{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Init","Rate Summary for Input into PCM","BlockShaping","PLVS","TOCA","TRL","NLSL","Tier1","CSP","Existing","Forecast Rates","Revenue Requirement","Staging","Demand Revenues Marginal","Demand Revenues Embedded","PLVS Revenues","Energy Rates Marginal Demand","Energy Revenues","Customer Tier 1 Energy","Effective Rates","Chart Data","RIC-M Temporal Calcs","Customer Dashboard Rate Period"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":18,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":6,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Init","index":0,"n_rows":592,"n_cols":27,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Rate Discount Model 3.0",null,null,null,"YYYY","FYMonthID","CalYr","MM","DT","TotalHours","HLH","LLH",null,"year","days","hours",null,"Yes",null,null,null,"BESID","AccountName","Slice Block or Block","JOE","Initial Slice%","PLVS Election"]
[null,null,null,null,2022,1,2021,10,"2021-10-01",744,416,328,null,2022,365,8760,null,"No",null,"Load Following"]
["Start Year",2026,null,null,2022,2,2021,11,"2021-11-01",721,400,321,null,2023,365,8760,null,null,null,"Block only",null,10005,"Alder Mutual",0,0,0,"Yes"]
[null,null,null,null,2022,3,2021,12,"2021-12-01",744,416,328,null,2024,366,8784,null,null,null,"Block with Shaping",null,10015,"Asotin County PUD #1",0,0,0,"Yes"]
["Block Shaping Option","Flat",{"$f":"+IF(AND(BlockShape=\"Yes\",B5=\"60percentHLH\"),\"Error, Block must be Flat\",\"\")","v":""},null,2022,4,2022,1,"2022-01-01",744,400,344,null,2025,365,8760,null,null,null,"Slice Block",null,10024,"Benton County PUD #1",0,0,0,"Yes"]
["Include Block Shaping Capacity?","Yes",null,null,2022,5,2022,2,"2022-02-01",672,384,288,null,2026,365,8760,null,null,null,null,null,10025,"Benton REA",0,0,0,"Yes"]
["Set the Block Shaping Capacity % of Energy -->",0.1,null,null,2022,6,2022,3,"2022-03-01",743,432,311,null,2027,365,8760,null,null,null,null,null,10027,"Big Bend Elec Coop",0,0,0,"Yes"]
[null,null,null,null,2022,7,2022,4,"2022-04-01",720,416,304,null,2028,366,8784,null,null,null,null,null,10029,"Blachly Lane Elec Coop",0,1,0,"Yes"]
["Scenario Selection",null,null,null,2022,8,2022,5,"2022-05-01",744,400,344,null,2029,365,8760,null,null,null,null,null,10044,"Canby, City of",0,0,0,"Yes"]
["Status Quo Demand Revenues","Peak-CDQ-aHLH",null,null,2022,9,2022,6,"2022-06-01",720,416,304,null,2030,365,8760,null,null,null,"Peak-CDQ-aHLH",null,10046,"Central Electric Coop",0,1,0,"Yes"]
["Alternative 1 Demand Revenues","Peak-aMW",null,null,2022,10,2022,7,"2022-07-01",744,400,344,null,2031,365,8760,null,null,null,"Peak-aMW",null,10047,"Central Lincoln PUD",0,0,0,"Yes"]
["Alternative 2 Demand Revenues","Peak-aHLH",null,null,2022,11,2022,8,"2022-08-01",744,432,312,null,2032,366,8784,null,null,null,"Peak-aHLH",null,10055,"Albion, City of",0,0,0,"Yes"]
["Alternative 3 Demand Revenues","TTSL",null,null,2022,12,2022,9,"2022-09-01",720,400,320,null,2033,365,8760,null,null,null,"TTSL",null,10057,"Ashland, City of",0,0,0,"Yes"]
["Alternative 4 Demand Revenues","Peak-aMW",null,null,2023,1,2022,10,"2022-10-01",744,416,328,null,2034,365,8760,null,null,null,"Peak-aMW",null,10059,"Bandon, City of",0,0,0,"Yes"]
[null,null,null,null,2023,2,2022,11,"2022-11-01",721,400,321,null,2035,365,8760,null,null,null,null,null,10061,"Blaine, City of",0,0,0,"Yes"]
["Include NLSLs in TRL for PLVS?",null,null,null,2023,3,2022,12,"2022-12-01",744,416,328,null,2036,366,8784,null,null,null,null,null,10062,"Bonners Ferry, City of",0,0,0,"Yes"]
[null,"No",null,null,2023,4,2023,1,"2023-01-01",744,400,344,null,2037,365,8760,null,null,null,null,null,10064,"Burley, City of",0,0,0,"Yes"]
["Apply Diversification Adjustment",null,null,null,2023,5,2023,2,"2023-02-01",672,384,288,null,2038,365,8760,null,null,null,null,null,10065,"Cascade Locks, City of",0,0,0,"Yes"]
[null,"No",null,null,2023,6,2023,3,"2023-03-01",743,432,311,null,2039,365,8760,null,null,null,null,null,10066,"Centralia, City of",0,0,0,"Yes"]
["Diversification Adjustment for Load Following",null,null,null,2023,7,2023,4,"2023-04-01",720,400,320,null,2040,366,8784,null,null,null,null,null,10067,"Cheney, City of",0,0,0,"Yes"]
[null,0.85,null,null,2023,8,2023,5,"2023-05-01",744,416,328,null,2041,365,8760,null,null,null,null,null,10068,"Chewelah, City of",0,0,0,"Yes"]
[null,null,null,null,2023,9,2023,6,"2023-06-01",720,416,304,null,2042,365,8760,null,null,null,null,null,10070,"Declo, City of",0,0,0,"Yes"]
[null,null,null,null,2023,10,2023,7,"2023-07-01",744,400,344,null,2043,365,8760,null,null,null,null,null,10071,"Drain, City of",0,0,0,"Yes"]
[null,null,null,null,2023,11,2023,8,"2023-08-01",744,432,312,null,2044,366,8784,null,null,null,null,null,10072,"Ellensburg, City of",0,0,0,"Yes"]
[null,null,null,null,2023,12,2023,9,"2023-09-01",720,400,320,null,2045,365,8760,null,null,null,null,null,10074,"Forest Grove, City of",0,0,0,"Yes"]
[null,null,null,null,2024,1,2023,10,"2023-10-01",744,416,328,null,2046,365,8760,null,null,null,null,null,10076,"Heyburn, City of",0,0,0,"Yes"]
[null,null,null,null,2024,2,2023,11,"2023-11-01",721,400,321,null,2047,365,8760,null,null,null,null,null,10078,"McCleary, City of",0,0,0,"Yes"]
[null,null,null,null,2024,3,2023,12,"2023-12-01",744,400,344,null,2048,366,8784,null,null,null,null,null,10079,"McMinnville, City of",0,0,0,"Yes"]
[null,null,null,null,2024,4,2024,1,"2024-01-01",744,416,328,null,2049,365,8760,null,null,null,null,null,10080,"Milton, Town of",0,0,0,"Yes"]
[null,null,null,null,2024,5,2024,2,"2024-02-01",696,400,296,null,2050,365,8760,null,null,null,null,null,10081,"Milton-Freewater, City of",0,0,0,"Yes"]
[null,null,null,null,2024,6,2024,3,"2024-03-01",743,416,327,null,2051,365,8760,null,null,null,null,null,10082,"Minidoka, City of",0,0,0,"Yes"]
[null,null,null,null,2024,10,2024,7,"2024-07-01",744,416,328,null,2055,365,8760,null,null,null,null,null,10089,"Richland, City of",0,0,0,"Yes"]
[null,null,null,null,2026,4,2026,1,"2026-01-01",744,416,328,null,null,null,null,null,null,null,null,null,10142,"East End Mutual Electric",0,0,0,"Yes"]
[null,null,null,null,2028,1,2027,10,"2027-10-01",744,416,328,null,null,null,null,null,null,null,null,null,10230,"Kittitas County PUD #1",0,0,0,"Yes"]
[null,null,null,null,2030,2,2029,11,"2029-11-01",721,400,321,null,null,null,null,null,null,null,null,null,10306,"Pend Oreille County PUD  #1",1,0,0,"No"]
[null,null,null,null,2031,11,2031,8,"2031-08-01",744,416,328,null,null,null,null,null,null,null,null,null,10406,"U.S. DOE Albany Research Center",0,0,0,"Yes"]
[null,null,null,null,2032,2,2031,11,"2031-11-01",721,384,337,null,null,null,null,null,null,null,null,null,10426,"U.S. DOE Richland Operations Office",0,0,0,"Yes"]
[null,null,null,null,2034,3,2033,12,"2033-12-01",744,416,328]
[null,null,null,null,2035,6,2035,3,"2035-03-01",743,432,311]
[null,null,null,null,2036,6,2036,3,"2036-03-01",743,416,327]
[null,null,null,null,2038,3,2037,12,"2037-12-01",744,416,328]
[null,null,null,null,2039,12,2039,9,"2039-09-01",720,400,320]
[null,null,null,null,2042,1,2041,10,"2041-10-01",744,432,312]
[null,null,null,null,2043,10,2043,7,"2043-07-01",744,416,328]
[null,null,null,null,2044,1,2043,10,"2043-10-01",744,432,312]
[null,null,null,null,2046,2,2045,11,"2045-11-01",721,400,321]
[null,null,null,null,2047,8,2047,5,"2047-05-01",744,416,328]
[null,null,null,null,2048,5,2048,2,"2048-02-01",696,400,296]
[null,null,null,null,2050,2,2049,11,"2049-11-01",721,400,321]
[null,null,null,null,2051,11,2051,8,"2051-08-01",744,432,312]
[null,null,null,null,2053,12,2053,9,"2053-09-01",720,400,320]
[null,null,null,null,2055,9,2055,6,"2055-06-01",720,416,304]
[null,null,null,null,2056,4,2056,1,"2056-01-01",744,400,344]
[null,null,null,null,2058,1,2057,10,"2057-10-01",744,432,312]
[null,null,null,null,2059,10,2059,7,"2059-07-01",744,416,328]
[null,null,null,null,2060,4,2060,1,"2060-01-01",744,416,328]
[null,null,null,null,2062,1,2061,10,"2061-10-01",744,416,328]
[null,null,null,null,2063,10,2063,7,"2063-07-01",744,400,344]
[null,null,null,null,2065,11,2065,8,"2065-08-01",744,416,328]
[null,null,null,null,2067,8,2067,5,"2067-05-01",744,400,344]
[null,null,null,null,2068,3,2067,12,"2067-12-01",744,416,328]
[null,null,null,null,2069,12,2069,9,"2069-09-01",720,384,336]
[null,null,null,null,2070,9,2070,6,"2070-06-01",720,400,320]
[null,null,null,null,2070,10,2070,7,"2070-07-01",744,416,328]
[null,null,null,null,2070,11,2070,8,"2070-08-01",744,416,328]
[null,null,null,null,2070,12,2070,9,"2070-09-01",720,400,320]
[null,null,null,null,2071,1,2070,10,"2070-10-01",744,432,312]
[null,null,null,null,2071,2,2070,11,"2070-11-01",721,384,337]
[null,null,null,null,2071,3,2070,12,"2070-12-01",744,416,328]

{"sheet":"Rate Summary for Input into PCM","index":1,"n_rows":36,"n_cols":16,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,"Rate Summary for Inputs into Product Choice Model"]
[]
[null,"BP-26 Load Shaping Rates (TRM)"]
[null,null,{"$f":"+Staging!F4","v":"2025-10-01"},{"$f":"+Staging!G4","v":"2025-11-01"},{"$f":"+Staging!H4","v":"2025-12-01"},{"$f":"+Staging!I4","v":"2026-01-01"},{"$f":"+Staging!J4","v":"2026-02-01"},{"$f":"+Staging!K4","v":"2026-03-01"},{"$f":"+Staging!L4","v":"2026-04-01"},{"$f":"+Staging!M4","v":"2026-05-01"},{"$f":"+Staging!N4","v":"2026-06-01"},{"$f":"+Staging!O4","v":"2026-07-01"},{"$f":"+Staging!P4","v":"2026-08-01"},{"$f":"+Staging!Q4","v":"2026-09-01"}]
[null,"HLH",{"$f":"+'Energy Rates Marginal Demand'!E10","v":50.63},{"$f":"+'Energy Rates Marginal Demand'!F10","v":39.53},{"$f":"+'Energy Rates Marginal Demand'!G10","v":47.63},{"$f":"+'Energy Rates Marginal Demand'!H10","v":43.56},{"$f":"+'Energy Rates Marginal Demand'!I10","v":45.43},{"$f":"+'Energy Rates Marginal Demand'!J10","v":29.19},{"$f":"+'Energy Rates Marginal Demand'!K10","v":22.33},{"$f":"+'Energy Rates Marginal Demand'!L10","v":8.6},{"$f":"+'Energy Rates Marginal Demand'!M10","v":15.1},{"$f":"+'Energy Rates Marginal Demand'!N10","v":50.98},{"$f":"+'Energy Rates Marginal Demand'!O10","v":53.8},{"$f":"+'Energy Rates Marginal Demand'!P10","v":60.51}]
[null,"LLH",{"$f":"+'Energy Rates Marginal Demand'!E11","v":48.85},{"$f":"+'Energy Rates Marginal Demand'!F11","v":41.64},{"$f":"+'Energy Rates Marginal Demand'!G11","v":48.79},{"$f":"+'Energy Rates Marginal Demand'!H11","v":43.8},{"$f":"+'Energy Rates Marginal Demand'!I11","v":49.18},{"$f":"+'Energy Rates Marginal Demand'!J11","v":34.54},{"$f":"+'Energy Rates Marginal Demand'!K11","v":27.09},{"$f":"+'Energy Rates Marginal Demand'!L11","v":12.73},{"$f":"+'Energy Rates Marginal Demand'!M11","v":16.079999999999998},{"$f":"+'Energy Rates Marginal Demand'!N11","v":48.06},{"$f":"+'Energy Rates Marginal Demand'!O11","v":50.32},{"$f":"+'Energy Rates Marginal Demand'!P11","v":59.06}]
[]
[null,"BP-26 Demand Rates "]
[null,null,{"$f":"+C$4","v":"2025-10-01"},{"$f":"+D$4","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","Average"]
[null,"All Hours",{"$f":"TRANSPOSE('Forecast Rates'!J6:J17)","v":13.81},10.78,12.99,11.88,12.39,7.97,6.09,2.35,4.12,13.91,14.67,16.510000000000002,{"$f":"+'Forecast Rates'!I50","v":10.62},{"$f":"+AVERAGE(C10:N10)-O10","v":2.500000000001279E-3}]
[]
[null,"BP-26 Embedded Cost"]
[null,null,{"$f":"+C$4","v":"2025-10-01"},{"$f":"+D$4","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","Average"]
[null,"All Hours",{"$f":"TRANSPOSE('Forecast Rates'!U6:U17)","v":5.99},4.68,5.64,5.16,5.38,3.46,2.64,1.02,1.79,6.04,6.37,7.17,{"$f":"+'Forecast Rates'!I51","v":4.68},{"$f":"+AVERAGE(C14:N14)-O14","v":-6.8333333333333357E-2}]
[]
[null,"PLVS Rate"]
[null,null,{"$f":"+C$4","v":"2025-10-01"},{"$f":"+D$4","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","Average"]
[null,"All Hours",{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895},{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895},{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895},{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895},{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895},{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895},{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895},{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895},{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895},{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895},{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895},{"$f":"+'PLVS Revenues'!$C$4","v":0.8682744875014895}]
[]
[null,"Composite Rate"]
[null,null,{"$f":"+C$4","v":"2025-10-01"},{"$f":"+D$4","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01"]
[null,"All Hours",{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104},{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104},{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104},{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104},{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104},{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104},{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104},{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104},{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104},{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104},{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104},{"$f":"+'Energy Rates Marginal Demand'!$AR$22","v":40.01145969888104}]
[]
[null,"Non-Slice Rate (Composite Embedded) under TRM"]
[null,null,{"$f":"+C$4","v":"2025-10-01"},{"$f":"+D$4","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01"]
[null,"HLH",{"$f":"+'Energy Rates Marginal Demand'!E36","v":42.507991592816722},{"$f":"+'Energy Rates Marginal Demand'!F36","v":31.407991592816717},{"$f":"+'Energy Rates Marginal Demand'!G36","v":39.507991592816722},{"$f":"+'Energy Rates Marginal Demand'!H36","v":35.437991592816715},{"$f":"+'Energy Rates Marginal Demand'!I36","v":37.30799159281672},{"$f":"+'Energy Rates Marginal Demand'!J36","v":21.067991592816718},{"$f":"+'Energy Rates Marginal Demand'!K36","v":14.207991592816715},{"$f":"+'Energy Rates Marginal Demand'!L36","v":0.47799159281671599},{"$f":"+'Energy Rates Marginal Demand'!M36","v":6.977991592816716},{"$f":"+'Energy Rates Marginal Demand'!N36","v":42.857991592816717},{"$f":"+'Energy Rates Marginal Demand'!O36","v":45.67799159281671},{"$f":"+'Energy Rates Marginal Demand'!P36","v":52.387991592816718}]
[null,"LLH",{"$f":"+'Energy Rates Marginal Demand'!E37","v":40.727991592816721},{"$f":"+'Energy Rates Marginal Demand'!F37","v":33.517991592816713},{"$f":"+'Energy Rates Marginal Demand'!G37","v":40.667991592816719},{"$f":"+'Energy Rates Marginal Demand'!H37","v":35.67799159281671},{"$f":"+'Energy Rates Marginal Demand'!I37","v":41.05799159281672},{"$f":"+'Energy Rates Marginal Demand'!J37","v":26.417991592816715},{"$f":"+'Energy Rates Marginal Demand'!K37","v":18.967991592816716},{"$f":"+'Energy Rates Marginal Demand'!L37","v":4.6079915928167168},{"$f":"+'Energy Rates Marginal Demand'!M37","v":7.9579915928167146},{"$f":"+'Energy Rates Marginal Demand'!N37","v":39.937991592816715},{"$f":"+'Energy Rates Marginal Demand'!O37","v":42.19799159281672},{"$f":"+'Energy Rates Marginal Demand'!P37","v":50.937991592816715}]
[]
[null,"Non-Slice Rate (Composite Embedded) under PRDM"]
[null,null,{"$f":"+C$4","v":"2025-10-01"},{"$f":"+D$4","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01"]
[null,"HLH",{"$f":"+'Energy Rates Marginal Demand'!E40+'Effective Rates'!$I$3","v":41.932769988968971},{"$f":"+'Energy Rates Marginal Demand'!F40+'Effective Rates'!$I$3","v":30.832769988968973},{"$f":"+'Energy Rates Marginal Demand'!G40+'Effective Rates'!$I$3","v":38.932769988968971},{"$f":"+'Energy Rates Marginal Demand'!H40+'Effective Rates'!$I$3","v":34.862769988968971},{"$f":"+'Energy Rates Marginal Demand'!I40+'Effective Rates'!$I$3","v":36.732769988968968},{"$f":"+'Energy Rates Marginal Demand'!J40+'Effective Rates'!$I$3","v":20.492769988968973},{"$f":"+'Energy Rates Marginal Demand'!K40+'Effective Rates'!$I$3","v":13.63276998896897},{"$f":"+'Energy Rates Marginal Demand'!L40+'Effective Rates'!$I$3","v":-9.7230011031029129E-2},{"$f":"+'Energy Rates Marginal Demand'!M40+'Effective Rates'!$I$3","v":6.4027699889689709},{"$f":"+'Energy Rates Marginal Demand'!N40+'Effective Rates'!$I$3","v":42.282769988968965},{"$f":"+'Energy Rates Marginal Demand'!O40+'Effective Rates'!$I$3","v":45.102769988968966},{"$f":"+'Energy Rates Marginal Demand'!P40+'Effective Rates'!$I$3","v":51.812769988968967}]
[null,"LLH",{"$f":"+'Energy Rates Marginal Demand'!E41+'Effective Rates'!$I$3","v":40.15276998896897},{"$f":"+'Energy Rates Marginal Demand'!F41+'Effective Rates'!$I$3","v":32.942769988968969},{"$f":"+'Energy Rates Marginal Demand'!G41+'Effective Rates'!$I$3","v":40.092769988968968},{"$f":"+'Energy Rates Marginal Demand'!H41+'Effective Rates'!$I$3","v":35.102769988968966},{"$f":"+'Energy Rates Marginal Demand'!I41+'Effective Rates'!$I$3","v":40.482769988968968},{"$f":"+'Energy Rates Marginal Demand'!J41+'Effective Rates'!$I$3","v":25.842769988968971},{"$f":"+'Energy Rates Marginal Demand'!K41+'Effective Rates'!$I$3","v":18.392769988968972},{"$f":"+'Energy Rates Marginal Demand'!L41+'Effective Rates'!$I$3","v":4.0327699889689717},{"$f":"+'Energy Rates Marginal Demand'!M41+'Effective Rates'!$I$3","v":7.3827699889689695},{"$f":"+'Energy Rates Marginal Demand'!N41+'Effective Rates'!$I$3","v":39.362769988968971},{"$f":"+'Energy Rates Marginal Demand'!O41+'Effective Rates'!$I$3","v":41.622769988968969},{"$f":"+'Energy Rates Marginal Demand'!P41+'Effective Rates'!$I$3","v":50.362769988968971}]
[]
[null,"Slice Rate"]
[null,null,{"$f":"+C$4","v":"2025-10-01"},{"$f":"+D$4","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01"]
[null,"All Hours",0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BlockShaping","index":2,"n_rows":137,"n_cols":27,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Elections",null,"Shaping Capacity (MW demand)",null,null,null,null,null,null,null,null,null,null,null,null,"HLH/LLH Shape Adjustment (% HLH shift)"]
[null,null,10,11,12,1,2,3,4,5,6,7,8,9,null,{"$f":"+C2","v":10},11,12,1,2,3,4,5,6,7,8,9]
[10015,"Asotin County PUD #1",{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A3,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!4:4)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+A3","v":10015},1,1,1,1,1,1,1,1,1,1,1,1]
[10024,"Benton County PUD #1",{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A4,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!5:5)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10024,1,1,1,1,1,1,1,1,1,1,1,1]
[10025,"Benton REA",{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A5,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!6:6)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10025,1,1,1,1,1,1,1,1,1,1,1,1]
[10027,"Big Bend Elec Coop",{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A6,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!7:7)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10027,1,1,1,1,1,1,1,1,1,1,1,1]
[10029,"Blachly Lane Elec Coop",{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A7,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!8:8)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10029,1,1,1,1,1,1,1,1,1,1,1,1]
[10044,"Canby, City of",{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A8,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!9:9)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10044,1,1,1,1,1,1,1,1,1,1,1,1]
[10046,"Central Electric Coop",{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A9,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!10:10)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10046,1,1,1,1,1,1,1,1,1,1,1,1]
[10047,"Central Lincoln PUD",{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A10,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!11:11)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10047,1,1,1,1,1,1,1,1,1,1,1,1]
[10055,"Albion, City of",{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A11,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!12:12)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10055,1,1,1,1,1,1,1,1,1,1,1,1]
[10057,"Ashland, City of",{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A12,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!13:13)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10057,1,1,1,1,1,1,1,1,1,1,1,1]
[10059,"Bandon, City of",{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A13,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!14:14)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10059,1,1,1,1,1,1,1,1,1,1,1,1]
[10061,"Blaine, City of",{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A14,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!15:15)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10061,1,1,1,1,1,1,1,1,1,1,1,1]
[10062,"Bonners Ferry, City of",{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A15,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!16:16)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10062,1,1,1,1,1,1,1,1,1,1,1,1]
[10064,"Burley, City of",{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A16,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!17:17)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10064,1,1,1,1,1,1,1,1,1,1,1,1]
[10065,"Cascade Locks, City of",{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A17,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!18:18)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10065,1,1,1,1,1,1,1,1,1,1,1,1]
[10066,"Centralia, City of",{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A18,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!19:19)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10066,1,1,1,1,1,1,1,1,1,1,1,1]
[10067,"Cheney, City of",{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A19,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!20:20)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10067,1,1,1,1,1,1,1,1,1,1,1,1]
[10068,"Chewelah, City of",{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A20,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!21:21)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10068,1,1,1,1,1,1,1,1,1,1,1,1]
[10070,"Declo, City of",{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A21,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!22:22)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10070,1,1,1,1,1,1,1,1,1,1,1,1]
[10071,"Drain, City of",{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A22,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!23:23)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10071,1,1,1,1,1,1,1,1,1,1,1,1]
[10072,"Ellensburg, City of",{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A23,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!24:24)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10072,1,1,1,1,1,1,1,1,1,1,1,1]
[10074,"Forest Grove, City of",{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A24,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!25:25)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10074,1,1,1,1,1,1,1,1,1,1,1,1]
[10076,"Heyburn, City of",{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A25,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!26:26)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10076,1,1,1,1,1,1,1,1,1,1,1,1]
[10078,"McCleary, City of",{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A26,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!27:27)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10078,1,1,1,1,1,1,1,1,1,1,1,1]
[10079,"McMinnville, City of",{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A27,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!28:28)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10079,1,1,1,1,1,1,1,1,1,1,1,1]
[10080,"Milton, Town of",{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A28,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!29:29)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10080,1,1,1,1,1,1,1,1,1,1,1,1]
[10081,"Milton-Freewater, City of",{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A29,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!30:30)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10081,1,1,1,1,1,1,1,1,1,1,1,1]
[10082,"Minidoka, City of",{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A30,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!31:31)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10082,1,1,1,1,1,1,1,1,1,1,1,1]
[10083,"Monmouth, City of",{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A31,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!32:32)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10083,1,1,1,1,1,1,1,1,1,1,1,1]
[10086,"Plummer, City of",{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A32,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!33:33)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10086,1,1,1,1,1,1,1,1,1,1,1,1]
[10094,"Soda Springs, City of",{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A36,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!37:37)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10094,1,1,1,1,1,1,1,1,1,1,1,1]
[10101,"Clallam County PUD #1",{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A39,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!40:40)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10101,1,1,1,1,1,1,1,1,1,1,1,1]
[10109,"Columbia Basin Elec Coop",{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A43,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!44:44)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10109,1,1,1,1,1,1,1,1,1,1,1,1]
[10113,"Columbia REA",{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A46,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!47:47)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10113,1,1,1,1,1,1,1,1,1,1,1,1]
[10121,"Coos Curry Elec Coop",{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A49,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!50:50)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10121,1,1,1,1,1,1,1,1,1,1,1,1]
[10136,"Douglas Electric Cooperative",{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A51,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!52:52)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10136,1,1,1,1,1,1,1,1,1,1,1,1]
[10156,"Elmhurst Mutual P & L",{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A54,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!55:55)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10156,1,1,1,1,1,1,1,1,1,1,1,1]
[10172,"U.S. Airforce Base, Fairchild",{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A58,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!59:59)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10172,1,1,1,1,1,1,1,1,1,1,1,1]
[10177,"Ferry County PUD #1",{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A61,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!62:62)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10177,1,1,1,1,1,1,1,1,1,1,1,1]
[99999,"Grant - Returning Public",{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+IF(VLOOKUP($A66,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!67:67)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":20},{"$f":"+A66","v":99999},1,1,1,1,1,1,1,1,1,1,1,1]
[10202,"Hood River Elec Coop",{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A69,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!70:70)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10202,1,1,1,1,1,1,1,1,1,1,1,1]
[10209,"Inland P & L",{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A72,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!73:73)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10209,1,1,1,1,1,1,1,1,1,1,1,1]
[10234,"Kootenai Electric Coop",{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A75,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!76:76)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10234,1,1,1,1,1,1,1,1,1,1,1,1]
[10235,"Lakeview L & P (WA)",{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A76,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!77:77)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10235,1,1,1,1,1,1,1,1,1,1,1,1]
[10239,"Lincoln Elec Coop (MT)",{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A79,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!80:80)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10239,1,1,1,1,1,1,1,1,1,1,1,1]
[10256,"Midstate Elec Coop",{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A84,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!85:85)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10256,1,1,1,1,1,1,1,1,1,1,1,1]
[10260,"Modern Elec Coop",{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A87,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!88:88)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10260,1,1,1,1,1,1,1,1,1,1,1,1]
[10279,"Northern Wasco County PUD",{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A90,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!91:91)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10279,1,1,1,1,1,1,1,1,1,1,1,1]
[10288,"Orcas P & L",{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A94,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!95:95)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10288,1,1,1,1,1,1,1,1,1,1,1,1]
[10294,"Pacific County PUD #2",{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A96,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!97:97)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10294,1,1,1,1,1,1,1,1,1,1,1,1]
[10307,"Peninsula Light Company",{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A99,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!100:100)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+A99","v":10307},1,1,1,1,1,1,1,1,1,1,1,1]
[10333,"Ravalli County Elec Coop",{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A102,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!103:103)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10333,1,1,1,1,1,1,1,1,1,1,1,1]
[10343,"Salmon River Elec Coop",{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A105,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!106:106)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10343,1,1,1,1,1,1,1,1,1,1,1,1]
[10360,"Southside Elec Lines",{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A109,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!110:110)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10360,1,1,1,1,1,1,1,1,1,1,1,1]
[10371,"Tanner Elec Coop",{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A113,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!114:114)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10371,1,1,1,1,1,1,1,1,1,1,1,1]
[10379,"Steilacoom, Town of",{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A116,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!117:117)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10379,1,1,1,1,1,1,1,1,1,1,1,1]
[10408,"U.S. Naval Station, Everett (Jim Creek)",{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A120,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!121:121)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10408,1,1,1,1,1,1,1,1,1,1,1,1]
[10434,"Vera Irrigation District",{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A123,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!124:124)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10434,1,1,1,1,1,1,1,1,1,1,1,1]
[10436,"Vigilante Elec Coop",{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A124,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!125:125)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10436,1,1,1,1,1,1,1,1,1,1,1,1]
[10482,"Umpqua Indian Utility Cooperative",{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A130,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!131:131)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10482,1,1,1,1,1,1,1,1,1,1,1,1]
[10502,"Yakama Power",{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A131,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!132:132)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+A131","v":10502},1,1,1,1,1,1,1,1,1,1,1,1]
[13927,"Kalispel Tribe Utility",{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A132,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!133:133)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},13927,1,1,1,1,1,1,1,1,1,1,1,1]
[10597,"Hermiston, City of",{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A133,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!134:134)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10597,1,1,1,1,1,1,1,1,1,1,1,1]
[10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A134,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!135:135)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10706,1,1,1,1,1,1,1,1,1,1,1,1]
[11680,"Weiser, City of",{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A135,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!136:136)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},11680,1,1,1,1,1,1,1,1,1,1,1,1]
[12026,"Jefferson County PUD #1",{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A136,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!137:137)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},12026,1,1,1,1,1,1,1,1,1,1,1,1]
[10298,"PNGC Aggregate",{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(C$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),C$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(D$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),D$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(E$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),E$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(F$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),F$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(G$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),G$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(H$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),H$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(I$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),I$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(J$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),J$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(K$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),K$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(L$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),L$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(M$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),M$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},{"$f":"+IF(VLOOKUP($A137,Staging!$B:$E,4,FALSE)=0,0,SUMIF(Tier1!$2:$2,DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Tier1!138:138)/VLOOKUP(DATE(IF(N$2>9,YEAR(Tier1!$D$2),YEAR(Tier1!$D$2)+1),N$2,1),Init!$I:$L,2,FALSE))*Init!$B$7","v":0},10298,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"PLVS","index":3,"n_rows":27,"n_cols":22,"rows_kept":27,"cut":false,"hidden":false,"merged":[[19,1,19,7]]}
[]
[null,"Peak Load Variance Service Inputs",null,null,null,null,null,null,"Calculation"]
[]
[null,null,null,null,null,null,null,null,"Date",{"$f":"DATE(StartYr-1,10,1)","v":"2025-10-01"},{"$f":"+EOMONTH(J4,0)+1","v":"2025-11-01"},{"$f":"+EOMONTH(K4,0)+1","v":"2025-12-01"},"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01"]
[null,null,null,null,null,null,null,null,"Month",10,11,12,1,{"$f":"+M5+1","v":2},{"$f":"+N5+1","v":3},4,5,6,7,8,9]
[null,null,null,null,null,null,null,null,"PRM",0,0.216,0.17699999999999999,0.19,0.19900000000000001,0.26900000000000002,0,0,0.16500000000000001,0.104,0.10299999999999999,0.17899999999999999]
[null,null,null,null,null,"Ave.",0.17799999999999999,null,"Demand Rate",{"$f":"+HLOOKUP(DATE(IF(J5>9,StartYr-1,StartYr),J$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":5.99},{"$f":"+HLOOKUP(DATE(IF(K5>9,StartYr-1,StartYr),K$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":4.68},{"$f":"+HLOOKUP(DATE(IF(L5>9,StartYr-1,StartYr),L$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":5.64},{"$f":"+HLOOKUP(DATE(IF(M5>9,StartYr-1,StartYr),M$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":5.16},{"$f":"+HLOOKUP(DATE(IF(N5>9,StartYr-1,StartYr),N$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":5.38},{"$f":"+HLOOKUP(DATE(IF(O5>9,StartYr-1,StartYr),O$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":3.46},{"$f":"+HLOOKUP(DATE(IF(P5>9,StartYr-1,StartYr),P$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":2.64},{"$f":"+HLOOKUP(DATE(IF(Q5>9,StartYr-1,StartYr),Q$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":1.02},{"$f":"+HLOOKUP(DATE(IF(R5>9,StartYr-1,StartYr),R$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":1.79},{"$f":"+HLOOKUP(DATE(IF(S5>9,StartYr-1,StartYr),S$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":6.04},{"$f":"+HLOOKUP(DATE(IF(T5>9,StartYr-1,StartYr),T$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":6.37},{"$f":"+HLOOKUP(DATE(IF(U5>9,StartYr-1,StartYr),U$5,1),'Forecast Rates'!$W$5:$AH$6,2,FALSE)","v":7.17}]
[null,"Requirements Summary",null,null,null,null,null,null,"Hours",{"$f":"+VLOOKUP(J4,Init!$I:$J,2,FALSE)","v":744},{"$f":"+VLOOKUP(K4,Init!$I:$J,2,FALSE)","v":721},{"$f":"+VLOOKUP(L4,Init!$I:$J,2,FALSE)","v":744},{"$f":"+VLOOKUP(M4,Init!$I:$J,2,FALSE)","v":744},{"$f":"+VLOOKUP(N4,Init!$I:$J,2,FALSE)","v":672},{"$f":"+VLOOKUP(O4,Init!$I:$J,2,FALSE)","v":743},{"$f":"+VLOOKUP(P4,Init!$I:$J,2,FALSE)","v":720},{"$f":"+VLOOKUP(Q4,Init!$I:$J,2,FALSE)","v":744},{"$f":"+VLOOKUP(R4,Init!$I:$J,2,FALSE)","v":720},{"$f":"+VLOOKUP(S4,Init!$I:$J,2,FALSE)","v":744},{"$f":"+VLOOKUP(T4,Init!$I:$J,2,FALSE)","v":744},{"$f":"+VLOOKUP(U4,Init!$I:$J,2,FALSE)","v":720}]
[null,null,"Season","2024-06-01","2024-07-01","2024-08-01","2024-09-01",null,"p50 load",{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(J4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(J4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/J8+SUM(TOCA!$BP$4:$BP$138)","v":4722.4236276881729},{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(K4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(K4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/K8+SUM(TOCA!$BP$4:$BP$138)","v":5343.4027101248284},{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(L4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(L4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/L8+SUM(TOCA!$BP$4:$BP$138)","v":6329.397129032257},{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(M4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(M4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/M8+SUM(TOCA!$BP$4:$BP$138)","v":6338.1119489247303},{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(N4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(N4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/N8+SUM(TOCA!$BP$4:$BP$138)","v":5965.2743392857137},{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(O4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(O4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/O8+SUM(TOCA!$BP$4:$BP$138)","v":5430.1544656796741},{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(P4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(P4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/P8+SUM(TOCA!$BP$4:$BP$138)","v":4925.8220500000007},{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(Q4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(Q4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/Q8+SUM(TOCA!$BP$4:$BP$138)","v":4740.2433763440858},{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(R4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(R4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/R8+SUM(TOCA!$BP$4:$BP$138)","v":4872.0207555555553},{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(S4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(S4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/S8+SUM(TOCA!$BP$4:$BP$138)","v":5205.3978225806459},{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(T4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(T4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/T8+SUM(TOCA!$BP$4:$BP$138)","v":5093.2985053763441},{"$f":"(SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(U4,Tier1!$B$2:$DT$2,0)-1)),Tier1!$DT$4:$DT$137)+SUMPRODUCT((OFFSET(Tier1!$B$4:$B$137,0,MATCH(U4,Tier1!$B$2:$DT$2,0))),Tier1!$DT$4:$DT$137))/U8+SUM(TOCA!$BP$4:$BP$138)","v":4513.2758763888896},{"$f":"+AVERAGE(J9:U9)","v":5289.9018839150749}]
[null,"Program Monthly PRM","Summer",0.16500000000000001,0.104,0.10299999999999999,0.17899999999999999,null,"P10",{"$f":"+J9*(1+J6)","v":4722.4236276881729},{"$f":"+K9*(1+K6)","v":6497.5776955117908},7449.7004208709668,7542.3532192204284,7152.3639328035715,6890.866016947507,4925.8220500000007,4740.2433763440858,5675.9041802222218,5746.7591961290336,5617.9082514301072,5321.1522582625012]
[null,"Peak Demand - DR Programs + PRM","Summer",5968.4,5999.1,5972.7,5625,null,"P10 minus P50",{"$f":"+J10-J9","v":0},{"$f":"+K10-K9","v":1154.1749853869624},1120.3032918387098,1204.2412702956981,1187.0895935178578,1460.7115512678329,0,0,803.88342466666654,541.36137354838775,524.60974605376305,807.87638187361154]
[null,"Contingency Reserves Adjustment - Gen","Summer",85.7,85.7,86.6,94.7,null,"Revenue",{"$f":"+J11*J7*1000","v":0},{"$f":"+K11*K7*1000","v":5401538.9316109829},6318510.565970323,6213884.9547258019,6386542.0131260743,5054061.9673867011,0,0,1438951.3301533333,3269822.6962322621,3341764.0823624707,5792473.6580337947]
[null,"Contingency Reserves Adjustment - Load","Summer",947.9,1306.2,1336.7,1607.4,null,"PLVS Rate",{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961},{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961},{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961},{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961},{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961},{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961},{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961},{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961},{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961},{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961},{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961},{"$f":"+SUM($J$12:$U$12)/(SUM('PLVS Revenues'!$BZ:$BZ)/3)","v":0.86827448750148961}]
[null,"Ops CR Requirement (Informational)","Summer",1341,1718,1748.2,1988.3]
[null,"Forward Showing Obligation","Summer",7002,7391.1,7396.1,7327.1]
[null,"Surplus/Deficient Capacity","Summer",3939,3633,3640.6,4216.8999999999996]
[null,"Forward Showing Requirement Met","Summer","Yes","Yes","Yes","Yes"]
[]
[]
[null,"Requirements Summary"]
[null,null,"Season","2023-11-01","2023-12-01","2024-01-01","2024-02-01","2024-03-01"]
[null,"Program Monthly PRM","Winter",0.216,0.17699999999999999,0.19,0.19900000000000001,0.26900000000000002]
[null,"Peak Demand - DR Programs + PRM","Winter",6906.7,7293.3,7571.2,7596.8,7297.4]
[null,"Operating Reserves Adjustment","Winter",147,152.19999999999999,154,144.80000000000001,145.1]
[null,"Forward Showing Obligation","Winter",7053.7,7445.6,7725.2,7741.6,7442.5]
[null,"Surplus/Deficient Capacity","Winter",3196.7,2783.5,2767.5,2579.6999999999998,3424.4]
[null,"Forward Showing Requirement Met","Winter","Yes","Yes","Yes","Yes","Yes"]

{"sheet":"TOCA","index":4,"n_rows":140,"n_cols":96,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"TOCA Computations, RHWMs and Net Requirements"]
["TOC"]
[null,"BESID","Preference Customer","NOTJOE","JOE","Initial CHWM","CHWM 2026","TRL 2026","TRL 2027","TRL 2028","NLSL 2026","NLSL 2027","NLSL 2028","Existing/Other Resource aMW 2026","Existing/Other Resource aMW 2027","Existing/Other Resource aMW 2028","Existing/Other Resource MWh 2026","Existing/Other Resource MWh 2027","Existing/Other Resource MWh 2028","TRL - NLSL - Existing Resource 2026","TRL - NLSL - Existing Resource 2027","TRL - NLSL - Existing Resource 2028","TRL - NLSL - Existing Resource MWh 2026","TRL - NLSL - Existing Resource MWh 2027","TRL - NLSL - Existing Resource MWh 2028","RHWM 2026","RHWM MWh 2026","RHWM MWh 2027","RHWM MWh 2028","Above RHWM 2026","Above RHWM 2027","Above RHWM 2028","Above RHWM Not Served with LS 2026","Above RHWM Not Served with LS 2027","Above RHWM Not Served with LS 2028","Above RHWM Load Served at the LS rate 2026","Above RHWM Load Served at the LS rate 2027","Above RHWM Load Served at the LS rate 2028","Total Vintage 2026","Total Vintage 2027","Total Vintage 2028","Remaining Above RHWM 2026","Remaining Above RHWM 2027","Remaining Above RHWM 2028","TOCA 2026","TOCA 2027","TOCA 2028","Slice% 2026","Non-slice TOCA 2026","Non-slice TOCA 2027","Non-slice TOCA 2028","Avg Non-Slice\nTOCA","T1 Percentage 2026","T1 Percentage 2027","T1 Percentage 2028","LDD adjTRL/RHWM 2026","LDD adjTRL/RHWM 2027","LDD adjTRL/RHWM 2028","Applicable LDD 2026","Applicable LDD 2027","Applicable LDD 2028","Election 2026","Election 2027","Election 2028","Amount 2026","Amount 2027","Amount 2028","Tier 2 Amounts 2026","Tier 2 Amounts 2027","Tier 2 Amounts 2028","New Resource aMW 2026","New Resource aMW 2027","New Resource aMW 2028","Remarketing 2026","Remarketing 2027","Remarketing 2028","T2 Remarketing 2026","T2 Remarketing 2027","T2 Remarketing 2028","NR Remarketing 2026","NR Remarketing 2027","NR Remarketing 2028","Forecast Net Requirement 2026","Forecast Net Requirement 2027","Forecast Net Requirement 2028","Rounddown","NonSlice","Slice","Load Following","Load Following","Slice","Slice","Block","Block","T2","T2"]
[null,10015,"Asotin County PUD #1",1,0,0.58199999999999996,0.58199999999999996,0.76100000000000001,0.76100000000000001,0.76,0,0,0,0,0,0,0,0,0,0.76100000000000001,0.76100000000000001,0.76,6666.36,6666.36,6675.84,0.57699999999999996,5054.5199999999995,5054.5199999999995,5068.3679999999995,0.184,0.184,0.183,0,0,0,0.184,0.184,0.183,0,0,0,0,0,0,8.1199999999999995E-5,8.1199999999999995E-5,8.1199999999999995E-5,0,8.1199999999999995E-5,8.1199999999999995E-5,8.1199999999999995E-5,8.1199999999999995E-5,0.75860134349540076,0.75860134349540076,0.75959950315789471,1.3188908145580591,1.3188908145580591,1.3171577123050262,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76100000000000001,0.76100000000000001,0.76,0,1,0,0.63,0.63400000000000001,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",1,0,203.92,203.92,213.666,214.56399999999999,214.739,0,0,0,0.91900000000000004,0.91900000000000004,0.91800000000000004,8050.4400000000005,8050.4400000000005,8063.7120000000004,212.74700000000001,213.64500000000001,213.821,1863663.7200000002,1871530.2000000002,1878203.6639999999,202.08099999999999,1770229.5599999998,1770229.5599999998,1775079.504,10.666,11.564,11.74,10.666,11.564,11.74,0,0,0,0,0,0,10.666,11.564,11.74,2.8423899999999998E-2,2.8423899999999998E-2,2.8423899999999998E-2,0,2.8423899999999998E-2,2.8423899999999998E-2,2.8423899999999998E-2,2.8423899999999998E-2,0.9500818805649941,0.94610556800208812,0.94532988927395589,1.0527808156135412,1.0572245782631717,1.0580955161544134,0,0,0,3,3,3,0,0,0,10.666,11.564,11.74,0,0,0,0,0,0,0,0,0,0,0,0,212.74700000000001,213.64500000000001,213.821,0,0,1,0,0,192.001,192.001,0,0,0,0]
[null,10025,"Benton REA",1,0,60.548999999999999,60.548999999999999,74.805000000000007,75.47,75.930999999999997,0,0,0,0,0,0,0,0,0,74.805000000000007,75.47,75.930999999999997,655291.80000000005,661117.19999999995,666977.90399999998,60.003,525626.28,525626.28,527066.35199999996,14.802,15.467000000000001,15.928000000000001,14.802,15.467000000000001,15.928000000000001,0,0,0,0,0,0,14.802,15.467000000000001,15.928000000000001,8.4398000000000008E-3,8.4398000000000008E-3,8.4398000000000008E-3,0,8.4398000000000008E-3,8.4398000000000008E-3,8.4398000000000008E-3,8.4398000000000008E-3,0.80212815947597094,0.79506024870279601,0.79023319816148885,1.2466876656167192,1.2577704448110927,1.2654533939969668,6.8567821608919569E-2,6.91773744646101E-2,6.9599936669833176E-2,1,1,1,0,0,0,14.802,15.467000000000001,15.928000000000001,0,0,0,0,0,0,0,0,0,0,0,0,74.805000000000007,75.47,75.930999999999997,1,1,0,56.908999999999999,56.909000000000006,0,0,0,0,9.7569999999999997,10.446]
[null,10027,"Big Bend Elec Coop",1,0,62.106999999999999,62.106999999999999,72.558000000000007,73.884,75.004999999999995,0,0,0,0,0,0,0,0,0,72.558000000000007,73.884,75.004999999999995,635608.08000000007,647223.84,658843.91999999993,61.546999999999997,539151.72,539151.72,540628.848,11.010999999999999,12.337,13.458,11.010999999999999,12.337,13.458,0,0,0,0,0,0,11.010999999999999,12.337,13.458,8.6569000000000004E-3,8.6569000000000004E-3,8.6569000000000004E-3,0,8.6569000000000004E-3,8.6569000000000004E-3,8.6569000000000004E-3,8.6569000000000004E-3,0.84824114100168146,0.8330177130204105,0.82056770493700437,1.1789039270801178,1.2004484377792581,1.2186621606252133,8.2523274895608262E-2,8.4031390644548079E-2,8.5306351243764941E-2,3,3,3,0,0,0,11.010999999999999,12.337,13.458,0,0,0,0,0,0,0,0,0,0,0,0,72.558000000000007,73.884,75.004999999999995,1,1,0,58.373000000000005,58.372999999999998,0,0,0,0,0.89700000000000002,0.21299999999999999]
[null,10029,"Blachly Lane Elec Coop",0,1,17.879000000000001,17.879000000000001,23.213000000000001,24.408999999999999,24.669,0,0,0,0,0,0,0,0,0,23.213000000000001,24.408999999999999,24.669,203345.88,213822.84,216692.49600000001,17.718,155209.68,155209.68,155634.91200000001,5.4950000000000001,6.6909999999999998,6.9509999999999996,5.4950000000000001,6.6909999999999998,6.9509999999999996,0,0,0,0,0,0,5.4950000000000001,6.6909999999999998,6.9509999999999996,2.4921000000000001E-3,2.4921000000000001E-3,2.4921000000000001E-3,0,2.4921000000000001E-3,2.4921000000000001E-3,2.4921000000000001E-3,2.4921000000000001E-3,0.76326689954766735,0.72586810353558129,0.71821778504195555,1.3101365842645898,1.3776385596568461,1.3923129021334237,8.5158877977198344E-2,8.9546506377694998E-2,9.0500338638672545E-2,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.718,17.718,17.718,1,1,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",1,0,20.611999999999998,20.611999999999998,22.338000000000001,22.45,22.556000000000001,0,0,0,0,0,0,0,0,0,22.338000000000001,22.45,22.556000000000001,195680.88,196662,198131.90400000001,20.425999999999998,178931.75999999998,178931.75999999998,179421.984,1.9119999999999999,2.024,2.13,1.9119999999999999,2.024,2.13,0,0,0,0,0,0,1.9119999999999999,2.024,2.13,2.8730000000000001E-3,2.8730000000000001E-3,2.8730000000000001E-3,0,2.8730000000000001E-3,2.8730000000000001E-3,2.8730000000000001E-3,2.8730000000000001E-3,0.91439443531202447,0.9098326457015592,0.90555696471005509,1.0936061881915207,1.0990893958680115,1.1042788602761189,0,0,0,1,1,1,0,0,0,1.9119999999999999,2.024,2.13,0,0,0,0,0,0,0,0,0,0,0,0,22.338000000000001,22.45,22.556000000000001,0,1,0,19.373000000000001,19.373000000000001,0,0,0,0,2.625,2.7170000000000001]
[null,10046,"Central Electric Coop",0,1,83.072000000000003,83.072000000000003,102.441,103.89,105.331,0,0,0,0,0,0,0,0,0,102.441,103.89,105.331,897383.16,910076.4,925227.50400000007,82.322999999999993,721149.48,721149.48,723125.23199999996,20.117999999999999,21.567,23.007999999999999,20.117999999999999,21.567,23.007999999999999,0,0,0,0,0,0,20.117999999999999,21.567,23.007999999999999,1.15792E-2,1.15792E-2,1.15792E-2,0,1.15792E-2,1.15792E-2,1.15792E-2,1.15792E-2,0.80361305061840471,0.79240470226585813,0.78156406488498165,1.2443788491673045,1.2619802485332168,1.2794844697107735,8.088462519587479E-2,8.2028716154659093E-2,8.3166490531200274E-2,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82.322999999999993,82.322999999999993,82.322999999999993,1,1,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",1,0,159.01,159.01,151.52000000000001,151.672,151.976,0,0,0,0,0,0,0,0,0,151.52000000000001,151.672,151.976,1327315.2000000002,1328646.72,1334957.1839999999,157.57599999999999,1380365.76,1380365.76,1384147.584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.13122E-2,2.1333600000000001E-2,2.1376300000000001E-2,0,2.13122E-2,2.1333600000000001E-2,2.1376300000000001E-2,2.1340700000000001E-2,1,1,0.99999945002895207,1,1,1,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,151.52000000000001,151.672,151.976,1,1,0,149.45000000000002,149.44999999999999,0,0,0,0,0.20599999999999999,0.58599999999999997]
[null,10055,"Albion, City of",1,0,0.40400000000000003,0.40400000000000003,0.46600000000000003,0.46899999999999997,0.47099999999999997,0,0,0,0,0,0,0,0,0,0.46600000000000003,0.46899999999999997,0.47099999999999997,4082.1600000000003,4108.4399999999996,4137.2640000000001,0.4,3504,3504,3513.6000000000004,6.6000000000000003E-2,6.9000000000000006E-2,7.0999999999999994E-2,0,0,0,6.6000000000000003E-2,6.9000000000000006E-2,7.0999999999999994E-2,0,0,0,0,0,0,5.63E-5,5.63E-5,5.63E-5,0,5.63E-5,5.63E-5,5.63E-5,5.6299999999999993E-5,0.85894372875536484,0.85344941918976558,0.84982543014862011,1.165,1.1724999999999999,1.1774999999999998,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.46600000000000003,0.46899999999999997,0.47099999999999997,0,1,0,0.38600000000000001,0.38600000000000001,0,0,0,0,0,0]
[null,10057,"Ashland, City of",1,0,21.382999999999999,21.382999999999999,19.376000000000001,19.376000000000001,19.381,0,0,0,0.158,0.158,0.158,1384.08,1384.08,1387.8720000000001,19.218,19.218,19.222999999999999,168349.68,168349.68,168854.83199999999,21.19,185624.40000000002,185624.40000000002,186132.96000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7030999999999999E-3,2.7030999999999999E-3,2.7038000000000001E-3,0,2.7030999999999999E-3,2.7030999999999999E-3,2.7038000000000001E-3,2.7033333333333332E-3,0.99999122683732455,0.99999122683732455,0.99999002619059929,1,1,1,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.218,19.218,19.222999999999999,0,1,0,19.975999999999999,19.975999999999999,0,0,0,0,0,0]
[null,10059,"Bandon, City of",1,0,7.7530000000000001,7.7530000000000001,7.7350000000000003,7.7350000000000003,7.7350000000000003,0,0,0,0,0,0,0,0,0,7.7350000000000003,7.7350000000000003,7.7350000000000003,67758.600000000006,67758.600000000006,67944.240000000005,7.6829999999999998,67303.08,67303.08,67487.471999999994,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,0,0,0,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,0,0,0,0,0,0,1.0807E-3,1.0807E-3,1.0807E-3,0,1.0807E-3,1.0807E-3,1.0807E-3,1.0807E-3,0.993315170833872,0.993315170833872,0.993315170833872,1.0067681895093064,1.0067681895093064,1.0067681895093064,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.7350000000000003,7.7350000000000003,7.7350000000000003,0,1,0,7.649,7.6680000000000001,0,0,0,0,0,0]
[null,10061,"Blaine, City of",1,0,8.8770000000000007,8.8770000000000007,11.823,12.473000000000001,13.11,0,0,0,0,0,0,0,0,0,11.823,12.473000000000001,13.11,103569.48000000001,109263.48000000001,115158.23999999999,8.7970000000000006,77061.72,77061.72,77272.847999999998,3.0259999999999998,3.6760000000000002,4.3129999999999997,3.0259999999999998,3.6760000000000002,4.3129999999999997,0,0,0,0,0,0,3.0259999999999998,3.6760000000000002,4.3129999999999997,1.2373E-3,1.2373E-3,1.2373E-3,0,1.2373E-3,1.2373E-3,1.2373E-3,1.2373E-3,0.74402847750993839,0.70525524650044102,0.67098769562166294,1.343980902580425,1.4178697283164716,1.4902807775377969,0,0,0,1,1,1,0,0,0,3.0259999999999998,3.6760000000000002,4.3129999999999997,0,0,0,0,0,0,0,0,0,0,0,0,11.823,12.473000000000001,13.11,0,1,0,8.343,8.343,0,0,0,0,1.0900000000000001,1.101]
[null,10062,"Bonners Ferry, City of",1,0,5.399,5.399,9.1609999999999996,9.2739999999999991,9.3849999999999998,0,0,0,1.881,1.881,1.8779999999999999,16477.560000000001,16477.560000000001,16496.351999999999,7.28,7.3929999999999998,7.5069999999999997,63772.800000000003,64762.68,65941.487999999998,5.35,46866,46866,46994.399999999994,1.93,2.0430000000000001,2.157,1.93,2.0430000000000001,2.157,0,0,0,0,0,0,1.93,2.0430000000000001,2.157,7.5250000000000002E-4,7.5250000000000002E-4,7.5250000000000002E-4,0,7.5250000000000002E-4,7.5250000000000002E-4,7.5250000000000002E-4,7.5250000000000002E-4,0.78931752865407723,0.77970000862626709,0.77015853809270118,1.360747663551402,1.3818691588785048,1.4031775700934579,0,0,0,3,3,3,0,0,0,1.93,2.0430000000000001,2.157,0,0,0,0,0,0,0,0,0,0,0,0,7.28,7.3929999999999998,7.5069999999999997,1,1,0,5.0739999999999998,5.0739999999999998,0,0,0,0,2.0960000000000001,2.1920000000000002]
[null,10064,"Burley, City of",1,0,14.273999999999999,14.273999999999999,19.248999999999999,19.276,19.297000000000001,0,0,0,0,0,0,0,0,0,19.248999999999999,19.276,19.297000000000001,168621.24,168857.76,169504.848,14.145,123910.2,123910.2,124249.68,5.1040000000000001,5.1310000000000002,5.1520000000000001,5.1040000000000001,5.1310000000000002,5.1520000000000001,0,0,0,0,0,0,5.1040000000000001,5.1310000000000002,5.1520000000000001,1.9895999999999998E-3,1.9895999999999998E-3,1.9895999999999998E-3,0,1.9895999999999998E-3,1.9895999999999998E-3,1.9895999999999998E-3,1.9895999999999998E-3,0.73485192265572241,0.73382261149616101,0.73302402752759488,1.3608342170378225,1.3627430187345353,1.3642276422764228,0,0,0,3,3,3,0,0,0,5.1040000000000001,5.1310000000000002,5.1520000000000001,0,0,0,0,0,0,0,0,0,0,0,0,19.248999999999999,19.276,19.297000000000001,0,1,0,13.851000000000001,13.878,0,0,0,0,0,0]
[null,10065,"Cascade Locks, City of",1,0,2.4129999999999998,2.4129999999999998,5.0780000000000003,5.3129999999999997,5.3730000000000002,0,0,0,0,0,0,0,0,0,5.0780000000000003,5.3129999999999997,5.3730000000000002,44483.280000000006,46541.88,47196.432000000001,2.391,20945.16,20945.16,21002.544000000002,2.6869999999999998,2.9220000000000002,2.9820000000000002,2.6869999999999998,2.9220000000000002,2.9820000000000002,0,0,0,0,0,0,2.6869999999999998,2.9220000000000002,2.9820000000000002,3.3629999999999999E-4,3.3629999999999999E-4,3.3629999999999999E-4,0,3.3629999999999999E-4,3.3629999999999999E-4,3.3629999999999999E-4,3.3630000000000004E-4,0.47084331185506106,0.45001737955957094,0.44499205985482976,2.123797574236721,2.2220828105395229,2.2471769134253452,8.4951902969468862E-2,8.8883312421580929E-2,8.9887076537013819E-2,1,1,1,0,0,0,2.6869999999999998,2.9220000000000002,2.9820000000000002,0,0,0,0,0,0,0,0,0,0,0,0,5.0780000000000003,5.3129999999999997,5.3730000000000002,0,1,0,2.2679999999999998,2.2679999999999998,0,0,0,0,2.0960000000000001,2.12]
[null,10066,"Centralia, City of",1,0,24.734999999999999,24.734999999999999,33.534999999999997,33.613999999999997,33.704000000000001,0,0,0,7.1139999999999999,7.1139999999999999,7.109,62318.64,62318.64,62445.455999999998,26.420999999999999,26.5,26.594999999999999,231447.96,232140,233610.47999999998,24.512,214725.12,214725.12,215313.408,1.909,1.988,2.0830000000000002,1.909,1.988,2.0830000000000002,0,0,0,0,0,0,1.909,1.988,2.0830000000000002,3.4478E-3,3.4478E-3,3.4478E-3,0,3.4478E-3,3.4478E-3,3.4478E-3,3.4477999999999996E-3,0.94308374491128688,0.94086729891116816,0.93820654478993604,1.0778802219321149,1.0811031331592689,1.0849787859007831,0,0,0,3,3,3,0,0,0,1.909,1.988,2.0830000000000002,0,0,0,0,0,0,0,0,0,0,0,0,26.420999999999999,26.5,26.594999999999999,1,1,0,23.248000000000001,23.248000000000001,0,0,0,0,0.377,0.377]
[null,10067,"Cheney, City of",1,0,16.053000000000001,16.053000000000001,16.571000000000002,16.702999999999999,16.831,0,0,0,0,0,0,0,0,0,16.571000000000002,16.702999999999999,16.831,145161.96000000002,146318.28,147843.50399999999,15.907999999999999,139354.07999999999,139354.07999999999,139735.872,0.66300000000000003,0.79500000000000004,0.92300000000000004,0,0,0,0.66300000000000003,0.79500000000000004,0.92300000000000004,0,0,0,0,0,0,2.2376000000000002E-3,2.2376000000000002E-3,2.2376000000000002E-3,0,2.2376000000000002E-3,2.2376000000000002E-3,2.2376000000000002E-3,2.2376000000000002E-3,0.96001047342948531,0.95242372958151245,0.94518053325411455,1.0416771435755596,1.0499748554186572,1.0580211214483279,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.571000000000002,16.702999999999999,16.831,1,1,0,15.087999999999999,15.087999999999999,0,0,0,0,0.28499999999999998,0.42199999999999999]
[null,10068,"Chewelah, City of",1,0,2.8109999999999999,2.8109999999999999,2.52,2.52,2.5190000000000001,0,0,0,0,0,0,0,0,0,2.52,2.52,2.5190000000000001,22075.200000000001,22075.200000000001,22126.896000000001,2.786,24405.360000000001,24405.360000000001,24472.224000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.545E-4,3.545E-4,3.5429999999999999E-4,0,3.545E-4,3.545E-4,3.5429999999999999E-4,3.5443333333333335E-4,1,1,0.99996596808257243,1,1,1,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.52,2.52,2.5190000000000001,0,1,0,2.589,2.5939999999999999,0,0,0,0,0,0]
[null,10070,"Declo, City of",1,0,0.36399999999999999,0.36399999999999999,0.42199999999999999,0.42299999999999999,0.42299999999999999,0,0,0,0,0,0,0,0,0,0.42199999999999999,0.42299999999999999,0.42299999999999999,3696.72,3705.48,3715.6320000000001,0.36099999999999999,3162.3599999999997,3162.3599999999997,3171.0239999999999,6.0999999999999999E-2,6.2E-2,6.2E-2,0,0,0,6.0999999999999999E-2,6.2E-2,6.2E-2,0,0,0,0,0,0,5.0800000000000002E-5,5.0800000000000002E-5,5.0800000000000002E-5,0,5.0800000000000002E-5,5.0800000000000002E-5,5.0800000000000002E-5,5.0800000000000008E-5,0.85584180473933658,0.85381853806146579,0.85381853806146579,1.1689750692520775,1.1717451523545706,1.1717451523545706,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42199999999999999,0.42299999999999999,0.42299999999999999,0,1,0,0.377,0.377,0,0,0,0,0,0]
[null,10071,"Drain, City of",1,0,1.9430000000000001,1.9430000000000001,1.899,1.901,1.901,0,0,0,0,0,0,0,0,0,1.899,1.901,1.901,16635.240000000002,16652.759999999998,16698.384000000002,1.925,16863,16863,16909.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6709999999999999E-4,2.6739999999999999E-4,2.6739999999999999E-4,0,2.6709999999999999E-4,2.6739999999999999E-4,2.6739999999999999E-4,2.6729999999999999E-4,0.99997964149552399,1,1,1,1,1,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.899,1.901,1.901,0,1,0,1.8779999999999999,1.8779999999999999,0,0,0,0,0,0]
[null,10072,"Ellensburg, City of",1,0,24.34,24.34,26.145,27.155000000000001,27.225000000000001,0,0,0,0,0,0,0,0,0,26.145,27.155000000000001,27.225000000000001,229030.19999999998,237877.80000000002,239144.40000000002,24.12,211291.2,211291.2,211870.08000000002,2.0249999999999999,3.0350000000000001,3.105,2.0249999999999999,3.0350000000000001,3.105,0,0,0,0,0,0,2.0249999999999999,3.0350000000000001,3.105,3.3926E-3,3.3926E-3,3.3926E-3,0,3.3926E-3,3.3926E-3,3.3926E-3,3.3926000000000004E-3,0.92254221132912606,0.88822928061867057,0.88594549550780533,1.083955223880597,1.1258291873963515,1.1287313432835822,0,0,0,3,3,3,0,0,0,2.0249999999999999,3.0350000000000001,3.105,0,0,0,0,0,0,0,0,0,0,0,0,26.145,27.155000000000001,27.225000000000001,1,1,0,22.876999999999999,22.876999999999999,0,0,0,0,1.698,1.7729999999999999]
[null,10074,"Forest Grove, City of",1,0,27.08,27.08,34.411999999999999,34.944000000000003,35.363999999999997,0,0,0,2.9329999999999998,2.9329999999999998,2.9289999999999998,25693.079999999998,25693.079999999998,25728.335999999999,31.478999999999999,32.011000000000003,32.435000000000002,275756.03999999998,280416.36000000004,284909.04000000004,26.835999999999999,235083.36,235083.36,235727.424,4.6429999999999998,5.1749999999999998,5.5990000000000002,4.6429999999999998,5.1749999999999998,5.5990000000000002,0,0,0,0,0,0,4.6429999999999998,5.1749999999999998,5.5990000000000002,3.7745999999999999E-3,3.7745999999999999E-3,3.7745999999999999E-3,0,3.7745999999999999E-3,3.7745999999999999E-3,3.7745999999999999E-3,3.7745999999999999E-3,0.86506785363245386,0.85189775009157509,0.84166709023866082,1.1730138619764496,1.1928379788344017,1.2086376509166792,0,0,0,3,3,3,0,0,0,4.6429999999999998,5.1749999999999998,5.5990000000000002,0,0,0,0,0,0,0,0,0,0,0,0,31.478999999999999,32.011000000000003,32.435000000000002,1,1,0,25.451999999999998,25.451999999999998,0,0,0,0,0.82899999999999996,0.90500000000000003]
[null,10076,"Heyburn, City of",1,0,4.8890000000000002,4.8890000000000002,7.71,7.758,7.806,0,0,0,0,0,0,0,0,0,7.71,7.758,7.806,67539.600000000006,67960.08,68567.903999999995,4.8449999999999998,42442.2,42442.2,42558.479999999996,2.8650000000000002,2.9129999999999998,2.9609999999999999,2.8650000000000002,2.9129999999999998,2.9609999999999999,0,0,0,0,0,0,2.8650000000000002,2.9129999999999998,2.9609999999999999,6.8150000000000003E-4,6.8150000000000003E-4,6.8150000000000003E-4,0,6.8150000000000003E-4,6.8150000000000003E-4,6.8150000000000003E-4,6.8150000000000014E-4,0.62842538106355395,0.62453721165248788,0.62069685985139644,1.5913312693498454,1.6012383900928793,1.6111455108359134,0,0,0,3,3,3,0,0,0,2.8650000000000002,2.9129999999999998,2.9609999999999999,0,0,0,0,0,0,0,0,0,0,0,0,7.71,7.758,7.806,1,1,0,4.5950000000000006,4.5949999999999998,0,0,0,0,3.2360000000000002,3.2690000000000001]
[null,10078,"McCleary, City of",1,0,3.7729999999999997,3.7729999999999997,3.72,3.73,3.74,0,0,0,0,0,0,0,0,0,3.72,3.73,3.74,32587.200000000001,32674.799999999999,32852.160000000003,3.7389999999999999,32753.64,32753.64,32843.375999999997,0,0,1E-3,0,0,0,0,0,1E-3,0,0,0,0,0,0,5.2320000000000003E-4,5.2459999999999996E-4,5.2590000000000004E-4,0,5.2320000000000003E-4,5.2459999999999996E-4,5.2590000000000004E-4,5.2456666666666661E-4,0.99992408774193564,0.99991179067024127,0.99970946438502684,1,1,1.0002674511901579,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.72,3.73,3.74,1,1,0,3.883,3.9209999999999998,0,0,0,0,0,0]
[null,10079,"McMinnville, City of",1,0,89.494,89.494,87.28,87.498000000000005,87.484999999999999,0,0,0,2.9329999999999998,2.9329999999999998,2.9289999999999998,25693.079999999998,25693.079999999998,25728.335999999999,84.346999999999994,84.564999999999998,84.555999999999997,738879.72,740789.4,742739.90399999998,88.686999999999998,776898.12,776898.12,779026.60800000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.18639E-2,1.18946E-2,1.1893300000000001E-2,0,1.18639E-2,1.18946E-2,1.1893300000000001E-2,1.1883933333333334E-2,1,1,1,1,1,1,0,0,0,3,3,3,3.2530000000000001,3.0190000000000001,2.7949999999999999,0,0,0,3.2530000000000001,3.0190000000000001,2.7949999999999999,-3.2530000000000001,-3.0190000000000001,-2.7949999999999999,0,0,0,-3.2530000000000001,-3.0190000000000001,-2.7949999999999999,84.346999999999994,84.564999999999998,84.555999999999997,0,1,0,81.203999999999994,81.414000000000001,0,0,0,0,0,0]
[null,10080,"Milton, Town of",1,0,7.548,7.548,6.665,6.6680000000000001,6.67,0,0,0,0,0,0,0,0,0,6.665,6.6680000000000001,6.67,58385.4,58411.68,58589.279999999999,7.48,65524.800000000003,65524.800000000003,65704.320000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3749999999999997E-4,9.3789999999999998E-4,9.3820000000000004E-4,0,9.3749999999999997E-4,9.3789999999999998E-4,9.3820000000000004E-4,9.3786666666666662E-4,1,1,1,1,1,1,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.665,6.6680000000000001,6.67,0,1,0,6.86,6.8630000000000004,0,0,0,0,0,0]
[null,10081,"Milton-Freewater, City of",1,0,10.611000000000001,10.611000000000001,12.276999999999999,12.276999999999999,12.272,0,0,0,2.9329999999999998,2.9329999999999998,2.9289999999999998,25693.079999999998,25693.079999999998,25728.335999999999,9.3439999999999994,9.3439999999999994,9.343,81853.439999999988,81853.439999999988,82068.911999999997,10.515000000000001,92111.400000000009,92111.400000000009,92363.760000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3143E-3,1.3143E-3,1.3140999999999999E-3,0,1.3143E-3,1.3143E-3,1.3140999999999999E-3,1.3142333333333335E-3,1,1,0.99997248070404166,1,1,1,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3439999999999994,9.3439999999999994,9.343,1,1,0,9.2230000000000008,9.2240000000000002,0,0,0,0,0,0]
[null,10082,"Minidoka, City of",1,0,0.12,0.12,0.11600000000000001,0.11600000000000001,0.115,0,0,0,0,0,0,0,0,0,0.11600000000000001,0.11600000000000001,0.115,1016.1600000000001,1016.1600000000001,1010.1600000000001,0.11899999999999999,1042.44,1042.44,1045.296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.63E-5,1.63E-5,1.6200000000000001E-5,0,1.63E-5,1.63E-5,1.6200000000000001E-5,1.6266666666666668E-5,0.99901463448275862,0.99901463448275862,1,1,1,1,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.11600000000000001,0.11600000000000001,0.115,0,1,0,9.5000000000000001E-2,9.5000000000000001E-2,0,0,0,0,0,0]
[null,10083,"Monmouth, City of",1,0,8.4879999999999995,8.4879999999999995,9.0980000000000008,9.1329999999999991,9.1649999999999991,0,0,0,0,0,0,0,0,0,9.0980000000000008,9.1329999999999991,9.1649999999999991,79698.48000000001,80005.079999999987,80505.359999999986,8.4109999999999996,73680.36,73680.36,73882.224000000002,0.68700000000000006,0.72199999999999998,0.754,0,0,0,0.68700000000000006,0.72199999999999998,0.754,0,0,0,0,0,0,1.1831000000000001E-3,1.1831000000000001E-3,1.1831000000000001E-3,0,1.1831000000000001E-3,1.1831000000000001E-3,1.1831000000000001E-3,1.1831000000000001E-3,0.92452307883051221,0.92098006911201158,0.91776442675395542,1.0816787540126027,1.0858399714659375,1.0896445131375578,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.0980000000000008,9.1329999999999991,9.1649999999999991,0,1,0,8.8409999999999993,8.9039999999999999,0,0,0,0,0,0]
[null,10091,"Rupert, City of",1,0,9.5630000000000006,9.5630000000000006,9.4580000000000002,9.4580000000000002,9.4559999999999995,0,0,0,0,0,0,0,0,0,9.4580000000000002,9.4580000000000002,9.4559999999999995,82852.08,82852.08,83061.504000000001,9.4770000000000003,83018.52,83018.52,83245.968000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3303E-3,1.3303E-3,1.33E-3,0,1.3303E-3,1.3303E-3,1.33E-3,1.3302000000000001E-3,0.99998276861915836,0.99998276861915836,0.99996871404399346,1,1,1,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4580000000000002,9.4580000000000002,9.4559999999999995,1,1,0,9.3960000000000008,9.4450000000000003,0,0,0,0,0,0]
[null,10097,"Troy, City of",1,0,2.0680000000000001,2.0680000000000001,2.0030000000000001,2.0070000000000001,2.0099999999999998,0,0,0,0,0,0,0,0,0,2.0030000000000001,2.0070000000000001,2.0099999999999998,17546.280000000002,17581.32,17655.839999999997,2.0489999999999999,17949.239999999998,17949.239999999998,17998.416000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8170000000000002E-4,2.8229999999999998E-4,2.8269999999999999E-4,0,2.8170000000000002E-4,2.8229999999999998E-4,2.8269999999999999E-4,2.8223333333333333E-4,0.99988057833250132,1,0.99993549771144286,1,1,1,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0030000000000001,2.0070000000000001,2.0099999999999998,0,1,0,2.0259999999999998,2.0310000000000001,0,0,0,0,0,0]
[null,10103,"Clark County PUD #1",1,0,323.245,323.245,569.29300000000001,578.40899999999999,587.81200000000001,0,0,0,225.94900000000001,225.94900000000001,225.989,1979313.2400000002,1979313.2400000002,1985087.3759999999,343.34399999999999,352.46,361.82299999999998,3007693.44,3087549.5999999996,3178253.2319999998,320.32900000000001,2806082.04,2806082.04,2813769.9360000002,23.015000000000001,32.131,41.494,23.015000000000001,32.131,41.494,0,0,0,0,0,0,23.015000000000001,32.131,41.494,4.5056199999999998E-2,4.5056199999999998E-2,4.5056199999999998E-2,0,4.5056199999999998E-2,4.5056199999999998E-2,4.5056199999999998E-2,4.5056199999999998E-2,0.95957335997878079,0.94445002899747421,0.92941007809027376,1.0718480062685551,1.1003062476391459,1.1295355712408179,0,0,0,3,3,3,0,0,0,23.015000000000001,32.131,41.494,0,0,0,0,0,0,0,0,0,0,0,0,343.34399999999999,352.46,361.82299999999998,0,0,1,0,0,303.81200000000001,303.81200000000001,0,0,0,0]
[null,10113,"Columbia REA",1,0,38.255000000000003,38.255000000000003,44.472999999999999,44.923000000000002,45.295000000000002,0,0,0,0,0,0,0,0,0,44.472999999999999,44.923000000000002,45.295000000000002,389583.48,393525.48000000004,397871.28,37.909999999999997,332091.59999999998,332091.59999999998,333001.43999999994,6.5629999999999997,7.0129999999999999,7.3849999999999998,6.5629999999999997,7.0129999999999999,7.3849999999999998,0,0,0,0,0,0,6.5629999999999997,7.0129999999999999,7.3849999999999998,5.3322999999999999E-3,5.3322999999999999E-3,5.3322999999999999E-3,0,5.3322999999999999E-3,5.3322999999999999E-3,5.3322999999999999E-3,5.3323000000000008E-3,0.85243325454995167,0.84389431092313516,0.83696355292195612,1.1731205486678977,1.1849907676074916,1.194803481930889,8.2118438406752842E-2,8.294935373252442E-2,8.3636243735162236E-2,3,3,3,1.2310000000000001,1.2310000000000001,1.2310000000000001,5.3319999999999999,5.782,6.1539999999999999,1.2310000000000001,1.2310000000000001,1.2310000000000001,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,-2.2204460492503131E-16,0,0,0,43.241999999999997,43.692,44.064,1,1,0,35.955000000000005,35.954999999999998,0,0,0,0,0.28199999999999997,0.621]
[null,10121,"Coos Curry Elec Coop",0,1,41.484999999999999,41.484999999999999,40.189,40.189,40.186,0,0,0,0,0,0,0,0,0,40.189,40.189,40.186,352055.64,352055.64,352993.82400000002,41.110999999999997,360132.36,360132.36,361119.02399999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6528000000000004E-3,5.6528000000000004E-3,5.6524000000000001E-3,0,5.6528000000000004E-3,5.6528000000000004E-3,5.6524000000000001E-3,5.652666666666667E-3,0.99999690327203972,0.99999690327203972,1,1,1,1,0.06,0.06,0.06,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.189,40.189,40.186,1,1,0,0,0,0,0,0,0,0,0]
[null,10144,"Eatonville, City of",1,0,3.4180000000000001,3.4180000000000001,3.3210000000000002,3.3210000000000002,3.3180000000000001,0,0,0,0,0,0,0,0,0,3.3210000000000002,3.3210000000000002,3.3180000000000001,29091.960000000003,29091.960000000003,29145.312000000002,3.387,29670.12,29670.12,29751.407999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.6710000000000002E-4,4.6710000000000002E-4,4.6670000000000001E-4,0,4.6710000000000002E-4,4.6710000000000002E-4,4.6670000000000001E-4,4.6696666666666667E-4,0.9999613788617886,0.9999613788617886,1,1,1,1,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.3210000000000002,3.3210000000000002,3.3180000000000001,0,1,0,3.2949999999999999,3.2989999999999999,0,0,0,0,0,0]
[null,10156,"Elmhurst Mutual P & L",1,0,32.719000000000001,32.719000000000001,33.207999999999998,33.332000000000001,33.468000000000004,0,0,0,0,0,0,0,0,0,33.207999999999998,33.332000000000001,33.468000000000004,290902.07999999996,291988.32,293982.91200000001,32.423999999999999,284034.24,284034.24,284812.41599999997,0.78400000000000003,0.90800000000000003,1.044,0,0,1.044,0.78400000000000003,0.90800000000000003,0,0,0,0,0,0,1.044,4.5605999999999997E-3,4.5605999999999997E-3,4.5605999999999997E-3,0,4.5605999999999997E-3,4.5605999999999997E-3,4.5605999999999997E-3,4.5605999999999997E-3,0.97638589650686591,0.97275359567982722,0.96880073058443883,1.0241796200345423,1.0280039476930669,1.0321983715766101,0,0,0,3,3,3,0,0,0,0,0,1.044,0,0,0,0,0,0,0,0,0,0,0,0,33.207999999999998,33.332000000000001,33.468000000000004,1,1,0,30.751999999999999,30.751999999999995,0,0,0,0,1.569,1.67]
[null,10172,"U.S. Airforce Base, Fairchild",1,0,6.1929999999999996,6.1929999999999996,5.2160000000000002,5.2629999999999999,5.2850000000000001,0,0,0,0,0,0,0,0,0,5.2160000000000002,5.2629999999999999,5.2850000000000001,45692.160000000003,46103.88,46423.44,6.1369999999999996,53760.119999999995,53760.119999999995,53907.407999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.337E-4,7.4030000000000005E-4,7.4339999999999996E-4,0,7.337E-4,7.4030000000000005E-4,7.4339999999999996E-4,7.3913333333333337E-4,1,1,1,1,1,1,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2160000000000002,5.2629999999999999,5.2850000000000001,0,1,0,5.47,5.4829999999999997,0,0,0,0,0,0]
[null,10177,"Ferry County PUD #1",1,0,11.839,11.839,9.6630000000000003,9.7059999999999995,9.75,0,0,0,0,0,0,0,0,0,9.6630000000000003,9.7059999999999995,9.75,84647.88,85024.56,85644,11.731999999999999,102772.31999999999,102772.31999999999,103053.88799999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.3592000000000001E-3,1.3652E-3,1.3714E-3,0,1.3592000000000001E-3,1.3652E-3,1.3714E-3,1.3652666666666667E-3,1,0.99999591906037522,1,1,1,1,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6630000000000003,9.7059999999999995,9.75,1,1,0,8.907,8.9280000000000008,0,0,0,0,0,0]
[null,99999,"Grant - Returning Public",1,0,200,200,200,200,null,null,null,null,null,null,null,null,null,null,200,200,null,1756800,1752000,null,200,1756800,1752000,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,2.7535439142755691E-2,2.7535439142755691E-2,null,0,2.7535439142755691E-2,2.7535439142755691E-2,null,2.7535439142755691E-2,1,1,null,1,1,null,0,0,null,4,4,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,0,0,null,200,200,null,0,0,0]
[null,10202,"Hood River Elec Coop",1,0,13.294,13.294,15.531000000000001,15.608000000000001,15.686,0,0,0,0,0,0,0,0,0,15.531000000000001,15.608000000000001,15.686,136051.56,136726.08000000002,137785.82399999999,13.173999999999999,115404.23999999999,115404.23999999999,115720.416,2.3570000000000002,2.4340000000000002,2.512,2.3570000000000002,2.4340000000000002,2.512,0,0,0,0,0,0,2.3570000000000002,2.4340000000000002,2.512,1.853E-3,1.853E-3,1.853E-3,0,1.853E-3,1.853E-3,1.853E-3,1.8529999999999998E-3,0.84823899658747026,0.84405432188621232,0.8398571883207957,1.1789130104751784,1.1847578563837864,1.1906786093821162,0,0,0,3,3,3,0,0,0,2.3570000000000002,2.4340000000000002,2.512,0,0,0,0,0,0,0,0,0,0,0,0,15.531000000000001,15.608000000000001,15.686,1,1,0,12.495000000000001,12.495000000000001,0,0,0,0,2.1429999999999998,2.2679999999999998]
[null,10209,"Inland P & L",1,0,106.455,106.455,140.97499999999999,143.58699999999999,146.12299999999999,0,0,0,0,0,0,0,0,0,140.97499999999999,143.58699999999999,146.12299999999999,1234941,1257822.1199999999,1283544.432,105.495,924136.20000000007,924136.20000000007,926668.08000000007,35.479999999999997,38.091999999999999,40.628,35.479999999999997,38.091999999999999,40.628,0,0,0,0,0,0,35.479999999999997,38.091999999999999,40.628,1.4838499999999999E-2,1.4838499999999999E-2,1.4838499999999999E-2,0,1.4838499999999999E-2,1.4838499999999999E-2,1.4838499999999999E-2,1.4838499999999999E-2,0.7483247905798901,0.73471196801938898,0.72196086414869665,1.3363192568368167,1.3610787241101472,1.3851177780937485,9.3542347978577176E-2,9.5275510687710313E-2,9.6958244466562399E-2,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,105.495,105.495,105.495,1,1,0,100.05499999999999,100.05499999999999,0,0,0,0,0.69699999999999995,0.52700000000000002]
[null,10234,"Kootenai Electric Coop",1,0,51.76,51.76,73.515000000000001,75.66,77.796000000000006,0,0,0,0,0,0,0,0,0,73.515000000000001,75.66,77.796000000000006,643991.4,662781.6,683360.06400000001,51.292999999999999,449326.68,449326.68,450557.712,22.222000000000001,24.367000000000001,26.503,22.222000000000001,24.367000000000001,26.503,0,0,0,0,0,0,22.222000000000001,24.367000000000001,26.503,7.2147000000000001E-3,7.2147000000000001E-3,7.2147000000000001E-3,0,7.2147000000000001E-3,7.2147000000000001E-3,7.2147000000000001E-3,7.2147000000000001E-3,0.69772542765966128,0.67794455213322768,0.65933061872589849,1.4332365040063946,1.4750550757413292,1.5166981849375161,0,0,0,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.292999999999999,51.292999999999999,51.292999999999999,1,1,0,48.648000000000003,48.647999999999996,0,0,0,0,0.128,0.92600000000000005]
[null,10236,"Lane County Elec Coop",0,1,29.536999999999999,29.536999999999999,29.744,29.744,29.744,0,0,0,0.13200000000000001,0.13200000000000001,0.13200000000000001,1156.3200000000002,1156.3200000000002,1159.4880000000001,29.611999999999998,29.611999999999998,29.611999999999998,259401.12,259401.12,260111.80799999999,29.271000000000001,256413.96000000002,256413.96000000002,257116.46400000001,0.34100000000000003,0.34100000000000003,0.34100000000000003,0.34100000000000003,0.34100000000000003,0.34100000000000003,0,0,0,0,0,0,0.34100000000000003,0.34100000000000003,0.34100000000000003,4.1171000000000003E-3,4.1171000000000003E-3,4.1171000000000003E-3,0,4.1171000000000003E-3,4.1171000000000003E-3,4.1171000000000003E-3,4.1171000000000003E-3,0.988526645346961,0.988526645346961,0.988526645346961,1.0116497557309281,1.0116497557309281,1.0116497557309281,6.5757234122510333E-2,6.5757234122510333E-2,6.5757234122510333E-2,6,6,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.271000000000001,29.271000000000001,29.271000000000001,1,1,0,0,0,0,0,0,0,0,0]
[null,10242,"Lost River Elec Coop",1,0,9.6679999999999993,9.6679999999999993,10.526,10.6,10.638,0,0,0,0,0,0,0,0,0,10.526,10.6,10.638,92207.76,92856,93444.191999999995,9.5809999999999995,83929.56,83929.56,84159.504000000001,0.94499999999999995,1.0189999999999999,1.0569999999999999,0,1.0189999999999999,1.0569999999999999,0.94499999999999995,0,0,0,0,0,0,1.0189999999999999,1.0569999999999999,1.3476E-3,1.3476E-3,1.3476E-3,0,1.3476E-3,1.3476E-3,1.3476E-3,1.3476E-3,0.9102063723351701,0.90385210143396233,0.9006234513254372,1.0986327105730092,1.1063563302369273,1.110322513307588,7.6904289740110654E-2,7.7444943116584911E-2,7.7722575931531174E-2,1,1,1,0,0,0,0,1.0189999999999999,1.0569999999999999,0,0,0,0,0,0,0,0,0,0,0,0,10.526,10.6,10.638,0,1,0,9.6379999999999999,9.702,0,0,0,0,0,0]
[null,10256,"Midstate Elec Coop",1,0,47.442999999999998,47.442999999999998,65.308999999999997,66.921999999999997,68.540000000000006,0,0,0,0.52200000000000002,0.52200000000000002,0.52200000000000002,4572.72,4572.72,4585.2480000000005,64.787000000000006,66.400000000000006,68.018000000000001,567534.12000000011,581664,597470.11199999996,47.015000000000001,411851.4,411851.4,412979.76,17.771999999999998,19.385000000000002,21.003,17.771999999999998,19.385000000000002,21.003,0,0,0,0,0,0,17.771999999999998,19.385000000000002,21.003,6.6128999999999997E-3,6.6128999999999997E-3,6.6128999999999997E-3,0,6.6128999999999997E-3,6.6128999999999997E-3,6.6128999999999997E-3,6.6129000000000005E-3,0.72787451072287135,0.71033077942679546,0.69356224716661807,1.3780070190364779,1.4123152185472723,1.4467297670956079,8.9570456237371074E-2,9.1800489205572697E-2,9.4037434861214519E-2,1,1,1,0,0,0,17.771999999999998,19.385000000000002,21.003,0,0,0,0,0,0,0,0,0,0,0,0,64.787000000000006,66.400000000000006,68.018000000000001,1,1,0,44.591000000000001,44.591000000000001,0,0,0,0,6.5090000000000003,7.0650000000000004]
[null,10273,"Nespelem Valley Elec Coop",1,0,5.9690000000000003,5.9690000000000003,8.1969999999999992,8.2279999999999998,8.2509999999999994,0,0,0,0,0,0,0,0,0,8.1969999999999992,8.2279999999999998,8.2509999999999994,71805.719999999987,72077.279999999999,72476.784,5.915,51815.4,51815.4,51957.36,2.282,2.3130000000000002,2.3359999999999999,2.282,2.3130000000000002,2.3359999999999999,0,0,0,0,0,0,2.282,2.3130000000000002,2.3359999999999999,8.3199999999999995E-4,8.3199999999999995E-4,8.3199999999999995E-4,0,8.3199999999999995E-4,8.3199999999999995E-4,8.3199999999999995E-4,8.3199999999999995E-4,0.72162343101134563,0.71890462615459405,0.71690065010301784,1.3857988165680473,1.391039729501268,1.3949281487743026,9.7005917159763325E-2,9.7372781065088773E-2,9.7644970414201185E-2,3,3,3,0,0,0,2.282,2.3130000000000002,2.3359999999999999,0,0,0,0,0,0,0,0,0,0,0,0,8.1969999999999992,8.2279999999999998,8.2509999999999994,1,1,0,5.6099999999999994,5.6099999999999994,0,0,0,0,2.8490000000000002,2.8580000000000001]
[null,10284,"Ohop Mutual Light Company",1,0,10.866,10.866,12.069000000000001,12.193,12.31,0,0,0,0,0,0,0,0,0,12.069000000000001,12.193,12.31,105724.44,106810.68,108131.04000000001,10.768000000000001,94327.680000000008,94327.680000000008,94586.112000000008,1.3009999999999999,1.425,1.542,1.3009999999999999,1.425,1.542,0,0,0,0,0,0,1.3009999999999999,1.425,1.542,1.5146000000000001E-3,1.5146000000000001E-3,1.5146000000000001E-3,0,1.5146000000000001E-3,1.5146000000000001E-3,1.5146000000000001E-3,1.5146000000000003E-3,0.89221372600878279,0.88314011803493819,0.87474634112103977,1.1208209509658247,1.1323365527488856,1.1432020802377414,5.6041047548291235E-2,5.6616827637444279E-2,5.7160104011887071E-2,1,1,1,0,0,0,1.3009999999999999,1.425,1.542,0,0,0,0,0,0,0,0,0,0,0,0,12.069000000000001,12.193,12.31,0,1,0,9.7829999999999995,9.7829999999999995,0,0,0,0,0,0]
[null,10291,"Oregon Trail Coop",1,0,80.363,80.363,86.587999999999994,87.277000000000001,87.938000000000002,0,0,0,0,0,0,0,0,0,86.587999999999994,87.277000000000001,87.938000000000002,758510.87999999989,764546.52,772447.39199999999,79.638000000000005,697628.88,697628.88,699540.19200000004,6.95,7.6390000000000002,8.3000000000000007,6.95,7.6390000000000002,8.3000000000000007,0,0,0,0,0,0,6.95,7.6390000000000002,8.3000000000000007,1.1201600000000001E-2,1.1201600000000001E-2,1.1201600000000001E-2,0,1.1201600000000001E-2,1.1201600000000001E-2,1.1201600000000001E-2,1.1201600000000001E-2,0.91973896709936731,0.91247817504268036,0.90561938733198399,1.0872698962806699,1.0959215449910846,1.1042216027524547,5.4363494814033499E-2,5.4796077249554237E-2,5.5211080137622742E-2,3,3,3,0,0,0,6.95,7.6390000000000002,8.3000000000000007,0,0,0,0,0,0,0,0,0,0,0,0,86.587999999999994,87.277000000000001,87.938000000000002,1,1,0,75.531999999999996,75.531999999999996,0,0,0,0,4.7750000000000004,3.181]
[null,10304,"Parkland L & W",1,0,14.278,14.278,13.564,13.593999999999999,13.628,0,0,0,0,0,0,0,0,0,13.564,13.593999999999999,13.628,118820.64,119083.43999999999,119708.352,14.148999999999999,123945.23999999999,123945.23999999999,124284.81599999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9078999999999999E-3,1.9120999999999999E-3,1.9169E-3,0,1.9078999999999999E-3,1.9120999999999999E-3,1.9169E-3,1.9122999999999998E-3,1,1,1,1,1,1,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.564,13.593999999999999,13.628,0,1,0,13.385999999999999,13.417999999999999,0,0,0,0,0,0]
[null,10326,"U.S. Naval Base,  Bremerton",1,0,30.914000000000001,30.914000000000001,28.991,29.052,29.114000000000001,0,0,0,0,0,0,0,0,0,28.991,29.052,29.114000000000001,253961.16,254495.52,255737.37600000002,30.635000000000002,268362.60000000003,268362.60000000003,269097.84000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0778000000000003E-3,4.0863000000000002E-3,4.0951E-3,0,4.0778000000000003E-3,4.0863000000000002E-3,4.0951E-3,4.0864000000000004E-3,1,0.9999918194134656,1,1,1,1,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.991,29.052,29.114000000000001,0,1,0,29.055000000000003,29.054999999999996,0,0,0,0,3.0720000000000001,3.23]
[null,10338,"Riverside Elec Coop",1,0,2.4079999999999999,2.4079999999999999,2.8490000000000002,2.8780000000000001,2.9039999999999999,0,0,0,0,0,0,0,0,0,2.8490000000000002,2.8780000000000001,2.9039999999999999,24957.24,25211.280000000002,25508.736000000001,2.3860000000000001,20901.36,20901.36,20958.624,0.46300000000000002,0.49199999999999999,0.51800000000000002,0,0,0,0.46300000000000002,0.49199999999999999,0.51800000000000002,0,0,0,0,0,0,3.3560000000000003E-4,3.3560000000000003E-4,3.3560000000000003E-4,0,3.3560000000000003E-4,3.3560000000000003E-4,3.3560000000000003E-4,3.3559999999999997E-4,0.83747478104598105,0.82903601501042401,0.82161351625344359,1.1940486169321041,1.2062028499580888,1.2170997485331096,3.5821458507963123E-2,3.6186085498742665E-2,3.6512992455993293E-2,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8490000000000002,2.8780000000000001,2.9039999999999999,0,1,0,2.5419999999999998,2.5499999999999998,0,0,0,0,0,0]
[null,10349,"Seattle City Light",1,0,531.72699999999998,531.72699999999998,1093.9670000000001,1102.8030000000001,1118.28,0,0,0,593.94600000000003,588.95899999999995,587.91,5202966.96,5159280.84,5164201.4399999995,500.02100000000002,513.84400000000005,530.37,4380183.96,4501273.4400000004,4658770.08,526.93100000000004,4615915.5600000005,4615915.5600000005,4628561.9040000001,0,0,3.4390000000000001,0,0,3.4390000000000001,0,0,0,0,0,0,0,0,3.4390000000000001,7.0330900000000002E-2,7.2275199999999998E-2,7.4115899999999998E-2,0,7.0330900000000002E-2,7.2275199999999998E-2,7.4115899999999998E-2,7.2240666666666675E-2,1,1,0.99692460303036801,1,1,1.006526471207805,0,0,0,4,4,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,500.02100000000002,513.84400000000005,526.93100000000004,0,0,0,0,0,0,0,430.62700000000001,429.30200000000002,0,0]
[null,10363,"Springfield Utility Board",1,0,102.208,102.208,89.85,90.04,90.234999999999999,0,0,0,0,0,0,0,0,0,89.85,90.04,90.234999999999999,787086,788750.4,792624.24,101.286,887265.36,887265.36,889696.22400000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2637900000000001E-2,1.2664699999999999E-2,1.26921E-2,0,1.2637900000000001E-2,1.2664699999999999E-2,1.26921E-2,1.26649E-2,0.99999785443294409,1,1,1,1,1,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,89.85,90.04,90.234999999999999,0,1,0,91.117000000000004,91.341999999999999,0,0,0,0,0,0]
[null,10376,"Tillamook PUD #1",1,0,56.865000000000002,56.865000000000002,55.945999999999998,56.228999999999999,56.512999999999998,0,0,0,0.69699999999999995,0.38600000000000001,0,6105.7199999999993,3381.36,0,55.249000000000002,55.843000000000004,56.512999999999998,483981.24000000005,489184.68000000005,496410.19199999998,56.351999999999997,493643.51999999996,493643.51999999996,494995.96799999999,0,0,0.161,0,0,0,0,0,0.161,0,0,0,0,0,0,7.7711000000000004E-3,7.8545999999999998E-3,7.9261999999999996E-3,0,7.7711000000000004E-3,7.8545999999999998E-3,7.9261999999999996E-3,7.8506333333333341E-3,1,0.9999944359529781,0.99714633911489392,1,1,1.0028570414537195,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55.249000000000002,55.843000000000004,56.512999999999998,1,1,0,53.445999999999998,53.445999999999998,0,0,0,0,2.1190000000000002,2.2589999999999999]
[null,10388,"Umatilla Elec Coop",1,0,114.91200000000001,114.91200000000001,1680.6880000000001,1960.538,2321.6489999999999,1457.2249999999999,1737.075,2098.2629999999999,0.23200000000000001,0.23200000000000001,0.23200000000000001,2032.3200000000002,2032.3200000000002,2037.8880000000001,223.23099999999999,223.23099999999999,223.154,1955503.56,1955503.56,1960184.736,113.876,997553.76,997553.76,1000286.784,109.355,109.355,109.27800000000001,109.355,109.355,109.27800000000001,0,0,0,0,0,0,109.355,109.355,109.27800000000001,1.6017300000000002E-2,1.6017300000000002E-2,1.6017300000000002E-2,0,1.6017300000000002E-2,1.6017300000000002E-2,1.6017300000000002E-2,1.6017300000000002E-2,0.51063409714180841,0.51063409714180885,0.51081011007672839,1.9602989216340581,1.9602989216340581,1.9596227475499666,7.8411956865362342E-2,7.8411956865362342E-2,7.8384909901998673E-2,3,3,3,0,0,0,109.355,109.355,109.27800000000001,0,0,0,0,0,0,0,0,0,0,0,0,223.23099999999999,223.23099999999999,223.154,1,1,0,108.00399999999999,108.004,0,0,0,0,3.105,4.0910000000000002]
[null,10406,"U.S. DOE Albany Research Center",1,0,0.46500000000000002,0.46500000000000002,0.77900000000000003,0.79600000000000004,0.80100000000000005,0,0,0,0,0,0,0,0,0,0.77900000000000003,0.79600000000000004,0.80100000000000005,6824.04,6972.96,7035.9840000000004,0.46100000000000002,4038.36,4038.36,4049.424,0.318,0.33500000000000002,0.34,0,0,0,0.318,0.33500000000000002,0.34,0,0,0,0,0,0,6.4800000000000003E-5,6.4800000000000003E-5,6.4800000000000003E-5,0,6.4800000000000003E-5,6.4800000000000003E-5,6.4800000000000003E-5,6.4800000000000003E-5,0.59139790706033379,0.57876754974874378,0.5751547685393259,1.6898047722342733,1.7266811279826464,1.737527114967462,0,0,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.77900000000000003,0.79600000000000004,0.80100000000000005,0,1,0,0.64800000000000002,0.64800000000000002,0,0,0,0,0,0]
[null,10440,"Wahkiakum County PUD #1",1,0,5.08,5.08,5.4980000000000002,5.508,5.5,0,0,0,0,0,0,0,0,0,5.4980000000000002,5.508,5.5,48162.48,48250.080000000002,48312,5.0339999999999998,44097.84,44097.84,44218.655999999995,0.46400000000000002,0.47399999999999998,0.46600000000000003,0,0,0,0.46400000000000002,0.47399999999999998,0.46600000000000003,0,0,0,0,0,0,7.0810000000000003E-4,7.0810000000000003E-4,7.0810000000000003E-4,0,7.0810000000000003E-4,7.0810000000000003E-4,7.0810000000000003E-4,7.0810000000000003E-4,0.91565546947981091,0.91399305940450259,0.9153225038545455,1.0921732220897895,1.0941597139451729,1.0925705204608662,6.0069527214938426E-2,6.017878426698451E-2,6.0091378625347643E-2,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4980000000000002,5.508,5.5,0,1,0,4.9210000000000003,4.9210000000000003,0,0,0,0,0,0]
[null,10442,"Wasco Elec Coop",1,0,13.596,13.596,13.118,13.132,13.145,0,0,0,0,0,0,0,0,0,13.118,13.132,13.145,114913.68000000001,115036.31999999999,115465.68,13.473000000000001,118023.48000000001,118023.48000000001,118346.83200000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8450999999999999E-3,1.8471E-3,1.8488999999999999E-3,0,1.8450999999999999E-3,1.8471E-3,1.8488999999999999E-3,1.847033333333333E-3,0.99998737575849983,1,0.99998864152149114,1,1,1,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13.118,13.132,13.145,1,1,0,12.721,12.721,0,0,0,0,0,0]
[null,13927,"Kalispel Tribe Utility",1,0,2.8940000000000001,4.1340000000000003,4.4859999999999998,4.5350000000000001,4.5750000000000002,0,0,0,0,0,0,0,0,0,4.4859999999999998,4.5350000000000001,4.5750000000000002,39297.360000000001,39726.6,40186.800000000003,4.0970000000000004,35889.72,35889.72,35988.048000000003,0.38900000000000001,0.438,0.47799999999999998,0,0,0,0.38900000000000001,0.438,0.47799999999999998,0,0,0,0,0,0,5.7629999999999997E-4,5.7629999999999997E-4,5.7629999999999997E-4,0,5.7629999999999997E-4,5.7629999999999997E-4,5.7629999999999997E-4,5.7629999999999997E-4,0.91333812251448965,0.90346964004410146,0.8955704519344263,1.0949475225774956,1.1069074932877714,1.1166707346839151,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4859999999999998,4.5350000000000001,4.5750000000000002,1,1,0,3.7810000000000001,3.8290000000000002,0,0,0,0,0,0]
[null,10597,"Hermiston, City of",1,0,13.13,13.13,12.977,13.032999999999999,13.085000000000001,0,0,0,0,0,0,0,0,0,12.977,13.032999999999999,13.085000000000001,113678.52,114169.08,114938.64000000001,13.012,113985.12000000001,113985.12000000001,114297.40800000001,0,2.1000000000000001E-2,7.2999999999999995E-2,0,0,0,0,2.1000000000000001E-2,7.2999999999999995E-2,0,0,0,0,0,0,1.8253E-3,1.8301999999999999E-3,1.8301999999999999E-3,0,1.8253E-3,1.8301999999999999E-3,1.8301999999999999E-3,1.8285666666666665E-3,1,0.99838119162126915,0.99441360874283524,1,1.0016138948662772,1.0056102059637257,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.977,13.032999999999999,13.085000000000001,1,1,0,12.307,12.314,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",1,0,17.536000000000001,17.536000000000001,16.832000000000001,16.832000000000001,16.829999999999998,0,0,0,0,0,0,0,0,0,16.832000000000001,16.832000000000001,16.829999999999998,147448.32000000001,147448.32000000001,147834.71999999997,17.378,152231.28,152231.28,152648.35200000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3674999999999998E-3,2.3674999999999998E-3,2.3671999999999999E-3,0,2.3674999999999998E-3,2.3674999999999998E-3,2.3671999999999999E-3,2.3674E-3,0.99999194153992399,0.99999194153992399,0.999984046013072,1,1,1,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.832000000000001,16.832000000000001,16.829999999999998,1,1,0,17.154,17.154,0,0,0,0,0,0]
[null,11680,"Weiser, City of",1,0,6.423,6.423,6.4770000000000003,6.51,6.5419999999999998,0,0,0,0,0,0,0,0,0,6.4770000000000003,6.51,6.5419999999999998,56738.520000000004,57027.6,57464.928,6.3650000000000002,55757.4,55757.4,55910.16,0.112,0.14499999999999999,0.17699999999999999,0,0,0,0.112,0.14499999999999999,0.17699999999999999,0,0,0,0,0,0,8.9530000000000002E-4,8.9530000000000002E-4,8.9530000000000002E-4,0,8.9530000000000002E-4,8.9530000000000002E-4,8.9530000000000002E-4,8.9530000000000002E-4,0.98273612870155946,0.97775451698924754,0.97297185961479682,1.0175962293794187,1.0227808326787116,1.027808326787117,0,0,0,3,3,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4770000000000003,6.51,6.5419999999999998,1,1,0,6.2750000000000004,6.2869999999999999,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",1,0,0,45.847000000000001,47.128,47.238,47.426000000000002,0,0,0,0,0,0,0,0,0,47.128,47.238,47.426000000000002,412841.28,413804.88,416589.984,45.433,397993.08,397993.08,399083.47200000001,1.6950000000000001,1.8049999999999999,1.9930000000000001,1.6950000000000001,1.8049999999999999,1.9930000000000001,0,0,0,0,0,0,1.6950000000000001,1.8049999999999999,1.9930000000000001,6.3904000000000001E-3,6.3904000000000001E-3,6.3904000000000001E-3,0,6.3904000000000001E-3,6.3904000000000001E-3,6.3904000000000001E-3,6.3904000000000001E-3,0.9640315969444917,0.96178672045387192,0.95797413024079625,1.0373076838421411,1.0397288314661148,1.0438667928598155,0,0,0,3,3,3,0,0,0,1.6950000000000001,1.8049999999999999,1.9930000000000001,0,0,0,0,0,0,0,0,0,0,0,0,47.128,47.238,47.426000000000002,0,1,0,43.091000000000001,43.090999999999994,0,0,0,0,2.46,2.6389999999999998]
[null,10298,"PNGC Aggregate",1,0,769.47599999999989,769.47599999999989,926.37800000000004,939.44399999999996,950.54,0,0,0,11.766999999999999,12.045999999999999,12.333,103078.92,105522.95999999999,108333.072,914.60900000000004,927.39700000000005,938.20600000000002,8011974.8400000008,8123997.7200000007,8241201.5039999997,762.53699999999981,6679824.1199999982,6679824.1199999982,6698125.0079999985,153.15799999999999,165.89999999999998,176.65799999999999,153.15799999999999,165.89999999999998,176.65799999999999,0,0,0,0,0,0,153.15799999999999,165.89999999999998,176.65799999999999,0.1071025,0.107109,0.10711619999999999,0,0.1071025,0.107109,0.10711619999999999,0.10710923333333333,0.83466769836934818,0.82340512597664162,0.81414900366360177,1.1994290113135497,1.2161993450809603,1.2303743949473931,0,0,0,3,3,3,3.577,3.577,3.5760000000000001,150.15799999999999,162.9,173.65799999999999,0,0,0,0,0,0,0,0,0,0,0,0,911.60900000000004,924.39700000000005,935.20600000000002,1,1,0,414.916,414.916,0,0,0,0,36.555999999999997,40.414000000000001]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3101.9279999999985,3103.5299999999988,2859,2879.6739999999995,430.62700000000001,429.30200000000002,156.59000000000003,173.20100000000002]

{"sheet":"TRL","index":5,"n_rows":138,"n_cols":171,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Retail Load (MWh)"]
[null,null,null,"2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01","2025-09-01","2025-09-01",{"$f":"+EOMONTH(CT2,0)+1","v":"2025-10-01"},{"$f":"+EOMONTH(CU2,0)+1","v":"2025-10-01"},{"$f":"+EOMONTH(CV2,0)+1","v":"2025-11-01"},"2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01",{"$f":"+EOMONTH(EN2,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(EO2,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(EP2,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(EQ2,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(ER2,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(ES2,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(ET2,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(EU2,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(EV2,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(EW2,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(EX2,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(EY2,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(EZ2,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(FA2,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(FB2,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(FC2,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(FD2,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(FE2,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(FF2,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(FG2,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(FH2,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(FI2,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(FJ2,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(FK2,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(FL2,0)+1","v":"2028-09-01"},{"$f":"+EOMONTH(FM2,0)+1","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH",{"$f":"+CT3","v":"HLH"},{"$f":"+CU3","v":"LLH"},{"$f":"+CV3","v":"HLH"},"LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH",{"$f":"+EN3","v":"HLH"},{"$f":"+EO3","v":"LLH"},{"$f":"+EP3","v":"HLH"},{"$f":"+EQ3","v":"LLH"},{"$f":"+ER3","v":"HLH"},{"$f":"+ES3","v":"LLH"},{"$f":"+ET3","v":"HLH"},{"$f":"+EU3","v":"LLH"},{"$f":"+EV3","v":"HLH"},{"$f":"+EW3","v":"LLH"},{"$f":"+EX3","v":"HLH"},{"$f":"+EY3","v":"LLH"},{"$f":"+EZ3","v":"HLH"},{"$f":"+FA3","v":"LLH"},{"$f":"+FB3","v":"HLH"},{"$f":"+FC3","v":"LLH"},{"$f":"+FD3","v":"HLH"},{"$f":"+FE3","v":"LLH"},{"$f":"+FF3","v":"HLH"},{"$f":"+FG3","v":"LLH"},{"$f":"+FH3","v":"HLH"},{"$f":"+FI3","v":"LLH"},{"$f":"+FJ3","v":"HLH"},{"$f":"+FK3","v":"LLH"},{"$f":"+FL3","v":"HLH"},{"$f":"+FM3","v":"LLH"}]
[null,10015,"Asotin County PUD #1",153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,158.98400000000001,121.36499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997]
[null,10024,"Benton County PUD #1",76456.023000000001,46327.875,73041.202999999994,51991.093999999997,92563.891000000003,66672.312999999995,90704.43,65718.070000000007,73646.702999999994,49739.898000000001,71650.414000000004,46642.883000000002,80391.141000000003,49137.656000000003,97044.297000000006,66520,118688.492,75627.414000000004,135120.375,91125.422000000006,121308.04700000001,73594.952999999994,76343.366999999998,49256.93,76542.577999999994,46380.32,72993.422000000006,51957.078000000001,92151.289000000004,66375.116999999998,90368.976999999999,65475.023000000001,73547.195000000007,49672.703000000001,71760.718999999997,46714.68,80558.343999999997,49239.858999999997,97199.391000000003,66626.312999999995,118827.008,75715.695000000007,135205.42199999999,91182.781000000003,121400.539,73651.054999999993,76522.258000000002,49372.343999999997,74943.726999999999,45411.516000000003,69721.968999999997,49628.445,92794.141000000003,66838.156000000003,90293.898000000001,65420.616999999998,71104.702999999994,48023.07,74919.906000000003,48771.241999999998,74999.695000000007,45842.226999999999,93557.937999999995,64130.25,116436.969,74192.781000000003,133922.875,90317.827999999994,119949.648,72770.835999999996,76564.281000000003,49399.461000000003,75176.258000000002,45552.413999999997,69881.366999999998,49741.913999999997,92673.508000000002,66751.273000000001,90255.468999999997,65392.781000000003,71046.922000000006,47984.046999999999,75093.991999999998,48884.578000000001,75208.241999999998,45969.695,93754.452999999994,64264.938000000002,116630.523,74316.101999999999,134122.391,90452.391000000003,120108.977,72867.491999999998,76703.233999999997,49489.116999999998,77412,48583.538999999997,72480.281000000003,52729.055,87229.523000000001,64196.476999999999,83873.383000000002,61166.82,78116.125,54118.233999999997,76919.172000000006,51343.398000000001,79113.641000000003,49568.945,95408.758000000002,67318.679999999993,123931.43799999999,76298.218999999997,138940.5,93862.562999999995,126417.711,76250.648000000001,81797.726999999999,54633.851999999999,77872.187999999995,48872.351999999999,72842.968999999997,52992.906000000003,87285.031000000003,64237.328000000001,83983.57,61247.18,78451.898000000001,54350.851999999999,77332.883000000002,51619.563000000002,79582.820000000007,49862.913999999997,95889.148000000001,67657.648000000001,124459.898,76623.554999999993,139494.266,94236.656000000003,126946.539,76569.616999999998,82241.601999999999,54930.32,78337.593999999997,49164.438000000002,73203.758000000002,53255.383000000002,87329.241999999998,64269.866999999998,83791.710999999996,61107.258000000002,80575.687999999995,55822.203000000001,77405.960999999996,51668.336000000003,79709.452999999994,49942.25,96047.406000000003,67769.312999999995,124675.20299999999,76756.093999999997,139772.54699999999,94424.641000000003,127172.67200000001,76706,82356.383000000002,55006.976999999999]
[null,10025,"Benton REA",27591.42,17806.938999999998,23445.393,17632.041000000001,27469.688999999998,22358.666000000001,28434.081999999999,20706.141,22175.17,15258.787,22737.133000000002,16559.074000000001,23259.805,15290.281000000001,30025.232,20529.294999999998,33954.593999999997,23935.638999999999,39573.855000000003,26682.043000000001,37355.800999999999,23970.895,28390.692999999999,21913.798999999999,28061.530999999999,18088.965,23832.1,17919.907999999999,27781.33,22608.826000000001,28659.813999999998,20870.557000000001,22447.623,15446.217000000001,23039.688999999998,16779.393,23602.096000000001,15515.893,30431.785,20807.546999999999,34393.523000000001,24245.763999999999,40052.800999999999,27005.190999999999,37814.370999999999,24265.43,28783.879000000001,22218.210999999999,26497.182000000001,17704.634999999998,22645.313999999998,17271.978999999999,27037.705000000002,20911.032999999999,26669.256000000001,20289.478999999999,20754.171999999999,15202.772999999999,22229.912,15552.838,22101.455000000002,15022.721,28303.74,20343.243999999999,33856.870999999999,21814.664000000001,37238.116999999998,26393.171999999999,36332.266000000003,22518.68,27914.09,20416.305,26580.817999999999,17760.518,22715.324000000001,17325.375,27001.578000000001,20883.094000000001,26557.75,20204.648000000001,20742.228999999999,15194.025,22238.460999999999,15558.82,22137.662,15047.334000000001,28342.25,20370.925999999999,33900.68,21842.886999999999,37264.836000000003,26412.109,36352.741999999998,22531.370999999999,27942.398000000001,20437.008000000002,31190.311000000002,20301.811000000002,25604.018,21630.268,34155.218999999997,24747.113000000001,32682.537,24098.33,25017.491999999998,17862.773000000001,25572.168000000001,19287.315999999999,28407.383000000002,19051.344000000001,31364.74,24077.65,37743.141000000003,23680.726999999999,41328.425999999999,27942.355,39055.016000000003,26382.629000000001,31775.127,22336.682000000001,31555.865000000002,20539.752,25878.081999999999,21861.800999999999,34322.582000000002,24868.375,31432.351999999999,25588.476999999999,25221.261999999999,18008.266,26925.463,18370.771000000001,28707.581999999999,19252.675999999999,31689.813999999998,24327.201000000001,38122.07,23918.476999999999,41723.398000000001,28209.398000000001,39405.983999999997,26619.719000000001,32042.453000000001,22524.598000000002,30521.581999999999,21976.703000000001,27229.366999999998,20778.27,34326.608999999997,24871.293000000001,31602.023000000001,25726.598000000002,26333.881000000001,18516.865000000002,27158.785,18529.960999999999,27736.855,20634.800999999999,33312.309000000001,23143.016,38394.468999999997,24089.386999999999,40338.809000000001,30149.815999999999,41352.925999999999,25219.145,32319.421999999999,22719.300999999999]
[null,10027,"Big Bend Elec Coop",23616.063999999998,16018.583000000001,15556.135,11521.268,18588.633000000002,13756.593999999999,18472.557000000001,13597.803,15475.735000000001,10807.876,14530.352999999999,9735.9680000000008,19890.738000000001,13263.611999999999,37430.483999999997,28198.912,49519.953000000001,34259.688000000002,48666.66,36655.766000000003,44233.012000000002,29921.9,32366.776999999998,24443.57,23753.238000000001,16111.62,15688.392,11619.22,18720.936000000002,13854.504000000001,18605.157999999999,13695.412,15611.281999999999,10902.538,14668.199000000001,9828.33,20028.866999999998,13355.694,37561.745999999999,28297.853999999999,49656.046999999999,34353.805,48797.945,36754.690999999999,44370.347999999998,30014.768,32497.98,24542.578000000001,24282.41,16542.655999999999,16261.106,12006.714,19270.881000000001,14264.768,19144.5,14116.281000000001,16574.203000000001,11566.521000000001,15247.51,10209.228999999999,20616.037,13728.731,38086.125,28733.686000000002,50258.262000000002,34711.800999999999,49376.004000000001,37136.843999999997,44928.625,30416.701000000001,33068.781000000003,24931.984,24419.34,16635.937999999998,16393.532999999999,12104.495999999999,19403.168000000001,14362.688,19277.006000000001,14213.982,16317.124,11387.114,15385.395,10301.553,20754.238000000001,13820.741,38217.313000000002,28832.708999999999,50394.453000000001,34805.813000000002,49507.362999999998,37235.688000000002,45065.917999999998,30509.618999999999,33200.078000000001,25030.898000000001,26980.105,18841.562999999998,18639.848000000002,14201.43,20641.403999999999,15769.187,20433.041000000001,15645.315000000001,16439.758000000002,11923.08,17846.638999999999,12421.387000000001,26945.974999999999,18452.259999999998,40455.031000000003,30910,51130.241999999998,35693.945,52239.949000000001,39803.605000000003,44310.625,30351.383000000002,31244.937999999998,24287.375,27478.603999999999,19180.455000000002,18985.5,14455.957,21023.776999999998,16052.22,20811.598000000002,15926.091,16745.025000000001,12136.144,18178.275000000001,12642.897999999999,27443.734,18784.148000000001,41199.449000000001,31469.785,52069.866999999998,36341.038999999997,53199.73,40525.925999999999,45125.870999999999,30900.59,31820.824000000001,24726.34,27938.098000000002,19492.831999999999,19286.43,14677.550999999999,21361.800999999999,16302.427,21145.607,16173.826999999999,17383.868999999999,12598.058000000001,18459.083999999999,12830.460999999999,27904.240000000002,19091.192999999999,41924.508000000002,32015.023000000001,53003.093999999997,36983.711000000003,54154.77,41244.684000000001,45923.300999999999,31437.793000000001,32368.588,25143.868999999999]
[null,10029,"Blachly Lane Elec Coop",9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9677.58,5251.5389999999998,8315.4840000000004,5128.6279999999997,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9364.2960000000003,5360.4480000000003,8900.1229999999996,5364.7120000000004,10530.587,6422.1610000000001,10911.128000000001,6948.4579999999996,9710.4490000000005,5578.9430000000002,10638.438,5824.7979999999998,9396.6669999999995,5532.4520000000002,8560.2939999999999,4883.8180000000002,8813.7440000000006,4704.7969999999996,8614.8539999999994,5156.6229999999996,9207.8359999999993,4873.1400000000003,8297.9699999999993,4670.2079999999996,9991.5210000000006,5695.8109999999997,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10751.012000000001,6063.1639999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9831.9699999999993,5197.5690000000004,8664.6929999999993,5240.5330000000004,10259.65,5427.6809999999996,9507.5580000000009,5719.5159999999996,10837.093000000001,7077.4110000000001,11866.858,6970.8270000000002,10349.106,5903.0389999999998,11036.403,6473.2190000000001,10314.746999999999,5584.6719999999996,9153.6119999999992,5219.3370000000004,9229.4330000000009,5302.8469999999998,9464.4840000000004,5231.1329999999998,9575.5619999999999,5453.9769999999999,8908.7090000000007,4996.518,10379.004999999999,5554.0450000000001,9301.77,6087.8689999999997,11511.356,7045.6049999999996,12926.450999999999,7633.9380000000001,11091.502,6392.3069999999998,11779.136,7002.9359999999997,10990.495999999999,6106.4880000000003,9827.0869999999995,6035.6090000000004,10354.154,5569.0429999999997,10315.477999999999,5800.6490000000003,10501.102000000001,5926.2669999999998,9720.76,5496.692,11193.243,5982.8379999999997,10077.052,6519.1760000000004,12301.986999999999,7500.2020000000002,13085.048000000001,8245.4330000000009,11541.322,6638.277,12574.796,6976.5630000000001,11468.621999999999,6373.8140000000003,10329.063,6303.9520000000002,10844.189,5824.5389999999998,10809.022999999999,6077.5259999999998,11011.285,6186.42,10206.246999999999,5756.2520000000004,11430.251,6516.0140000000001,10821.91,6518.7539999999999,12789.755999999999,7780.71,13086.374,8246.2739999999994,11945.681,6802.5889999999999,12576.188,6977.3370000000004,11194.217000000001,6650.3180000000002,10575.868,6059.3140000000003,10845.553,5825.2740000000003,10560.691999999999,6328.027,11267.612999999999,5932.2610000000004,10207.584999999999,5757.0119999999997]
[null,10044,"Canby, City of",9632.1759999999995,5640.1310000000003,10354.18,6341.3739999999998,11913.128000000001,7174.902,11523.938,7579.7089999999998,9915.7199999999993,5615.6970000000001,10530.874,5692.6549999999997,9658.2569999999996,5218.625,8460.366,5258.5969999999998,9385.6530000000002,5031.2389999999996,9961.1460000000006,6178.5360000000001,10717.620999999999,5609.1559999999999,8907.49,5170.4989999999998,9665.1380000000008,5659.4409999999998,10416.269,6379.4009999999998,11984.6,7217.9470000000001,11593.066999999999,7625.1819999999998,9975.1839999999993,5649.3689999999997,10594.031999999999,5726.7929999999997,9380.2520000000004,5585.8379999999997,8810.8909999999996,4990.3159999999998,9441.9290000000001,5061.4070000000002,10020.884,6215.5870000000004,10781.903,5642.7950000000001,8960.8979999999992,5201.4979999999996,10456.861999999999,6124.2910000000002,10676.819,6537.0069999999996,12462.781999999999,8190.6859999999997,12867.27,7794.74,11238.717000000001,6305.1379999999999,11115.584999999999,6650.2139999999999,10603.74,5757.3869999999997,9795.2279999999992,5624.52,10039.406000000001,5931.1319999999996,11367.804,6456.2709999999997,11750.44,6222.3249999999998,9478.9850000000006,6057.799,10980.617,5892.9340000000002,10862.371999999999,6643.03,12547.825999999999,8247.1280000000006,12955.531999999999,7848.018,10871.763999999999,6181.6350000000002,11191.073,6695.5069999999996,10675.629000000001,5796.4080000000004,9861.4480000000003,5662.25,10107.224,5971.42,11445.130999999999,6500.14,11464.938,6630.0780000000004,9867.4179999999997,5774.3630000000003,10021.91,5388.1030000000001,9681.9480000000003,6613.3339999999998,12099.163,7386.2250000000004,11893.08,7251.2049999999999,10041.679,5781.7209999999995,10410.157999999999,6373.3220000000001,9719.8459999999995,5361.098,8841.2090000000007,5570.9870000000001,9682.232,5296.4350000000004,10629.361999999999,6137.4970000000003,10775.351000000001,6339.674,9042.009,5344.5060000000003,10076.269,5417.3270000000002,9730.01,6646.1629999999996,12151.062,7417.9080000000004,11525.84,7702.0219999999999,10089.584999999999,5809.3050000000003,10830.188,6036.87,9771.973,5389.8509999999997,8892.4809999999998,5603.2960000000003,9734.5149999999994,5325.0360000000001,10682.351000000001,6168.0940000000001,10827.976000000001,6370.6350000000002,9092.8490000000002,5374.5559999999996,9791.0490000000009,5786.1270000000004,10148.273999999999,6308.79,12202.958000000001,7449.5889999999999,11575.938,7735.5,10498.300999999999,5958.3050000000003,10883.852000000001,6066.7830000000004,9480.741,5761.9620000000004,9261.58,5317.78,9786.7970000000005,5353.6360000000004,10366.183999999999,6567.8440000000001,11257.348,6024.8530000000001,9143.6880000000001,5404.6049999999996]
[null,10046,"Central Electric Coop",35607.612999999998,21638.386999999999,43213.512000000002,29837.953000000001,54220.991999999998,37304.851999999999,49551.91,34406.487999999998,43278.913999999997,28222.155999999999,40921.766000000003,26258.006000000001,38136.313000000002,24134.484,38569.375,26583.083999999999,40375.038999999997,24835.592000000001,42681.855000000003,28119.615000000002,43556.707000000002,25967.201000000001,37223.574000000001,24847.096000000001,36330.089999999997,22077.434000000001,43900.66,30312.412,54909.141000000003,37778.313000000002,50237.483999999997,34882.523000000001,43981.957000000002,28680.609,41629.277000000002,26711.99,38847.648000000001,24584.655999999999,39256.980000000003,27056.998,41094.207000000002,25277.971000000001,43382.097999999998,28580.937999999998,44284.413999999997,26401.037,37920.152000000002,25312.065999999999,37895.940999999999,23028.98,39219.129000000001,27079.919999999998,57053.949000000001,39253.976999999999,54134.894999999997,37588.690999999999,42988.406000000003,28032.715,45353.671999999999,29101.800999999999,41723.813000000002,26404.831999999999,37227.453000000001,25658.190999999999,38316.019999999997,23569.044999999998,42603.445,28067.951000000001,43471.362999999998,25916.32,34327.273000000001,22913.780999999999,38450.824000000001,23366.175999999999,39746.875,27444.32,57582.461000000003,39617.601999999999,54661.434000000001,37954.296999999999,42573.726999999999,27762.309000000001,45897.063000000002,29450.473000000002,42270.141000000003,26750.563999999998,37755.550999999999,26022.17,38868.355000000003,23908.798999999999,43141.25,28422.266,44030.262000000002,26249.52,34862.258000000002,23270.893,41432.762000000002,25050.046999999999,40512.940999999999,32037.113000000001,62257.722999999998,42585.086000000003,58600.129000000001,41316.108999999997,45361.391000000003,30595.258000000002,47436.777000000002,34188.108999999997,44421.063000000002,28432.131000000001,36602.656000000003,27397.655999999999,39075.050999999999,23579.835999999999,42798.805,26968.263999999999,41973.059000000001,26780.438999999998,34743.300999999999,23236.328000000001,42113.035000000003,25461.338,41101.559000000001,32502.585999999999,62903.078000000001,43026.512000000002,56696.641000000003,44303.961000000003,45944.957000000002,30988.861000000001,50146.343999999997,32558.02,45056.625,28838.925999999999,37217.315999999999,27857.736000000001,39722.285000000003,23970.403999999999,43455.23,27381.891,42624.875,27196.322,35361.120999999999,23649.526999999998,41049.785000000003,27587.629000000001,43611.112999999998,31019.607,63531.637000000002,43456.453000000001,57289.546999999999,44767.266000000003,48484.305,32182.978999999999,50783.949000000001,32971.980000000003,43729.512000000002,31181.493999999999,39478.660000000003,26643.465,40352.891000000003,24350.947,42287.559000000001,29592.186000000002,45041.695,25819.893,35963.156000000003,24052.17]
[null,10047,"Central Lincoln PUD",64525.313000000002,45569.957000000002,65538.304999999993,47388.288999999997,81221.016000000003,57153.258000000002,73935.281000000003,57516.68,64989.105000000003,43667.758000000002,72686.648000000001,47009.175999999999,67098.141000000003,44533.004000000001,53650.714999999997,41884.593999999997,56417.73,37281.777000000002,55050.125,43118.41,60581.262000000002,39203.25,54512.362999999998,39490.269999999997,64629.445,45643.495999999999,65644.101999999999,47464.777000000002,81352.148000000001,57245.52,74054.616999999998,57609.508000000002,65094.012000000002,43738.245999999999,72803.976999999999,47085.063000000002,64629.788999999997,47181.608999999997,55871.355000000003,39818.184000000001,56508.773000000001,37341.940999999999,55138.957000000002,43187.987999999998,60679.016000000003,39266.508000000002,54600.34,39554,65346.300999999999,46127.538999999997,66185.554999999993,48099.211000000003,78777.031000000003,60727.375,77755.070000000007,55157.695,69574.039000000004,46218.434000000001,71821.664000000004,51208.546999999999,67100.258000000002,44832.91,57031.366999999998,40734.07,54272.586000000003,39515.921999999999,58016.711000000003,41565.656000000003,61222.108999999997,39726.737999999998,53948.281000000003,42948.027000000002,67885.452999999994,43728.277000000002,66268.616999999998,48159.586000000003,78875.945000000007,60803.620999999999,77852.672000000006,55226.949000000001,66891.366999999998,45048.675999999999,71911.827999999994,51272.832000000002,67184.476999999999,44889.18,57102.940999999999,40785.190999999999,54340.695,39565.504000000001,58089.504000000001,41617.805,59073.773000000001,42001.737999999998,56222.987999999998,40794.894999999997,66956.335999999996,43146.27,65361.245999999999,52166.112999999998,78849.398000000001,55591.156000000003,77116.891000000003,54889.468999999997,67441.883000000002,45495.527000000002,71492.297000000006,51093.612999999998,65577.233999999997,43862.991999999998,57515.074000000001,45088.370999999999,55840.273000000001,37019.078000000001,56591.012000000002,40545.141000000003,57871.858999999997,41212.976999999999,56041.722999999998,40547.023000000001,67023.976999999999,43189.851999999999,65426.612999999998,52218.288999999997,78928.414000000004,55646.866999999998,74247.858999999997,57890.73,67509.366999999998,45541.050999999999,74303.593999999997,48405.074000000001,65642.929999999993,43906.921999999999,57572.633000000002,45133.48,55896.18,37056.137000000002,56647.663999999997,40585.733999999997,57929.796999999999,41254.241999999998,56097.781000000003,40587.586000000003,64677.800999999999,45725.925999999999,68249.641000000003,49595.964999999997,79063.335999999996,55741.987999999998,74374.710999999996,57989.637000000002,70433.914000000004,46853.875,74430.508000000002,48487.766000000003,63226.718999999997,46510.305,59964.843999999997,42916.59,55991.633000000002,37119.421999999999,54572.699000000001,42826.758000000002,60244.016000000003,39109.425999999999,56193.504000000001,40656.843999999997]
[null,10055,"Albion, City of",150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,150.476,103.59,118.42100000000001,90.915999999999997,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,150.50200000000001,106.83799999999999,164.839,127.28100000000001,258.32,195.017,236.124,201.77699999999999,195.04900000000001,143.28200000000001,183.61099999999999,128.798,144.62299999999999,109.443,123.08799999999999,86.248999999999995,123.56100000000001,70.846000000000004,134.75399999999999,87.22,134.98099999999999,71.929000000000002,113.804,73.566999999999993,152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,206.45,149.55500000000001,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994,190.852,123.59699999999999,191.869,162.345,290.92,219.84299999999999,276.18799999999999,215.887,225.017,165.28200000000001,210.816,161.83799999999999,185.881,128.042,152.887,117.172,160.90700000000001,94.488,180.33500000000001,106.309,169.38800000000001,99.308999999999997,152.39699999999999,98.596000000000004,192.13200000000001,124.426,192.97499999999999,163.28100000000001,292.12099999999998,220.751,266.63799999999998,227.54599999999999,226.11500000000001,166.089,220.16,154.60300000000001,187.09,128.875,154.08099999999999,118.087,162.19300000000001,95.242999999999995,181.66200000000001,107.09099999999999,170.71700000000001,100.08799999999999,153.636,99.397999999999996,186.49100000000001,132.17699999999999,202.11099999999999,156.18600000000001,293.322,221.65899999999999,267.77600000000001,228.517,233.66200000000001,169.31399999999999,221.399,155.47399999999999,181.161,136.845,161.232,113.045,163.47900000000001,95.998000000000005,176.672,114.191,177.97399999999999,94.94,154.875,100.2]
[null,10057,"Ashland, City of",8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8847.0560000000005,4787.6059999999998,7734.4489999999996,4922.9170000000004,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8440.66,4876.2659999999996,10098.481,6134.3159999999998,11175.98,6730.607,10940.983,7292.1689999999999,9534.6370000000006,5471.63,9586.5339999999997,5226.8540000000003,8512.2260000000006,5122.4369999999999,8035.2520000000004,4622.1130000000003,8028.38,4174.7929999999997,9562.4449999999997,5715.6480000000001,10112.299999999999,5002.2250000000004,7650.12,4325.1480000000001,8271.9770000000008,4778.8130000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9793.14,5532.442,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,10294.019,5092.1139999999996,7795.9260000000004,4895.4549999999999,8582.1290000000008,4468.6610000000001,9248.3310000000001,5617.8940000000002,11240.218000000001,7482.1940000000004,11215.081,6762.8450000000003,9408.3179999999993,5399.1419999999998,9476.2919999999995,5725.7539999999999,8518.7469999999994,4609.942,7865.33,4524.3680000000004,8034.8729999999996,4651.723,10127.19,5461.3119999999999,9928.3649999999998,5457.768,8107.5919999999996,4583.7889999999998,8191.6369999999997,4452.8190000000004,8422.6479999999992,5912.07,11360.995000000001,7004.6009999999997,10937.566999999999,6831.3329999999996,8981.1530000000002,5395.69,8887.9459999999999,5712.924,7807.56,4478.49,6939.4459999999999,4659.8900000000003,7998.5339999999997,4304.21,9608.6949999999997,5334.4290000000001,9267.2420000000002,5282.9269999999997,7502.1679999999997,4460.3370000000004,8191.6369999999997,4452.8190000000004,8422.6479999999992,5912.07,11360.995000000001,7004.6009999999997,10510.287,7258.6130000000003,8981.1530000000002,5395.69,9239.5190000000002,5361.3519999999999,7807.56,4478.49,6939.4459999999999,4659.8900000000003,7998.5339999999997,4304.21,9608.6949999999997,5334.4290000000001,9267.2420000000002,5282.9269999999997,7502.1679999999997,4460.3370000000004,7887.5829999999996,4756.8739999999998,8778.3449999999993,5556.3739999999998,11360.995000000001,7004.6009999999997,10510.287,7258.6130000000003,9353.2219999999998,5531.7240000000002,9239.5190000000002,5361.3519999999999,7502.2749999999996,4783.7740000000003,7218.37,4380.9660000000003,7998.5339999999997,4304.21,9249.3649999999998,5693.759,9617.1229999999996,4933.0460000000003,7502.1679999999997,4460.3370000000004]
[null,10059,"Bandon, City of",3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3578.7049999999999,2136.085,2846.4259999999999,1977.297,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4390.3029999999999,2793.5590000000002,4357.6499999999996,3122.98,4068.0819999999999,2460.9259999999999,3942.326,2295.873,3434.1210000000001,2280.6689999999999,2964.529,1859.194,2823.9969999999998,1598.4970000000001,2641.0810000000001,1778.34,2851.2559999999999,1547.2919999999999,2693.605,1631.57,3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4238.6540000000005,2523.5329999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3357.6480000000001,1834.806,3394.973,2462.9059999999999,4563.6369999999997,2838.201,4806.9390000000003,3048.482,4120.72,2539.201,3745.002,2495.8330000000001,3644.2719999999999,2220.5160000000001,2888.9769999999999,2026.711,2893.6039999999998,1648.287,2779.942,1670.9639999999999,2745.2869999999998,1643.508,2735.723,1651.318,3357.6480000000001,1834.806,3394.973,2462.9059999999999,4563.6369999999997,2838.201,4605.7520000000004,3249.6689999999999,4120.72,2539.201,3905.0520000000001,2335.7820000000002,3644.2719999999999,2220.5160000000001,2888.9769999999999,2026.711,2893.6039999999998,1648.287,2779.942,1670.9639999999999,2745.2869999999998,1643.508,2735.723,1651.318,3225.587,1968.354,3550.6610000000001,2308.6610000000001,4564.5540000000001,2838.7710000000002,4606.625,3250.2840000000001,4251.3789999999999,2576.5529999999999,3905.982,2336.3389999999999,3489.9180000000001,2376.3110000000001,3015.7860000000001,1901.39,2894.5210000000002,1648.809,2666.84,1785.5530000000001,2858.6579999999999,1531.625,2736.6210000000001,1651.8610000000001]
[null,10061,"Blaine, City of",4008.5529999999999,2544.0129999999999,4427.0140000000001,2893.0369999999998,4864.7709999999997,3099.9520000000002,4946.232,3533.2959999999998,4436.1390000000001,2807.5520000000001,4530.1570000000002,2727.24,4052.991,2436.2750000000001,3566.0479999999998,2511.2269999999999,3629.9090000000001,2138.5630000000001,3690.683,2589.1759999999999,3899.299,2234.4609999999998,3575.7910000000002,2279.125,4049.9569999999999,2570.29,4468.6949999999997,2920.2750000000001,4903.3999999999996,3124.567,4982.3990000000003,3559.1320000000001,4471.0320000000002,2829.6350000000002,4561.6620000000003,2746.2060000000001,3922.1959999999999,2613.4430000000002,3732.982,2382.2539999999999,3649.5439999999999,2150.13,3707.654,2601.0810000000001,3914.2449999999999,2243.0259999999998,3591.7559999999999,2289.3000000000002,4206.9470000000001,2674.7150000000001,4631.6310000000003,3032.5830000000001,4913.7780000000002,3483.0929999999998,5396.4340000000002,3518.9029999999998,4708.99,2926.078,4535.9870000000001,3023.31,4200.5110000000004,2550.1289999999999,3848.74,2463.6660000000002,3661.2919999999999,2405.395,4031.4119999999998,2588.5349999999999,4014.5309999999999,2326.3829999999998,3628.7150000000001,2557.9589999999998,4417.7280000000001,2545.4050000000002,4681.21,3065.0439999999999,4961.0290000000005,3516.587,5422.4359999999997,3535.8580000000002,4697.5969999999998,2962.8470000000002,4559.7709999999997,3039.163,4224.0259999999998,2564.4050000000002,3869.8359999999998,2477.17,3679.48,2417.3449999999998,4050.6039999999998,2600.857,3885.1039999999998,2483.9470000000001,3791.2510000000002,2419.5749999999998,5076.68,2955.7530000000002,5356.7120000000004,3835.0810000000001,6009.4920000000002,3878.4670000000001,6383.3370000000004,4226.9830000000002,5490.0770000000002,3453.7750000000001,5547.8090000000002,3632.569,5193.991,3158.9839999999999,4669.1260000000002,3300.5619999999999,4758.2449999999999,2829.971,4945.2690000000002,3212.2350000000001,4914.1940000000004,3073.9920000000002,4674.9690000000001,2990.7539999999999,5328.8119999999999,3112.1120000000001,5658.665,4034.6529999999998,6289.4290000000001,4062.377,6454.942,4659.5519999999997,5771.3879999999999,3628.2130000000002,6052.1570000000002,3643.45,5501.61,3348.4859999999999,4966.357,3513.654,5052.9610000000002,3006.1770000000001,5219.1049999999996,3399.942,5218.7669999999998,3247.35,4932.7809999999999,3157.962,5415.2250000000004,3435.91,6154.6880000000001,4039.8820000000001,6568.6149999999998,4245.7669999999998,6743.2879999999996,4874.0439999999999,6263.8829999999998,3888.4839999999999,6369.652,3833.5149999999999,5632.4380000000001,3704.3939999999998,5410.1109999999999,3566.5659999999998,5338.0129999999999,3176.6370000000002,5323.35,3742.0230000000001,5666.9390000000003,3260.6190000000001,5181.759,3319.25]
[null,10062,"Bonners Ferry, City of",4120.0410000000002,2205.866,4466.375,2736.1419999999998,5076.75,3197.2719999999999,4968.3159999999998,3124.6959999999999,4505.4319999999998,2646.9690000000001,4576.4459999999999,2614.9430000000002,3962.3789999999999,2210.4540000000002,3684.27,2082.828,3728.6729999999998,1897.5820000000001,3822.0509999999999,2088.7080000000001,4007.056,1971.124,3592.1860000000001,2004.462,4168.8180000000002,2231.9810000000002,4506.8890000000001,2760.9609999999998,5106.7560000000003,3216.17,5001.1289999999999,3145.3330000000001,4544.0129999999999,2669.6350000000002,4619.049,2639.2869999999998,4008.2620000000002,2236.0500000000002,3733.4749999999999,2110.645,3780.5630000000001,1923.99,3872.768,2116.424,4060.1590000000001,1997.2460000000001,3642.223,2032.384,4216.1540000000005,2257.3249999999998,4323.0940000000001,2648.3670000000002,5136.1629999999996,3234.69,5261.741,3309.2370000000001,4744.2349999999997,2787.268,4660.6959999999999,2663.0830000000001,4053.0729999999999,2261.0479999999998,3501.5819999999999,1979.548,3592.4580000000001,1828.26,3681.5619999999999,2011.932,3862.422,1899.9770000000001,3321.1990000000001,1853.25,4262.3119999999999,2282.038,4361.7020000000002,2672.018,5165.1809999999996,3252.9650000000001,5293.9170000000004,3329.4740000000002,4619.2150000000001,2713.8180000000002,4701.6779999999999,2686.5,4097.0200000000004,2285.5639999999999,3548.366,2005.9970000000001,3641.6770000000001,1853.309,3729.672,2038.2239999999999,3912.701,1924.71,3368.674,1879.742,4161.692,2292.8200000000002,4266.2139999999999,2654.2139999999999,5139.2179999999998,3267.0439999999999,5158.9170000000004,3316.2510000000002,4479.4750000000004,2710.837,4667.9650000000001,2710.8850000000002,3985.6489999999999,2272.7330000000002,3634.3240000000001,2115.3829999999998,3750.0070000000001,1922.8130000000001,3878.114,2151.5540000000001,4045.0309999999999,2037.2449999999999,3602.924,2027.932,4215.8869999999997,2322.6770000000001,4316.3580000000002,2685.4110000000001,5190.6040000000003,3299.7109999999998,5210.08,3349.14,4526.7709999999997,2739.4589999999998,4721.1379999999999,2741.7640000000001,4037.451,2302.2719999999999,3687.4520000000002,2146.3069999999998,3803.777,1950.383,3932.174,2181.5459999999998,4100.93,2065.3980000000001,3654.97,2057.2260000000001,4270.0810000000001,2352.5349999999999,4366.5020000000004,2716.6080000000002,5241.9889999999996,3332.377,5261.2430000000004,3382.0279999999998,4705.9639999999999,2847.9009999999998,4774.3100000000004,2772.6439999999998,4089.252,2331.8110000000001,3740.5810000000001,2177.23,3857.547,1977.954,3986.2339999999999,2211.538,4156.8289999999997,2093.5509999999999,3707.0160000000001,2086.5210000000002]
[null,10064,"Burley, City of",5754.8280000000004,3497.94,5933.41,3864.7910000000002,7730.7349999999997,5026.277,7419.1080000000002,5337.6760000000004,6440.6210000000001,3991.3249999999998,6468.6469999999999,3792.7060000000001,5724.4989999999998,3271.3580000000002,5170.7259999999997,3366.4769999999999,5807.3230000000003,3061.4319999999998,6373.875,3943.6570000000002,6669.5410000000002,3472.6979999999999,5227.0730000000003,3071.5430000000001,5766.1819999999998,3504.8490000000002,5945.1229999999996,3872.42,7746.11,5036.2659999999996,7433.8490000000002,5348.29,6453.3620000000001,3999.2249999999999,6481.4269999999997,3800.1880000000001,5532.3549999999996,3481.317,5367.6880000000001,3186.4059999999999,5818.8440000000001,3067.5,6386.4620000000004,3951.45,6682.7640000000001,3479.4639999999999,5237.4260000000004,3077.6219999999998,6983.6610000000001,4266.46,7128.85,4649.0290000000005,8761.7790000000005,6160.27,8975.4539999999997,6008.4520000000002,8002.0379999999996,4943.1459999999997,7515.8280000000004,4789.9620000000004,7023.277,4045.11,6645.41,4078.0309999999999,6818.0420000000004,3902.5889999999999,7927.8940000000002,4542.5129999999999,8006.1859999999997,4196.7910000000002,6354.7290000000003,4039.884,7551.759,4290.5870000000004,7491.2539999999999,4891.0410000000002,9179.7250000000004,6436.2550000000001,9383.3580000000002,6312.3559999999998,8096.9830000000002,5073.9840000000004,7930.2049999999999,5046.433,7456.4679999999998,4303.058,7098.2209999999995,4393.0609999999997,7221.8019999999997,4119.2669999999998,8372.5789999999997,4810.9430000000002,8208.7049999999999,4666.4960000000001,6962.73,4101.7280000000001,8496.4380000000001,4833.835,7964.2860000000001,5623.5450000000001,10103,6615.2629999999999,9999.3880000000008,6676.7889999999998,8854.1759999999995,5528.1139999999996,8824.5879999999997,5654.6909999999998,8333.3700000000008,4818.8180000000002,7678.7719999999999,5039.8159999999998,8359.6239999999998,4455.9799999999996,9141.7479999999996,5225.7539999999999,9045.5889999999999,5107.3329999999996,7696.9690000000001,4541.4309999999996,8508.3279999999995,4840.42,7975.6779999999999,5631.7120000000004,10118.450000000001,6625.3069999999998,9710.9629999999997,6990.7,8867.1319999999996,5536.1459999999997,9085.58,5414.2449999999999,8344.777,4825.3429999999998,7689.0389999999998,5046.509,8371.1990000000005,4462.0730000000003,9154.93,5233.192,9058.5020000000004,5114.6289999999999,7707.36,4547.5339999999997,8293.6,5073.6239999999998,8233.3490000000002,5393.6009999999997,10133.89,6635.3519999999999,9725.7849999999999,7001.3630000000003,9166.9869999999992,5659.107,9098.4680000000008,5421.8010000000004,8128.0619999999999,5060.08,7909.4390000000003,4843.1530000000002,8382.8320000000003,4468.1980000000003,8917.4719999999998,5491.3710000000001,9317.6839999999993,4875.7579999999998,7717.8010000000004,4553.6679999999997]
[null,10065,"Cascade Locks, City of",1823.174,1282.021,1920.6310000000001,1374.396,2492.3229999999999,1740.72,2521.665,1911.79,2484.123,1685.1110000000001,2460.1390000000001,1635.1120000000001,2044.11,1385.144,1908.74,1422.873,1892.1559999999999,1268.7159999999999,1850.2439999999999,1356.0309999999999,2006.1189999999999,1304.96,1664.818,1179.251,1910.9760000000001,1340.6020000000001,2012.8140000000001,1437.433,2612.0859999999998,1820.74,2641.7089999999998,2001.143,2603.7629999999999,1762.51,2579.0630000000001,1709.3430000000001,2085.393,1505.1489999999999,2052.049,1436.05,1984.0070000000001,1325.261,1938.751,1417.981,2103.9209999999998,1362.6420000000001,1745.0930000000001,1232.1500000000001,1865.21,1242.4390000000001,2050.9940000000001,1424.278,2451.3429999999998,1848.2449999999999,2370.5970000000002,1619.079,2326.59,1518.606,2321.0639999999999,1660.654,2016.6659999999999,1305.643,1822.059,1248.8579999999999,1733.2470000000001,1212.4069999999999,1868.45,1238.5350000000001,1796.1849999999999,1090.434,1603.1690000000001,1186.1790000000001,2010.2190000000001,1210.422,2257.913,1568.684,2580.7629999999999,1939.338,2499.8449999999998,1709.7090000000001,2352.7530000000002,1557.694,2449.6390000000001,1747.309,2135.413,1381.424,1918.671,1332.077,1790.5830000000001,1256.2950000000001,1929.146,1285.0070000000001,1787.972,1200.184,1731.2629999999999,1162.05,2072.2339999999999,1247.6579999999999,2226.5630000000001,1704.2170000000001,2755.674,1882.001,2567.65,1756.9349999999999,2415.9189999999999,1598.9359999999999,2516.8110000000001,1793.2919999999999,2196.5100000000002,1420.5519999999999,1893.704,1449.7049999999999,1973.0440000000001,1274.894,2043.5989999999999,1384.1130000000001,1900.6289999999999,1293.289,1863.9269999999999,1250.0139999999999,2219.864,1336.163,2360.3939999999998,1800.4549999999999,2905.7910000000002,1983.431,2616.7620000000002,1962.4179999999999,2554.0830000000001,1688.2860000000001,2766.0010000000002,1792.356,2335.7689999999998,1509.1849999999999,2003.586,1550.5160000000001,1999.5730000000001,1291.4839999999999,2071.098,1402.0830000000001,1926.0139999999999,1310.0640000000001,1888.145,1266.2860000000001,2166.5439999999999,1427.162,2481.1149999999998,1724.954,2937.6320000000001,2005.19,2645.1219999999998,1983.789,2689.0549999999998,1752.7639999999999,2796.12,1811.867,2273.6439999999998,1612.72,2103.4389999999999,1488.942,2021.2919999999999,1305.066,2017.711,1492.69,2017.171,1253.4169999999999,1907.979,1279.6120000000001]
[null,10066,"Centralia, City of",13915.797,8405.6219999999994,15355.209000000001,9686.48,17982.162,11525.781000000001,18426.498,12846.397000000001,16070.325000000001,9751.4740000000002,15834.159,9134.0529999999999,14487.063,8491.5869999999995,11783.457,7533.6310000000003,12161.82,6678.5159999999996,12020.587,7523.8689999999997,13273.47,6970.9340000000002,11675.225,6937.4359999999997,14149.004000000001,8539.223,15564.592000000001,9834.4439999999995,18201.324000000001,11658.698,18631.467000000001,12981.933999999999,16257.933000000001,9866.9259999999995,16032.073,9258.1749999999993,14203.343999999999,9083.2759999999998,12357.01,7270.1329999999998,12356.118,6781.3810000000003,12156.485000000001,7602.7619999999997,13352.213,7016.3689999999997,11698.132,6950.8909999999996,14041.156999999999,8464.4889999999996,15464.054,9715.1970000000001,17937.453000000001,12346.161,19276.050999999999,12101.498,17047.773000000001,10193.14,15581.939,9923.44,14846.844999999999,8505.6640000000007,12522.885,7314.45,12057.876,7177.4859999999999,12630.514999999999,7231.3270000000002,13333.241,6917.6469999999999,11539.132,7418.8680000000004,14922.075000000001,8198.25,15728.834999999999,9894.81,18113.201000000001,12471.983,19363.344000000001,12161.257,16362.545,9922.2690000000002,15576.992,9920.2870000000003,14841.692999999999,8502.7189999999991,12517.764999999999,7311.4690000000001,12052.788,7174.4579999999996,12625.344999999999,7228.38,12899.297,7343.4709999999995,11949.197,7000.6729999999998,15176.085999999999,8362.6139999999996,16333.492,11504.071,19311.528999999999,12220.118,19738.585999999999,12575.279,17217.636999999999,10499.101000000001,17126.442999999999,11066.633,14818.254000000001,8587.9429999999993,11881.800999999999,7737.0519999999997,12303.843000000001,6699.3819999999996,13626.416999999999,7800.16,12874.447,7447.0190000000002,11875.855,6979.7790000000005,15212.194,8382.51,16372.36,11531.446,19357.275000000001,12249.066000000001,19034.138999999999,13356.281999999999,17258.418000000001,10523.97,17823.330000000002,10436.567999999999,14853.329,8608.2710000000006,11909.948,7755.38,12333.04,6715.2790000000005,13658.754999999999,7818.6710000000003,12905.012000000001,7464.6980000000003,11904.075999999999,6996.3649999999998,14694.913,8947.9529999999995,17074.945,10885.826999999999,19396.616999999998,12273.962,19072.824000000001,13383.428,18012.053,10819.152,17859.574000000001,10457.794,14320.083000000001,9189.1620000000003,12391.168,7314.1310000000003,12358.147000000001,6728.95,13187.448,8333.7240000000002,13404.679,7006.518,11928.35,7010.63]
[null,10067,"Cheney, City of",7411.4219999999996,4308.0720000000001,7193.2740000000003,4886,8660.8860000000004,6165.0810000000001,9039.2199999999993,6267.598,8084.1869999999999,5216.6360000000004,7931.5119999999997,4966.1090000000004,7239.1270000000004,4426.5110000000004,6264.0969999999998,3858.1750000000002,6757.2120000000004,3886.355,6593.875,4176.8599999999997,7373.8419999999996,4128.6450000000004,6111.009,3872.864,7472.2849999999999,4343.45,7258.0230000000001,4929.9799999999996,8735.0570000000007,6217.88,9112.2109999999993,6318.2079999999996,8149.5950000000003,5258.8429999999998,7993.9949999999999,5005.2309999999998,7294.8029999999999,4460.5559999999996,6320.8620000000001,3893.1370000000002,6812.5739999999996,3918.1959999999999,6648.1270000000004,4211.2250000000004,7435.5739999999996,4163.2079999999996,6164.1130000000003,3906.518,7513.9949999999999,4382.9620000000004,7800.8159999999998,5283.19,9242.0499999999993,6553.2020000000002,9649.1630000000005,6726.4840000000004,8555.7170000000006,5521.1880000000001,8305.3379999999997,5190.0640000000003,7449.8370000000004,4547.6109999999999,6984.55,4343.55,6938.2790000000005,3973.5569999999998,7201.4470000000001,4688.7060000000001,7508.1480000000001,4222.6019999999999,6548.6710000000003,4129.03,7740.5659999999998,4520.174,8011.1139999999996,5420.78,9448.2929999999997,6691.8580000000002,9856.1,6880.76,8504.3459999999995,5488.1080000000002,8512.9140000000007,5317.1450000000004,7658.5140000000001,4673.0510000000004,7201.0029999999997,4488.223,7139.84,4084.9659999999999,7387.3289999999997,4839.5770000000002,7701.6989999999996,4335.76,6748.0469999999996,4250.085,7261.8090000000002,4102.8180000000002,7239.5479999999998,5274.2470000000003,9102.3760000000002,6135.95,9433.2450000000008,6278.1260000000002,7986.7759999999998,5043.857,7745.7950000000001,5125.732,7145.9120000000003,4183.25,6364.5010000000002,4200.9530000000004,6595.5609999999997,3683.26,6992.384,4188.8599999999997,6945.3959999999997,4174.1769999999997,6196.7179999999998,3761.2020000000002,7324.5929999999998,4138.2910000000002,7294.5739999999996,5314.3339999999998,9161.0879999999997,6175.5280000000002,9128.0460000000003,6681.6149999999998,8041.1909999999998,5078.2209999999995,8104.1379999999999,4865.68,7206.12,4218.4970000000003,6423.9040000000005,4240.1620000000003,6656.7920000000004,3717.4540000000002,7054.0410000000002,4225.7960000000003,7006.9809999999998,4211.1899999999996,6256.0379999999996,3797.2069999999999,7121.0379999999996,4440.1019999999999,7651.6030000000001,5052.4179999999997,9219.7999999999993,6215.107,9184.7970000000005,6723.1559999999999,8367.0319999999992,5206.0919999999996,8165.5550000000003,4902.5550000000003,6992.0889999999999,4527.982,6731.2510000000002,4031.4279999999999,6718.0209999999997,3751.6469999999999,6853.5680000000002,4524.8609999999999,7329.2749999999996,3987.4929999999999,6315.357,3833.2130000000002]
[null,10068,"Chewelah, City of",1076.69,627.87099999999998,1174.5070000000001,789.23599999999999,1467.56,1011.71,1476.4110000000001,1002.098,1244.0920000000001,778.63400000000001,1224.019,772.24199999999996,1035.634,634.255,895.15200000000004,562.92100000000005,935.125,539.00699999999995,1037.7370000000001,637.59799999999996,1047.431,580.41800000000001,865.68600000000004,551.29600000000005,1076.69,627.87099999999998,1174.5070000000001,789.23599999999999,1467.56,1011.71,1476.4110000000001,1002.098,1244.0920000000001,778.63400000000001,1224.019,772.24199999999996,1035.634,634.255,895.15200000000004,562.92100000000005,935.125,539.00699999999995,1037.7370000000001,637.59799999999996,1047.431,580.41800000000001,865.68600000000004,551.29600000000005,1078.9680000000001,631.00199999999995,1182.7850000000001,792.56799999999998,1477.6010000000001,1016.841,1481.7660000000001,1006.886,1292.796,809.10400000000004,1230.5920000000001,775.476,1038.307,635.22,896.58900000000006,565.71699999999998,944.83600000000001,543.10199999999998,1055.046,646.63800000000003,1044.846,580.447,871.64700000000005,553.96500000000003,1078.9680000000001,631.00199999999995,1182.7850000000001,792.56799999999998,1477.6010000000001,1016.841,1481.7660000000001,1006.886,1247.1559999999999,780.54100000000005,1230.5920000000001,775.476,1038.307,635.22,896.58900000000006,565.71699999999998,944.83600000000001,543.10199999999998,1055.046,646.63800000000003,1044.846,580.447,871.64700000000005,553.96500000000003,1078.991,631.01599999999996,1182.864,792.62099999999998,1477.403,1016.704,1481.6120000000001,1006.7809999999999,1247.3620000000001,780.66899999999998,1230.6020000000001,775.48299999999995,1038.2139999999999,635.16300000000001,896.67200000000003,565.76900000000001,944.80600000000004,543.08399999999995,1055.048,646.63900000000001,1044.8489999999999,580.44799999999998,871.697,553.99699999999996,1078.991,631.01599999999996,1182.864,792.62099999999998,1477.403,1016.704,1481.6120000000001,1006.7809999999999,1247.3620000000001,780.66899999999998,1230.6020000000001,775.48299999999995,1038.2139999999999,635.16300000000001,896.67200000000003,565.76900000000001,944.80600000000004,543.08399999999995,1055.048,646.63900000000001,1044.8489999999999,580.44799999999998,871.697,553.99699999999996,1078.991,631.01599999999996,1182.864,792.62099999999998,1477.403,1016.704,1481.6120000000001,1006.7809999999999,1278.9359999999999,800.43,1230.6020000000001,775.48299999999995,1038.2139999999999,635.16300000000001,896.67200000000003,565.76900000000001,944.80600000000004,543.08399999999995,1055.048,646.63900000000001,1044.8489999999999,580.44799999999998,871.697,553.99699999999996]
[null,10070,"Declo, City of",155.56899999999999,97.819000000000003,168.75,114.041,217.846,152.773,213.65299999999999,161.90600000000001,181.90700000000001,118.827,175.131,111.399,156.61199999999999,95.653000000000006,138.434,96.704999999999998,139.261,84.162000000000006,148.803,100.73,161.066,88.730999999999995,142.29400000000001,85.989000000000004,155.72399999999999,97.917000000000002,168.91900000000001,114.155,218.06399999999999,152.92599999999999,213.86600000000001,162.06800000000001,182.08799999999999,118.946,175.30600000000001,111.511,151.08500000000001,101.432,143.69900000000001,91.674000000000007,139.4,84.245999999999995,148.952,100.831,161.227,88.82,142.43600000000001,86.075000000000003,159.87299999999999,101.009,173.934,117.965,214.07499999999999,164.49600000000001,225.583,156.51599999999999,194.197,125.431,173.65799999999999,121.143,161.60900000000001,98.935000000000002,148.785,94.804000000000002,141.24,93.119,159.482,98.295000000000002,165.03100000000001,90.724999999999994,140.744,93.37,165.821,95.316000000000003,174.10499999999999,118.081,214.286,164.65799999999999,225.80500000000001,156.67099999999999,186.876,122.217,173.828,121.262,161.767,99.031999999999996,148.93,94.897000000000006,141.37799999999999,93.21,159.63800000000001,98.391999999999996,159.51400000000001,96.492000000000004,146.25299999999999,88.090999999999994,180.68899999999999,103.923,179.536,133.59299999999999,237.86,167.02699999999999,240.55500000000001,167.035,201.352,131.703,188.61600000000001,131.44800000000001,176.136,107.874,156.44499999999999,109.17700000000001,160.16900000000001,97.578000000000003,177.88,109.717,177.06800000000001,106.997,161.16300000000001,97.131,180.85300000000001,104.018,179.7,133.715,238.083,167.18299999999999,231.934,176.036,201.53800000000001,131.82400000000001,195.744,124.613,176.29599999999999,107.97199999999999,156.58600000000001,109.27500000000001,160.31200000000001,97.665999999999997,178.041,109.81699999999999,177.22800000000001,107.09399999999999,161.30699999999999,97.218999999999994,174.83500000000001,110.294,186.88300000000001,126.819,238.30500000000001,167.339,232.15100000000001,176.20099999999999,208.26900000000001,134.108,195.92400000000001,124.72799999999999,170.08099999999999,114.444,162.49600000000001,103.604,160.45599999999999,97.753,171.95599999999999,116.163,183.559,101.021,161.452,97.305999999999997]
[null,10071,"Drain, City of",814.005,492.21699999999998,835.42600000000004,534.80100000000004,1148.0150000000001,729.89599999999996,1112.1279999999999,777.755,928.42200000000003,566.11199999999997,988.28899999999999,577.75300000000004,847.06399999999996,492.86,689.51499999999999,451.233,690.57299999999998,378.16300000000001,668.72299999999996,416.80200000000002,736.226,385.84500000000003,664.91800000000001,387.67599999999999,814.005,492.21699999999998,835.42600000000004,534.80100000000004,1148.0150000000001,729.89599999999996,1112.1279999999999,777.755,928.42200000000003,566.11199999999997,988.28899999999999,577.75300000000004,818.11699999999996,521.80799999999999,713.36500000000001,427.38299999999998,690.57299999999998,378.16300000000001,668.72299999999996,416.80200000000002,736.226,385.84500000000003,664.91800000000001,387.67599999999999,808.42100000000005,489.44299999999998,836.31200000000001,536.96500000000003,1112.9659999999999,770.60599999999999,1153.1179999999999,737.50300000000004,970.29399999999998,583.71,955.40700000000004,612.66099999999994,847.01499999999999,494.51900000000001,712.56100000000004,427.48899999999998,669.44799999999998,401.73399999999998,693.30200000000002,395.75099999999998,732.76099999999997,384.80700000000002,641.72900000000004,411.214,835.42100000000005,462.44299999999998,836.31200000000001,536.96500000000003,1112.9659999999999,770.60599999999999,1153.1179999999999,737.50300000000004,932.06899999999996,568.34900000000005,955.40700000000004,612.66099999999994,847.01499999999999,494.51900000000001,712.56100000000004,427.48899999999998,669.44799999999998,401.73399999999998,693.30200000000002,395.75099999999998,709.51199999999994,408.05700000000002,664.36400000000003,388.57900000000001,821.76400000000001,464.06299999999999,801.79300000000001,575.13699999999994,1188.126,750.096,1196.9570000000001,765.298,941.01700000000005,589.91399999999999,976.86400000000003,648.48699999999997,866.7,517.10599999999999,701.85699999999997,464.28300000000002,710.476,384.56400000000002,709.44,407.03500000000003,710.26599999999996,415.43299999999999,648.28099999999995,382.76299999999998,825.40700000000004,466.12,805.11199999999997,577.51800000000003,1188.126,750.096,1155.76,806.495,941.01700000000005,589.91399999999999,1011.034,614.31700000000001,866.7,517.10599999999999,701.85699999999997,464.28300000000002,710.476,384.56400000000002,709.44,407.03500000000003,710.26599999999996,415.43299999999999,648.28099999999995,382.76299999999998,798.29200000000003,493.23599999999999,835.06600000000003,547.56299999999999,1188.126,750.096,1155.76,806.495,974.39099999999996,602.61,1011.034,614.31700000000001,836.67899999999997,547.12699999999995,726.33900000000006,439.8,710.476,384.56400000000002,686,430.47500000000002,733.9,391.79899999999998,648.28099999999995,382.76299999999998]
[null,10072,"Ellensburg, City of",11133.477999999999,6545.2839999999997,10730.362999999999,7153.0510000000004,13128.227999999999,9258.4230000000007,13895.46,9562.06,11123.264999999999,6787.8090000000002,11174.154,7009.4579999999996,10188.111000000001,6205.07,9092.857,5786.9359999999997,9381.1029999999992,5492.5540000000001,10097.987999999999,6324.5749999999998,10476.200000000001,5905.9430000000002,8358.6880000000001,5447.5680000000002,11167.117,6565.0590000000002,10762.793,7174.6689999999999,13167.852999999999,9286.3649999999998,13937.376,9590.9040000000005,11156.878000000001,6808.3220000000001,11207.909,7030.634,10218.924000000001,6223.8379999999997,9120.375,5804.4480000000003,9409.4940000000006,5509.1769999999997,10128.526,6343.7030000000004,10507.885,5923.8040000000001,8384.0010000000002,5464.0640000000003,11766.073,6927.6670000000004,11752.451999999999,7837.3890000000001,13609.255999999999,9592.16,14370.806,9892.3209999999999,12461.82,7617.2849999999999,11991.183000000001,7519.6620000000003,10757.236000000001,6549.424,9697.3160000000007,6179.4780000000001,9741.42,5700.2349999999997,10600.603999999999,6632.1880000000001,10741.078,6059.5,9738.4650000000001,6340.308,11810.325999999999,6953.683,11795.188,7865.8789999999999,13653.636,9623.4590000000007,14459.444,9953.3169999999991,12483.790999999999,7620.8609999999999,12059.455,7562.4880000000003,10815.252,6584.7579999999998,9747.3089999999993,6211.2950000000001,9790.4580000000005,5728.9470000000001,10669.144,6675.1149999999998,10803.739,6094.8249999999998,9778.06,6366.1130000000003,11865.343000000001,6986.8149999999996,11657.88,7769.5630000000001,14413.706,10151.804,15038.008,10356.601000000001,11924.395,7282.4859999999999,12217.57,7664.6090000000004,11089.441000000001,6781.5389999999998,9987.7540000000008,6341.1229999999996,10060.995999999999,5861.2520000000004,10750.813,6748.4780000000001,11128.942999999999,6223.607,10146.714,6578.85,12429.73,7338.5770000000002,12357.674000000001,8259.0889999999999,15070.002,10603.62,15705.605,10859.22,12552.587,7683.9549999999999,12762.448,8006.4719999999998,11545.905000000001,7085.6989999999996,10373.939,6576.9679999999998,10375.159,6030.1949999999997,11003.111999999999,6911.3789999999999,11269.186,6296.7430000000004,10181.393,6601.4539999999997,12466.237999999999,7360.0429999999997,12390.831,8281.1970000000001,15095.673000000001,10621.709000000001,15737.152,10880.907999999999,12947.652,7916.3540000000003,12800.249,8030.1859999999997,11581.834000000001,7107.5739999999996,10410.398999999999,6600.1710000000003,10410.620000000001,6050.9610000000002,11048.621999999999,6939.8770000000004,11310.620999999999,6320.0959999999995,10211.522000000001,6621.0940000000001]
[null,10074,"Forest Grove, City of",13323.763999999999,8131.125,13453.968000000001,8567.1479999999992,17212.563999999998,10989.159,16420.059000000001,11548.09,14212.300999999999,8544.268,15015.897999999999,8720.3539999999994,13279.683999999999,7675.07,11335.217000000001,7400.65,12124.261,6730.0309999999999,12464.556,8015.7070000000003,13870.916999999999,7402.0889999999999,11784.412,7053.4480000000003,13396.696,8175.6329999999998,13524.793,8612.2469999999994,17274.072,11028.429,16480.914000000001,11590.888999999999,14283.022999999999,8586.7849999999999,15084.554,8760.2270000000008,12865.743,8204.8610000000008,11829.683999999999,7025.8689999999997,12200.807000000001,6772.52,12534.853999999999,8060.915,13943.566000000001,7440.8590000000004,11856.937,7096.857,14061.697,8569.2440000000006,14697.24,9329.1309999999994,16573.57,11609.377,17332.23,11060.401,16391.330000000002,9721.0290000000005,15498.565000000001,9886.1059999999998,14065.422,8111.1019999999999,12477.356,7404.9369999999999,13091.593999999999,7997.6880000000001,14106.915999999999,8223.0010000000002,15122.763000000001,8034.9189999999999,12132.41,7984.7929999999997,14675.369000000001,8138.1009999999997,14816.352000000001,9404.7360000000008,16707.884999999998,11703.458000000001,17472.526999999998,11149.929,15878.126,9538.2669999999998,15623.986000000001,9966.1090000000004,14179.222,8176.7280000000001,12578.328,7464.86,13197.494000000001,8062.3829999999998,14221.09,8289.5529999999999,14733.239,8611.8670000000002,12690.127,7589.8850000000002,15859.066999999999,8728.518,15026.714,10486.977999999999,18400.688999999998,11674.225,17969.434000000001,11451.286,16995.607,10146.585999999999,16704.383000000002,10625.012000000001,15333.602000000001,8771.4380000000001,13053.441999999999,8462.2450000000008,13829.072,7616.9629999999997,15127.968000000001,8752.0550000000003,15558.916999999999,9053.34,13676.797,8149.0039999999999,16103.778,8863.2019999999993,15258.630999999999,10648.829,18684.893,11854.532999999999,17570.581999999999,12304.573,17257.951000000001,10303.209999999999,17591.391,10159.846,15570.221,8906.7929999999997,13254.759,8592.7540000000008,14042.375,7734.45,15361.366,8887.0830000000005,15798.982,9193.0280000000002,13887.77,8274.7070000000003,15717.959000000001,9537.3829999999998,16047.204,10159.575999999999,18900.955000000002,11991.614,17773.759999999998,12446.858,18190.011999999999,10686.334999999999,17794.664000000001,10277.245999999999,15170.782999999999,9588.9480000000003,13908.132,8191.5780000000004,14204.491,7823.7420000000002,14983.409,9545.0679999999993,16553.848000000002,8726.8189999999995,14048.109,8370.2430000000004]
[null,10076,"Heyburn, City of",3170.931,2286.1329999999998,3224.7910000000002,2429.9079999999999,3916.7750000000001,2857.7240000000002,3761.288,3070.998,3386.21,2413.5680000000002,3473.7649999999999,2371.7820000000002,3158.5590000000002,2135.2170000000001,2982.2049999999999,2309.386,3273.4189999999999,2097.5819999999999,3297.5909999999999,2468.3890000000001,3339.654,2075.3180000000002,2903.5650000000001,2056.6570000000002,3184.127,2295.6529999999998,3238.2489999999998,2440.0439999999999,3933.6019999999999,2870.0030000000002,3777.3879999999999,3084.1590000000001,3400.4079999999999,2423.6880000000001,3488.348,2381.7339999999999,3050.5909999999999,2264.9920000000002,3111.74,2201.6950000000002,3286.9639999999999,2106.2629999999999,3311.402,2478.7350000000001,3353.4740000000002,2083.8980000000001,2915.364,2065.0149999999999,3276.7530000000002,2366.3150000000001,3300.384,2493.1619999999998,3826.9369999999999,3052.6660000000002,3982.971,2986.3780000000002,3609.3829999999998,2540.2750000000001,3483.0590000000002,2598.4650000000001,3296.6680000000001,2231.9079999999999,3209.1469999999999,2283.9340000000002,3211.64,2256.3319999999999,3477.2719999999999,2377.6080000000002,3405.0830000000001,2124.9549999999999,2928.0340000000001,2270.3510000000001,3436.24,2271.9180000000001,3337.51,2521.125,3863.1210000000001,3081.5680000000002,4020.2260000000001,3014.2089999999998,3546.9659999999999,2530.1350000000002,3520.3,2626.3119999999999,3335.502,2258.165,3247.2669999999998,2310.893,3249.808,2283.2429999999999,3515.922,2404.0340000000001,3325.627,2269.4920000000002,3080.3409999999999,2183.125,3290.7330000000002,2177.194,3063.3440000000001,2527.0520000000001,3845.1819999999998,2814.2060000000001,3851.5230000000001,2889.9769999999999,3338.904,2381.6010000000001,3341.4430000000002,2490.5,3138.4720000000002,2126.3310000000001,2947.1149999999998,2284.44,3182.431,2067.7370000000001,3341.0010000000002,2286.3580000000002,3121.826,2127.9369999999999,2868.4639999999999,2034.7739999999999,3312.3139999999999,2191.4029999999998,3082.319,2542.712,3865.8620000000001,2829.3139999999999,3729.8380000000002,3047.45,3357.777,2395.0529999999999,3484.8130000000001,2382.9189999999999,3159.1309999999999,2140.308,2967.2959999999998,2300.0419999999999,3203.4180000000001,2081.3789999999999,3362.2449999999999,2300.895,3143.12,2142.4270000000001,2888.7269999999999,2049.1410000000001,3218.4839999999999,2321.0230000000001,3223.3530000000001,2436.3130000000001,3886.5410000000002,2844.422,3749.5410000000002,3063.5349999999999,3507.2069999999999,2468.9270000000001,3506.076,2397.4450000000002,3064.8879999999999,2269.1869999999999,3097.5569999999998,2205.5650000000001,3224.4059999999999,2095.0210000000002,3264.43,2434.4920000000002,3275.5169999999998,2045.8150000000001,2908.991,2063.509]
[null,10078,"McCleary, City of",1768.009,898.17399999999998,1937.7429999999999,1083.3969999999999,2257.933,1314.55,2386.5259999999998,1456.943,2056.4389999999999,1112.9559999999999,2016.3810000000001,1028.847,1813.077,905.03399999999999,1359.8150000000001,739.51499999999999,1390.355,622.94500000000005,1287.097,673.26599999999996,1401.6110000000001,605.19799999999998,1338.5419999999999,638.68600000000004,1791.9590000000001,910.34100000000001,1964.528,1098.373,2287.8449999999998,1331.9649999999999,2418.54,1476.4870000000001,2086.9029999999998,1129.443,2044.5740000000001,1043.232,1782.182,975.54200000000003,1420.4760000000001,706.45799999999997,1408.1880000000001,630.93499999999995,1301.021,680.55,1415.864,611.35299999999995,1353.9390000000001,646.03300000000002,1961.1780000000001,999.70100000000002,2158.5709999999999,1188.848,2453.3539999999998,1447.3040000000001,2728.8760000000002,1498.6559999999999,2372.4870000000001,1262.241,2281.777,1262.385,2099.5459999999998,1029.692,1845.3720000000001,899.61500000000001,1779.884,855,1825.787,847.86099999999999,1905.748,824.28,1777.9079999999999,901.024,2228.915,1052.5999999999999,2360.7710000000002,1299.0519999999999,2695.0709999999999,1526.8409999999999,2943.627,1620.34,2535.502,1361.355,2500.9119999999998,1376.579,2299.5659999999998,1127.8109999999999,2072.2860000000001,1019.888,2015.288,963.04200000000003,2078.759,965.10400000000004,2097.0479999999998,979.56299999999999,2045.095,959.64099999999996,1830.825,847.73400000000004,1897.837,1147.0640000000001,2319.587,1313.8820000000001,2210.127,1218.5039999999999,2021.355,1099.0930000000001,2061.6379999999999,1157.6990000000001,1814.432,909.73099999999999,1480.568,792.23900000000003,1460.002,649.17200000000003,1415.1410000000001,666.54399999999998,1471.18,695.52499999999998,1426.6849999999999,679.85900000000004,1835.748,850.01400000000001,1902.9069999999999,1150.1279999999999,2325.71,1317.35,2147.1889999999999,1290.4939999999999,2026.7360000000001,1102.019,2131.8290000000002,1096.1400000000001,1819.308,912.17600000000004,1484.5820000000001,794.38699999999994,1463.9590000000001,650.93200000000002,1418.981,668.35299999999995,1475.1610000000001,697.40800000000002,1430.549,681.70100000000002,1785.607,905.56299999999999,1969.854,1089.271,2330.2710000000002,1319.934,2151.415,1293.0329999999999,2112.9870000000001,1133.606,2136.1039999999998,1098.338,1766.3920000000001,970.59199999999998,1533.2850000000001,750.31899999999996,1466.932,652.25300000000004,1380.021,711.55399999999997,1521.713,655.27499999999998,1433.4570000000001,683.08600000000001]
[null,10079,"McMinnville, City of",35685.527000000002,21071.525000000001,39507.472999999998,24542.855,43392.711000000003,26797.355,43392.601999999999,29268.118999999999,40510.328000000001,24092.822,41228.644999999997,23645.018,37733.991999999998,21395.692999999999,35144.398000000001,21951.771000000001,36114.648000000001,19989.883000000002,35771.031000000003,22072.449000000001,37806.550999999999,20367.509999999998,34820.559000000001,20813.561000000002,35774.43,21124.02,39605.921999999999,24604.013999999999,43500.891000000003,26864.155999999999,43500.781000000003,29341.088,40611.285000000003,24152.865000000002,41331.398000000001,23703.947,36846.063000000002,22430.942999999999,36149.531000000003,21088.868999999999,36204.608999999997,20039.682000000001,35860.152000000002,22127.438999999998,37900.745999999999,20418.254000000001,34907.296999999999,20865.400000000001,38688.480000000003,23527.384999999998,38187.055,23238.105,42210.983999999997,27913.67,45694.093999999997,28057.098000000002,40775.300999999999,23930.52,40793.875,25224.728999999999,37473.175999999999,21192.050999999999,35691.523000000001,20826.425999999999,34966.097999999998,20943.900000000001,36874.608999999997,21199.912,39024.792999999998,21455.127,34352.589999999997,21904.578000000001,40095.190999999999,22615.623,38436.133000000002,23389.678,42474.207000000002,28087.74,45996.27,28242.636999999999,40813.578000000001,24229.190999999999,41064.281000000003,25391.936000000002,37729.688000000002,21337.115000000002,35940.472999999998,20971.695,35209.438000000002,21089.657999999999,37124.004000000001,21343.294999999998,38224.961000000003,22669.15,35617.527000000002,21031.278999999999,40817.188000000002,22475.77,38527.050999999999,25307.057000000001,44857.351999999999,27811.969000000001,43924.991999999998,27084.039000000001,42061.605000000003,25025.773000000001,42093.995999999999,26342.921999999999,38663.417999999998,22016.23,35075.144999999997,22123.243999999999,37619.855000000003,20815.331999999999,37762.016000000003,21535.743999999999,41128.531000000003,24199.695,35846.480000000003,21457.723000000002,40906.851999999999,22525.143,38627.383000000002,25372.969000000001,44987.66,27892.768,42814.832000000002,28390.016,42180.516000000003,25096.526999999998,43392.648000000001,25223.958999999999,38757.527000000002,22069.822,35155.870999999999,22174.153999999999,37700.953000000001,20860.203000000001,37853.957000000002,21588.178,41224.296999999999,24256.039000000001,35925.741999999998,21505.17,39897.656000000003,23674.046999999999,39873.211000000003,24294.210999999999,45118.629000000001,27973.973000000002,42933.167999999998,28468.48,42521.097999999998,25014.713,43506.855000000003,25290.342000000001,37762.563000000002,23213.232,36230.633000000002,21231.678,37782.449000000001,20905.298999999999,36915.961000000003,22671.26,42455.461000000003,23177.723000000002,36005.383000000002,21552.844000000001]
[null,10080,"Milton, Town of",2950.8589999999999,1867.6869999999999,3345.154,2209.6010000000001,3801.2150000000001,2469.6590000000001,3742.527,2694.9630000000002,3359.6550000000002,2101.5439999999999,3340.9479999999999,2013.489,2898.1460000000002,1749.5809999999999,2306.1219999999998,1615.0920000000001,2270.0500000000002,1335.0989999999999,2360.7739999999999,1646.97,2547.0590000000002,1471.6130000000001,2279.681,1442.4549999999999,2955.3359999999998,1870.521,3349.7649999999999,2212.6469999999999,3805.4029999999998,2472.3809999999999,3746.5340000000001,2697.8490000000002,3364.107,2104.33,3345.4520000000002,2016.204,2796.991,1857.9369999999999,2389.498,1527.2139999999999,2267.364,1333.519,2358.1350000000002,1645.1289999999999,2544.2269999999999,1469.9760000000001,2277.0050000000001,1440.7619999999999,2959.6819999999998,1873.271,3354.241,2215.6039999999998,3671.442,2613.0509999999999,3892.1129999999998,2558.9639999999999,3493.518,2154.4859999999999,3231.7550000000001,2136.913,2906.998,1754.925,2386.8310000000001,1525.509,2183.125,1413.6130000000001,2443.4009999999998,1555.511,2541.4749999999999,1468.386,2190.1260000000002,1523.3979999999999,3070.2040000000002,1769.645,3358.5909999999999,2218.4769999999999,3675.2510000000002,2615.7620000000002,3896.0369999999998,2561.5439999999999,3372.634,2109.663,3235.857,2139.625,2911.2370000000001,1757.4839999999999,2384.2379999999998,1523.8510000000001,2180.6799999999998,1412.03,2440.8159999999998,1553.865,2450.8229999999999,1554.818,2271.8780000000002,1437.518,3099.15,1786.329,3262.8040000000001,2367.0830000000001,3847.7910000000002,2499.92,3930.6669999999999,2584.3119999999999,3401.27,2127.5749999999998,3266.0439999999999,2159.5859999999998,2939.3829999999998,1774.4749999999999,2312.36,1619.46,2279.8980000000001,1340.89,2455.5749999999998,1563.261,2465.6559999999999,1564.2280000000001,2289.62,1448.7449999999999,3103.527,1788.8520000000001,3266.8589999999999,2370.0250000000001,3851.7460000000001,2502.4899999999998,3791.3620000000001,2730.1289999999999,3405.069,2129.9520000000002,3389.627,2042.827,2943.491,1776.9549999999999,2310.0210000000002,1617.8219999999999,2277.6010000000001,1339.539,2453.1559999999999,1561.721,2463.2379999999998,1562.694,2287.33,1447.296,3000.19,1898.91,3398.7170000000001,2244.9810000000002,3855.5990000000002,2504.9929999999999,3795.05,2732.7840000000001,3520.0639999999999,2170.8580000000002,3393.7750000000001,2045.327,2840.2159999999999,1886.65,2393.9259999999999,1530.0429999999999,2275.3629999999998,1338.223,2362.703,1648.316,2549.221,1472.8620000000001,2285.0990000000002,1445.884]
[null,10081,"Milton-Freewater, City of",4548.75,2966.6190000000001,5354.0959999999995,3702.0509999999999,7481.9889999999996,5195.01,6808.4750000000004,5258.9970000000003,5374.0439999999999,3616.7179999999998,5249.8370000000004,3353.2550000000001,4454.8649999999998,2705.4279999999999,4184.2740000000003,2856.0990000000002,4672.7120000000004,2548.069,5388.0060000000003,3458.4650000000001,5890.1589999999997,3110.8969999999999,4543.4390000000003,2847.5590000000002,4548.75,2966.6190000000001,5354.0959999999995,3702.0509999999999,7481.9889999999996,5195.01,6808.4750000000004,5258.9970000000003,5374.0439999999999,3616.7179999999998,5249.8370000000004,3353.2550000000001,4263.1049999999996,2897.1880000000001,4366.741,2673.6329999999998,4672.7120000000004,2548.069,5388.0060000000003,3458.4650000000001,5890.1589999999997,3110.8969999999999,4543.4390000000003,2847.5590000000002,4548.75,2966.6190000000001,5354.0959999999995,3702.0509999999999,7153.4380000000001,5523.5609999999997,7121.2290000000003,4946.2430000000004,5610.1980000000003,3713.9110000000001,5026.57,3576.5219999999999,4454.8649999999998,2705.4279999999999,4366.741,2673.6329999999998,4479.3320000000003,2741.4479999999999,5617.2809999999999,3229.19,5890.1589999999997,3110.8969999999999,4345.5010000000002,3045.4969999999998,4743.527,2771.8429999999998,5354.0959999999995,3702.0509999999999,7153.4380000000001,5523.5609999999997,7121.2290000000003,4946.2430000000004,5374.0439999999999,3616.7179999999998,5026.57,3576.5219999999999,4454.8649999999998,2705.4279999999999,4366.741,2673.6329999999998,4479.3320000000003,2741.4479999999999,5617.2809999999999,3229.19,5656.8770000000004,3344.18,4543.4390000000003,2847.5590000000002,4900.07,2863.317,5237.701,4041.3130000000001,7399.6959999999999,5137.8710000000001,7146.5959999999995,4963.8620000000001,5580.7820000000002,3755.8510000000001,5064.6080000000002,3603.5880000000002,4786.6080000000002,2906.895,4138.6379999999999,2824.9479999999999,4764.4260000000004,2598.0810000000001,5953.8580000000002,3422.6770000000001,5781.4679999999998,3417.8339999999998,4462.7870000000003,2797.011,4900.07,2863.317,5237.701,4041.3130000000001,7399.6959999999999,5137.8710000000001,6832.7280000000001,5277.73,5580.7820000000002,3755.8510000000001,5289.5649999999996,3378.6309999999999,4786.6080000000002,2906.895,4138.6379999999999,2824.9479999999999,4764.4260000000004,2598.0810000000001,5953.8580000000002,3422.6770000000001,5781.4679999999998,3417.8339999999998,4462.7870000000003,2797.011,4698.866,3064.5219999999999,5485.857,3793.1559999999999,7399.6959999999999,5137.8710000000001,6832.7280000000001,5277.73,5764.0919999999996,3815.7869999999998,5289.5649999999996,3378.6309999999999,4580.5690000000004,3112.9349999999999,4319.1139999999996,2644.4720000000002,4764.4260000000004,2598.0810000000001,5710.8459999999995,3665.69,6019.8879999999999,3179.4140000000002,4462.7870000000003,2797.011]
[null,10082,"Minidoka, City of",35.302999999999997,26.434999999999999,43.593000000000004,33.118000000000002,64.402000000000001,47.558,61.127000000000002,50.567,52.162999999999997,37.222000000000001,46.805999999999997,32.747999999999998,36.802,26.356000000000002,27.518999999999998,22.317,28.082999999999998,18.437999999999999,28.419,21.998000000000001,29.225000000000001,18.763000000000002,24.951000000000001,18.427,35.302999999999997,26.434999999999999,43.593000000000004,33.118000000000002,64.402000000000001,47.558,61.127000000000002,50.567,52.162999999999997,37.222000000000001,46.805999999999997,32.747999999999998,35.4,27.759,28.59,21.245999999999999,28.082999999999998,18.437999999999999,28.419,21.998000000000001,29.225000000000001,18.763000000000002,24.951000000000001,18.427,37.658000000000001,28.271000000000001,48.335000000000001,37.115000000000002,57.796999999999997,46.860999999999997,58.514000000000003,44.515999999999998,53.735999999999997,38.091999999999999,46.692,35.848999999999997,39.036999999999999,28.059000000000001,33.393000000000001,24.863,30.779,22.120999999999999,33.090000000000003,23.516999999999999,33.286999999999999,21.3,28.273,22.838000000000001,39.087000000000003,26.841999999999999,48.335000000000001,37.115000000000002,57.796999999999997,46.860999999999997,58.514000000000003,44.515999999999998,51.613,37.048000000000002,46.692,35.848999999999997,39.036999999999999,28.059000000000001,33.393000000000001,24.863,30.779,22.120999999999999,33.090000000000003,23.516999999999999,32.103999999999999,22.483000000000001,29.417999999999999,21.693000000000001,44.807000000000002,31.344000000000001,48.448,38.643999999999998,75.963999999999999,58.914999999999999,76.218000000000004,59.320999999999998,60.146999999999998,44.094000000000001,54.268000000000001,39.825000000000003,44.182000000000002,32.637999999999998,34.009,26.245999999999999,34.835999999999999,23.510999999999999,37.472000000000001,27.597000000000001,38.052,25.248000000000001,31.765000000000001,24.311,44.807000000000002,31.344000000000001,48.448,38.643999999999998,75.963999999999999,58.914999999999999,76.218000000000004,59.320999999999998,60.146999999999998,44.094000000000001,54.268000000000001,39.825000000000003,44.182000000000002,32.637999999999998,34.009,26.245999999999999,34.835999999999999,23.510999999999999,37.472000000000001,27.597000000000001,38.052,25.248000000000001,31.765000000000001,24.311,44.807000000000002,31.344000000000001,48.448,38.643999999999998,75.963999999999999,58.914999999999999,76.218000000000004,59.320999999999998,61.145000000000003,44.826000000000001,54.268000000000001,39.825000000000003,44.182000000000002,32.637999999999998,34.009,26.245999999999999,34.835999999999999,23.510999999999999,37.472000000000001,27.597000000000001,38.052,25.248000000000001,31.765000000000001,24.311]
[null,10083,"Monmouth, City of",3734.8919999999998,2237.1170000000002,4100.7860000000001,2597.8420000000001,4979.3310000000001,3173.4830000000002,5022.7860000000001,3598.22,4377.4809999999998,2644.1729999999998,4188.7299999999996,2411.9180000000001,3829.8510000000001,2208.27,3188.8960000000002,2094.7150000000001,3298.16,1802.556,3388.9940000000001,2173.4140000000002,3535.8040000000001,1844.99,3198.8969999999999,1898.826,3755.7710000000002,2249.6239999999998,4121.2250000000004,2610.79,4999.7219999999998,3186.4789999999998,5042.2370000000001,3612.1550000000002,4398.2960000000003,2656.7449999999999,4209.9170000000004,2424.1179999999999,3700.2979999999998,2371.21,3336.7869999999998,1980.211,3319.748,1814.355,3409.335,2186.46,3557.7429999999999,1856.4380000000001,3219.8470000000002,1911.2619999999999,3690.9140000000002,2216.8670000000002,4080.3539999999998,2603.5079999999998,4716.9290000000001,3329.732,5170.2830000000004,3349.76,4442.7640000000001,2665.6819999999998,3979.4520000000002,2553.2979999999998,3769.355,2178.5189999999998,3454.4870000000001,2056.7539999999999,3316.366,2017.2950000000001,3697.9549999999999,2141.922,3705.6439999999998,1937.7260000000001,3211.346,2126.384,3841.6109999999999,2082.7510000000002,4090.4760000000001,2609.9670000000001,4726.6480000000001,3336.5929999999998,5180.3450000000003,3356.279,4290.5060000000003,2609.4609999999998,3989.5520000000001,2559.779,3779.8629999999998,2184.5920000000001,3489.0889999999999,2077.3560000000002,3350.6909999999998,2038.174,3732.9110000000001,2162.17,3606.902,2091.6709999999998,3376.567,2016.367,3984.58,2176.125,4043.8429999999998,2872.1019999999999,5098.8389999999999,3286.4879999999998,5321.5410000000002,3487.6819999999998,4434.6329999999998,2700.518,4126.8280000000004,2670.6840000000002,3909.511,2269.6680000000001,3490.877,2316.2199999999998,3620.9250000000002,1978.2149999999999,3925.0219999999999,2278.6779999999999,3851.8020000000001,2224.0210000000002,3520.9870000000001,2109.4920000000002,3990.8,2179.5210000000002,4049.2849999999999,2875.9670000000001,5104.6859999999997,3290.2570000000001,5113.5029999999997,3705.3359999999998,4440.0320000000002,2703.8049999999998,4297.9539999999997,2509.1750000000002,3915.3980000000001,2273.087,3519.6149999999998,2335.2869999999998,3650.8429999999998,1994.56,3955.268,2296.2370000000001,3882.1080000000002,2241.52,3549.9169999999999,2126.8249999999998,3847.1619999999998,2332.7750000000001,4228.2460000000001,2706.3119999999999,5110.5330000000004,3294.0259999999998,5119.0789999999997,3709.3760000000002,4600.732,2751.3020000000001,4304.0249999999996,2512.7199999999998,3765.9870000000001,2431.8049999999998,3691.4870000000001,2211.2199999999998,3680.761,2010.905,3832.7620000000002,2466.547,4062.0650000000001,2109.3679999999999,3578.8470000000002,2144.1570000000002]
[null,10091,"Rupert, City of",3709.5439999999999,2301.7600000000002,4220.9939999999997,3015.0329999999999,5216.6809999999996,3831.857,5343.5649999999996,3855.567,4695.6189999999997,3181.4850000000001,4317.232,2919.3609999999999,3706.8820000000001,2361.9870000000001,3383.2310000000002,2209.5619999999999,3521.299,2090.0630000000001,3890.076,2468.0940000000001,3776.0340000000001,2159.1289999999999,3213.828,2107.9349999999999,3633.308,2245.1019999999999,4150.1130000000003,2952.6239999999998,5135.3530000000001,3770.6239999999998,5260.9129999999996,3789.922,4619.9830000000002,3124.21,4238.0829999999996,2856.732,3628.7080000000001,2304.2289999999998,3306.3290000000002,2148.0549999999998,3447.8609999999999,2030.0219999999999,3814.2809999999999,2407.6149999999998,3699.7280000000001,2098.77,3139.8679999999999,2048.069,3617.29,2235.2109999999998,4148.2420000000002,2951.2919999999999,5054.5770000000002,3711.32,5159.6530000000002,3716.9789999999998,4611.5990000000002,3118.5410000000002,4199.9769999999999,2831.0450000000001,3623.2939999999999,2300.7910000000002,3287.931,2136.0940000000001,3517.761,2071.1559999999999,3813.1370000000002,2406.893,3659.8649999999998,2076.1419999999998,3095.6909999999998,2019.2750000000001,3617.29,2235.2109999999998,4148.2420000000002,2951.2919999999999,5054.5770000000002,3711.32,5159.6530000000002,3716.9789999999998,4452.5789999999997,3011.0039999999999,4199.9769999999999,2831.0450000000001,3623.2939999999999,2300.7910000000002,3287.931,2136.0940000000001,3517.761,2071.1559999999999,3813.1370000000002,2406.893,3659.8649999999998,2076.1419999999998,3095.6909999999998,2019.2750000000001,3862.5830000000001,2385.076,4058.7829999999999,2887.95,5373.9380000000001,3945.4110000000001,5509.0929999999998,3968.5169999999998,4608.9780000000001,3116.76,4381.93,2953.7379999999998,3821.3470000000002,2426.587,3438.5889999999999,2235.422,3712.2660000000001,2184.5949999999998,4010.3440000000001,2530.6460000000002,3860.6379999999999,2191.386,3264.0549999999998,2127.4389999999999,3862.5830000000001,2385.076,4058.7829999999999,2887.95,5373.9380000000001,3945.4110000000001,5509.0929999999998,3968.5169999999998,4608.9780000000001,3116.76,4381.93,2953.7379999999998,3821.3470000000002,2426.587,3438.5889999999999,2235.422,3712.2660000000001,2184.5949999999998,4010.3440000000001,2530.6460000000002,3860.6379999999999,2191.386,3264.0549999999998,2127.4389999999999,3862.5830000000001,2385.076,4058.7829999999999,2887.95,5373.9380000000001,3945.4110000000001,5509.0929999999998,3968.5169999999998,4733.3419999999996,3200.8580000000002,4381.93,2953.7379999999998,3821.3470000000002,2426.587,3438.5889999999999,2235.422,3712.2660000000001,2184.5949999999998,4010.3440000000001,2530.6460000000002,3860.6379999999999,2191.386,3264.0549999999998,2127.4389999999999]
[null,10097,"Troy, City of",863.39599999999996,543.31600000000003,941.30700000000002,664.26499999999999,1265.6559999999999,946.79200000000003,1299.318,962.99099999999999,1046.5820000000001,691.33,1018.194,694.60699999999997,842.53899999999999,573.61800000000005,635.59100000000001,429.11399999999998,612.11300000000006,367.39499999999998,623.18899999999996,389.738,638.24199999999996,354.923,591.62599999999998,396.762,865.12699999999995,544.404,943.18299999999999,665.59,1268.1780000000001,948.67899999999997,1301.921,964.92,1048.6780000000001,692.71500000000003,1020.222,695.99099999999999,844.226,574.76599999999996,636.86400000000003,429.97300000000001,613.33799999999997,368.13,624.42999999999995,390.51400000000001,639.51900000000001,355.63299999999998,592.80999999999995,397.55500000000001,864.45500000000004,543.64099999999996,943.75099999999998,674.96799999999996,1275.0150000000001,950.053,1301.7270000000001,971.85400000000004,1087.991,722.02,1023.784,698.14800000000002,844.48699999999997,574.91499999999996,633.73500000000001,432.54,619.46299999999997,369.39,632.74099999999999,394.31900000000002,638.24199999999996,359.13600000000002,592.77,394.029,866.18100000000004,544.72699999999998,945.63400000000001,676.31500000000005,1277.5709999999999,951.95799999999997,1304.337,973.80200000000002,1054.1880000000001,696.89499999999998,1025.826,699.54,846.18,576.06700000000001,635.00400000000002,433.40699999999998,620.70399999999995,370.13,634.00199999999995,395.10500000000002,639.51400000000001,359.85199999999998,593.95699999999999,394.81799999999998,867.94500000000005,545.79100000000005,947.25,677.89200000000005,1281.0029999999999,953.06100000000004,1308.0070000000001,974.75599999999997,1055.904,698.33900000000006,1027.6559999999999,701.13800000000003,847.97199999999998,577.14099999999996,636.15899999999999,434.37,621.96799999999996,370.85399999999998,635.274,395.9,640.79,360.57299999999998,595.08900000000006,395.64499999999998,869.67899999999997,546.88199999999995,949.14200000000005,679.24699999999996,1283.5619999999999,954.96500000000003,1310.6320000000001,976.71299999999997,1058.0229999999999,699.74099999999999,1029.7180000000001,702.54399999999998,849.66499999999996,578.29300000000001,637.428,435.23700000000002,623.20899999999995,371.59399999999999,636.54100000000005,396.69,642.07399999999996,361.29599999999999,596.28200000000004,396.43799999999999,871.42200000000003,547.97699999999998,951.04399999999998,680.60699999999997,1286.133,956.87800000000004,1313.2570000000001,978.66899999999998,1085.299,715.02200000000005,1031.769,703.94399999999996,851.36500000000001,579.45100000000002,638.70399999999995,436.108,624.45600000000002,372.33699999999999,637.81500000000005,397.48399999999998,643.35900000000004,362.01799999999997,597.47500000000002,397.23099999999999]
[null,10106,"Clearwater Power",9930.6170000000002,5729.1480000000001,11774.906999999999,7804.0360000000001,14471.013999999999,9670.0679999999993,13440.147999999999,8886.5490000000009,12027.939,7529.723,11533.245000000001,7029.2929999999997,10125.387000000001,5974.4359999999997,8907.8060000000005,5550.7089999999998,8867.8729999999996,4847.9669999999996,9411,5446.9970000000003,9702.8160000000007,5118.54,8550.3770000000004,5164.08,9980.7450000000008,5758.0690000000004,11822.44,7835.54,14518.397000000001,9701.73,13487.731,8918.009,12076.546,7560.1509999999998,11582.348,7059.2219999999998,10175.102999999999,6003.7719999999999,8956.5130000000008,5581.0590000000002,8918.9889999999996,4875.9110000000001,9461.0820000000003,5475.9840000000004,9754.5679999999993,5145.8410000000003,8599.6730000000007,5193.8530000000001,10030.868,5786.9859999999999,11869.974,7867.0420000000004,14565.771000000001,9733.3880000000008,14715.19,9729.5990000000002,12497.294,7823.5479999999998,11631.457,7089.1530000000002,10224.82,6033.107,9005.2139999999999,5611.4070000000002,8970.0969999999998,4903.8500000000004,9511.1560000000009,5504.9669999999996,9806.3289999999997,5173.1459999999997,8648.9650000000001,5223.6229999999996,10080.996999999999,5815.9059999999999,11917.511,7898.549,14613.156000000001,9765.0519999999997,14762.77,9761.0570000000007,12173.767,7621.0150000000003,11680.563,7119.0820000000003,10274.527,6062.4380000000001,9053.9150000000009,5641.7539999999999,9021.2150000000001,4931.7950000000001,9561.2350000000006,5533.951,9858.0879999999997,5200.451,8698.2479999999996,5253.3890000000001,11535.467000000001,6753.5290000000005,12612.79,8362.8289999999997,17595.736000000001,11801.144,17396.955000000002,11712.998,12914.107,8133.2060000000001,13558.939,8296.26,11583.277,6913.6890000000003,9892.5840000000007,6249.09,10061.313,5509.87,10724.619000000001,6255.6959999999999,11105.235000000001,5867.86,9544.0889999999999,5778.2340000000004,11650.941999999999,6820.7619999999997,12719.306,8433.1200000000008,17705.111000000001,11874.476000000001,17506.400000000001,11786.26,13015.445,8196.89,13672.353999999999,8365.5509999999995,11694.156000000001,6979.6469999999999,10004.870000000001,6319.5360000000001,10175.681,5572.3549999999996,10840.209000000001,6322.85,11224.816000000001,5931.0349999999999,9654.3220000000001,5844.8609999999999,11766.429,6888.0010000000002,12825.825999999999,8503.4130000000005,17814.488000000001,11947.808000000001,17615.842000000001,11859.521000000001,13490.378000000001,8495.9789999999994,13785.771000000001,8434.8449999999993,11805.025,7045.598,10117.164000000001,6389.9859999999999,10290.040999999999,5634.8370000000004,10955.800999999999,6390.0039999999999,11344.38,5994.2060000000001,9764.5560000000005,5911.4859999999999]
[null,10111,"Columbia Power Coop",970.15499999999997,677.14800000000002,1079.7460000000001,800.19899999999996,1525.7360000000001,1124.1410000000001,1411.7909999999999,1164.3689999999999,1117.6210000000001,791.99800000000005,1197.585,808.846,1155.5419999999999,768.54200000000003,1209.067,938.14400000000001,1324.4670000000001,839.26700000000005,1602.384,1212.1600000000001,1682.93,1047.8689999999999,1253.1220000000001,886.76400000000001,972.46500000000003,678.76099999999997,1079.527,800.03599999999994,1512.626,1114.482,1402.1980000000001,1156.4570000000001,1115.624,790.58199999999999,1195.9570000000001,807.74699999999996,1109.1189999999999,816.33799999999997,1263.692,889.71500000000003,1328.1389999999999,841.59299999999996,1605.4770000000001,1214.499,1685.93,1049.7360000000001,1256.1600000000001,888.91399999999999,994.97900000000004,704.38599999999997,1114.231,837.33799999999997,1574.6780000000001,1301.152,1569.0540000000001,1173.922,1173.943,827.976,1187.5730000000001,906.13,1192.0519999999999,796.05600000000004,1244.3050000000001,872.66300000000001,1351.365,961.79399999999998,1684.1289999999999,1156.7439999999999,1689.652,1055.817,1211.6179999999999,972.846,1040.383,662.23800000000006,1113.3140000000001,836.649,1559.287,1288.4349999999999,1558.4380000000001,1165.979,1152.146,825.76199999999994,1185.5999999999999,904.625,1192.472,796.33699999999999,1247.7159999999999,875.05499999999995,1354.62,964.11,1687.239,1158.8800000000001,1622.3009999999999,1127.895,1272.088,917.19899999999996,1027.3330000000001,653.93100000000004,1194.5530000000001,998.98199999999997,1523.1679999999999,1134.586,1504.9739999999999,1125.979,1365.3219999999999,978.548,1243.191,948.56700000000001,1198.5640000000001,800.40499999999997,1174.184,914.25900000000001,1374.337,876.43600000000004,1881.164,1292.077,1663.135,1156.2850000000001,1247.404,899.40200000000004,1027.2850000000001,653.90099999999995,1194.5229999999999,998.95799999999997,1522.8689999999999,1134.3630000000001,1437.9580000000001,1193.3579999999999,1365.3240000000001,978.55,1299.194,892.45299999999997,1198.7360000000001,800.52,1174.0419999999999,914.14800000000002,1374.6020000000001,876.60500000000002,1881.097,1292.0309999999999,1662.854,1156.0899999999999,1247.4259999999999,899.41800000000001,984.48199999999997,696.95399999999995,1252.441,941.202,1523.019,1134.4749999999999,1438.07,1193.451,1419.7719999999999,1001.3579999999999,1299.1089999999999,892.39400000000001,1145.9010000000001,853.25599999999997,1227.539,860.90499999999997,1374.277,876.39800000000002,1800.0150000000001,1373.0830000000001,1734.9860000000001,1084.145,1247.395,899.39499999999998]
[null,10121,"Coos Curry Elec Coop",16711.07,10183.111000000001,17784,11345.754999999999,21502.888999999999,13542.136,22156.671999999999,15276.481,20088.136999999999,12221.531999999999,19823.842000000001,11490.094999999999,18105.388999999999,10516.987999999999,15204.644,10407.534,15153.187,8655.7690000000002,14681.888999999999,9832.2360000000008,16111.370999999999,8857.2209999999995,14978.483,9132.6119999999992,16711.07,10183.111000000001,17784,11345.754999999999,21502.888999999999,13542.136,22156.671999999999,15276.481,20088.136999999999,12221.531999999999,19823.842000000001,11490.094999999999,17407.232,11215.146000000001,15809.221,9802.9560000000001,15153.187,8655.7690000000002,14681.888999999999,9832.2360000000008,16111.370999999999,8857.2209999999995,14978.483,9132.6119999999992,16711.07,10183.111000000001,17784,11345.754999999999,20675.645,14369.38,23040.285,14392.867,20926.197,12537.391,20300.98,13010.397000000001,18105.388999999999,10516.987999999999,15809.221,9802.9560000000001,14572.438,9236.518,15260.547,9253.5769999999993,16111.370999999999,8857.2209999999995,14390.366,9720.7289999999994,17345.912,9548.2710000000006,17784,11345.754999999999,20675.645,14369.38,23040.285,14392.867,20088.136999999999,12221.531999999999,20300.98,13010.397000000001,18105.388999999999,10516.987999999999,15809.221,9802.9560000000001,14572.438,9236.518,15260.547,9253.5769999999993,15521.984,9446.607,14978.483,9132.6119999999992,17630.706999999999,9757.7240000000002,17368.57,12301.217000000001,22054.668000000001,13746.778,23078.949000000001,14414.329,20232.592000000001,12449.271000000001,20707.067999999999,13472.486999999999,18377.293000000001,10952.365,15655.245999999999,10789.263999999999,15576.883,8939.9470000000001,15523.339,9418.2209999999995,15641.409,9484.107,15201.911,9284.0499999999993,17630.706999999999,9757.7240000000002,17368.57,12301.217000000001,22054.668000000001,13746.778,22211.187999999998,15282.092000000001,20232.592000000001,12449.271000000001,21499.203000000001,12680.352999999999,18377.293000000001,10952.365,15655.245999999999,10789.263999999999,15576.883,8939.9470000000001,15523.339,9418.2209999999995,15641.409,9484.107,15201.911,9284.0499999999993,16996.813999999998,10391.615,18077.168000000001,11592.618,22054.668000000001,13746.778,22211.187999999998,15282.092000000001,20929.715,12686.299000000001,21499.203000000001,12680.352999999999,17675.844000000001,11653.815000000001,16267.293,10177.217000000001,15576.883,8939.9470000000001,14946.079,9995.48,16222.928,8902.5879999999997,15201.911,9284.0499999999993]
[null,10123,"Cowlitz County PUD #1",205070.625,153357.90599999999,207008.79699999999,165157.375,229630.859,177502.95300000001,224361.65599999999,183251.34400000001,208356.95300000001,149383.391,224302.42199999999,159195.67199999999,205436.34400000001,147326.70300000001,190343.56299999999,159118.90599999999,194842.875,139532.96900000001,190669.78099999999,155982.84400000001,202611.93799999999,145934.59400000001,182391.84400000001,138949.875,216104.875,161494.92199999999,216861.59400000001,173856.90599999999,240825.57800000001,187123.90599999999,235257.625,192215.78099999999,218658.641,156879.5,235263.359,167709.95300000001,209919.03099999999,161327.46900000001,206195.625,162132.68799999999,205256.125,147331.70300000001,201033.65599999999,164383.25,198365.09400000001,144196,193725.734,147560.17199999999,219992.21900000001,165996.03099999999,226417.21900000001,174678.40599999999,239678.21900000001,196408.84400000001,271054.18800000002,204166.06299999999,259494,183256.53099999999,247822.81299999999,189398.06299999999,238086.31299999999,167449.875,236829.625,179501.81299999999,228093.34400000001,175669.43799999999,237981.93799999999,178179.90599999999,248155.59400000001,170223.375,218615.734,184280.32800000001,253074.40599999999,174174.09400000001,248067.15599999999,191381.125,261333.125,214154.34400000001,271700.40600000002,204652.81299999999,251646.266,180233.859,250521.90599999999,191460.81299999999,248379.09400000001,174688.96900000001,237528.70300000001,180031.67199999999,228766.54699999999,176187.92199999999,239960.95300000001,179661.609,240763.20300000001,181076.359,229833.31299999999,176414.125,215165.125,149065,204953.70300000001,173856.54699999999,238134.766,178201.609,236335.54699999999,178613.57800000001,211860.18799999999,152172.375,221268.516,168908.17199999999,210117.65599999999,148307.53099999999,193817.484,161009.42199999999,199672.875,139787.78099999999,200269.70300000001,151602.54699999999,201442.984,152404.766,184262.21900000001,142272.59400000001,215133.21900000001,149042.90599999999,204931.141,173837.42199999999,238115.93799999999,178187.53099999999,227100.59400000001,187812.03099999999,211838.57800000001,152156.891,229918.06299999999,160212.90599999999,210087.45300000001,148286.234,193785.234,160982.67199999999,199638.516,139763.734,200235.68799999999,151576.78099999999,201409.40599999999,152379.34400000001,184063.81299999999,142119.40599999999,206842.016,156975.70300000001,213420.78099999999,165010.56299999999,237922.375,178042.68799999999,227029.125,187752.90599999999,217342.34400000001,153946.5,230237.43799999999,160435.43799999999,202603.43799999999,157083.65599999999,202873.54699999999,154022.641,199082.95300000001,139374.79699999999,192087.20300000001,159111.641,207822.29699999999,143525.45300000001,183142.04699999999,141407.67199999999]
[null,10144,"Eatonville, City of",1364.702,864.38800000000003,1802.223,1181.6220000000001,2054.3200000000002,1336.55,2018.25,1457.04,1802.6489999999999,1154.0609999999999,1658.453,1006.807,1450.184,885.43600000000004,1164.374,786.33100000000002,1119.42,622.245,1015.008,673.39200000000005,1129.173,592.39200000000005,1080.732,641.83799999999997,1366.547,865.55700000000002,1804.0440000000001,1182.816,2056.1469999999999,1337.7380000000001,2020.001,1458.3040000000001,1804.4870000000001,1155.2380000000001,1660.329,1007.946,1390.471,948.16399999999999,1215.962,737.75800000000004,1121.3579999999999,623.322,1016.821,674.59400000000005,1131.1510000000001,593.42899999999997,1082.624,642.96100000000001,1418.2170000000001,884.41399999999999,1607.68,1058.4970000000001,2001.9349999999999,1439.905,2176.7939999999999,1412.0329999999999,1806.404,1116.3599999999999,1617.61,1082.671,1461.212,878.11099999999999,1084.328,652.31500000000005,1078.55,667.93600000000004,1090.251,648.34100000000001,1167.913,612.94799999999998,987.30700000000002,655.36400000000003,1479.1669999999999,826.48500000000001,1609.2719999999999,1059.5450000000001,2003.249,1440.8510000000001,2177.9360000000001,1412.7729999999999,1745.97,1097.0139999999999,1618.2850000000001,1083.123,1461.681,878.39200000000005,1084.5619999999999,652.45600000000002,1078.55,667.93600000000004,1090.251,648.34100000000001,1122.2729999999999,658.58799999999997,1030.809,611.86300000000006,1495.461,835.59,1554.0260000000001,1141.384,2113.5,1366.8030000000001,2201.8879999999999,1428.3109999999999,1758.537,1104.9100000000001,1634.9079999999999,1094.248,1477.117,887.66899999999998,1050.6610000000001,704.08600000000001,1136.0329999999999,627.89300000000003,1211.6990000000001,720.56200000000001,1190.768,698.78300000000002,1040.9100000000001,617.85799999999995,1495.461,835.59,1554.0260000000001,1141.384,2113.5,1366.8030000000001,2108.8539999999998,1521.345,1758.537,1104.9100000000001,1704.9449999999999,1024.211,1477.117,887.66899999999998,1050.6610000000001,704.08600000000001,1136.0329999999999,627.89300000000003,1211.6990000000001,720.56200000000001,1190.768,698.78300000000002,1040.9100000000001,617.85799999999995,1435.72,895.33,1625.308,1070.1030000000001,2113.5,1366.8030000000001,2108.8539999999998,1521.345,1803.7809999999999,1114.739,1704.9449999999999,1024.211,1414.492,950.29399999999998,1095.6320000000001,659.11500000000001,1136.0329999999999,627.89300000000003,1162.1790000000001,770.08199999999999,1239.194,650.35699999999997,1040.9100000000001,617.85799999999995]
[null,10170,"Eugene Water & Electric Board",112178.836,70766.023000000001,119802.617,79775.922000000006,150853.54699999999,98910.960999999996,142566.15599999999,104758.06299999999,125945.016,78942.827999999994,130161.656,77738.789000000004,117289.141,70162.304999999993,104546.273,73476.437999999995,107962.391,63427.116999999998,109404.117,75247.710999999996,118124.641,66471.289000000004,103654.523,66283.695000000007,112505.54700000001,70972.125,120213.891,80049.789000000004,151062.17199999999,99047.758000000002,142833.79699999999,104954.727,126433.758,79249.164000000004,130751.45299999999,78091.039000000004,113273.93,75196.148000000001,109447.92200000001,69636.281000000003,108585.898,63793.413999999997,110046.039,75689.241999999998,118740.758,66817.991999999998,104134.55499999999,66590.656000000003,115980.242,73160.476999999999,122400.086,81492.273000000001,142742.78099999999,103327.69500000001,147483.82800000001,98179.812999999995,129911.07799999999,80168.008000000002,127936.42200000001,84509.547000000006,118652.07,70963.233999999997,110904.984,70558.008000000002,106595.266,69523.008000000002,115979.93799999999,72180.937999999995,120338.992,67721.75,101750.883,72099.672000000006,121749.859,69352.141000000003,123555.05499999999,82261.241999999998,143564.81299999999,103922.734,148474.92199999999,98839.601999999999,130017.141,81481.608999999997,129073.406,85260.593999999997,119817.31299999999,71660.125,112042.266,71281.539000000004,107677.844,70229.101999999999,117210.117,72946.547000000006,117020.781,72949.195000000007,107042.80499999999,68445.093999999997,122644.1,69861.539999999994,119050.4,87757.55,150049.20000000001,98381.91,152793.5,101652.3,132574.70000000001,82923.59,133171.70000000001,88214.31,123880.5,74413.84,111800.9,78563.179999999993,116036.5,68411.649999999994,121261.6,75642.179999999993,121655.7,75722.89,111262.5,71152.98,127361.2,72922.91,123487.5,90874.66,154165.20000000001,101567.2,147619.20000000001,108213.3,133488.79999999999,83490.55,139369.79999999999,83659.820000000007,124547.1,75344.91,112801,79191.55,117134.9,68912.08,121969.60000000001,76810.89,122275.4,76109.23,111739.2,71457.789999999994,123204.4,77847.88,129034.2,86027.55,154203.79999999999,101592.5,147831.5,108369.3,138840.79999999999,85543.82,139790.6,83911.039999999994,120175.1,80391.19,117669.9,75039.66,117546.3,69153.77,117861,81744.02,127339,71786.52,112040.9,71650.69]
[null,10177,"Ferry County PUD #1",3259.8069999999998,2136.4169999999999,3668.8110000000001,2707.8980000000001,5032.8549999999996,3740.33,5333.4080000000004,3944.2080000000001,4205.6369999999997,3000.7339999999999,4016.7530000000002,2829.049,3463.201,2396.4699999999998,2716.578,1958.623,2595.4160000000002,1699.885,2846.1770000000001,1946.1,2819.096,1761.6569999999999,2421.2159999999999,1749.9010000000001,3266.3159999999998,2140.6840000000002,3676.136,2713.3049999999998,5042.9530000000004,3747.8339999999998,5344.0540000000001,3952.08,4214.03,3006.723,4024.8090000000002,2834.7220000000002,3470.145,2401.2750000000001,2721.9969999999998,1962.53,2600.6179999999999,1703.2919999999999,2851.8809999999999,1950,2824.7159999999999,1765.1690000000001,2426.0419999999999,1753.3889999999999,3356.998,2200.1149999999998,3812.1610000000001,2813.703,5101.7449999999999,3791.5279999999998,5247.0320000000002,3880.33,4618.8580000000002,3295.569,4154.8509999999997,2926.3130000000001,3561.0920000000001,2464.2089999999998,2870.4169999999999,2069.54,2785.8310000000001,1824.5989999999999,3198.15,2208.4560000000001,3112.7,1957.789,2784.8960000000002,2007.152,3625.0569999999998,2417.1669999999999,4188.7290000000003,3119.6030000000001,5518.1859999999997,4123.2420000000002,5815.6880000000001,4367.1109999999999,5038.9520000000002,3598.6559999999999,4930.0200000000004,3473.4929999999999,4307.335,3054.9859999999999,3638.0459999999998,2675.5439999999999,3654.86,2429.7310000000002,3882.3249999999998,2760.5309999999999,3650.27,2329.7629999999999,3337.4140000000002,2391.4949999999999,3802.2640000000001,2518.8539999999998,4293.8310000000001,3172.82,5591.1729999999998,4196.5159999999996,5664.0550000000003,4232.6379999999999,4893.7560000000003,3485.0909999999999,4612.799,3237.6559999999999,4016.28,2796.6660000000002,3352.7260000000001,2428.7049999999999,3323.0909999999999,2154.8789999999999,3554.5050000000001,2448.8319999999999,3497.866,2158.4899999999998,3046.56,2168.8470000000002,3819.0630000000001,2529.8629999999998,4313.0619999999999,3187.0140000000001,5616.7,4215.4870000000001,5690.3069999999998,4252.0519999999997,4916.26,3501.1469999999999,4633.5839999999998,3252.2939999999999,4034.5309999999999,2809.2959999999998,3367.0529999999999,2439.0349999999999,3337.11,2164.0619999999999,3569.97,2459.4059999999999,3512.877,2167.8710000000001,3059.3939999999998,2178.123,3835.8620000000001,2540.873,4332.6689999999999,3201.4859999999999,5642.7280000000001,4234.83,5716.558,4271.4650000000001,5076.9530000000004,3615.5650000000001,4654.7749999999996,3267.22,4052.431,2821.683,3381.6610000000001,2449.567,3351.4050000000002,2173.424,3585.1379999999999,2469.777,3527.5990000000002,2177.0709999999999,3072.4789999999998,2187.58]
[null,10186,"Glacier Elec  Coop",8529.93,5752.1540000000005,8556.5889999999999,6394.5020000000004,10751.112999999999,8366.7909999999993,10749.78,8199.0499999999993,9425.3250000000007,6534.2979999999998,9463.1569999999992,6668.3860000000004,8675.7999999999993,6157.5439999999999,7709.2449999999999,5683.4759999999997,8048.4530000000004,5276.47,8376.3539999999994,5811.7209999999995,8284.6859999999997,5205.3180000000002,7637.8810000000003,5516.6710000000003,8574.9840000000004,5782.5360000000001,8599.7620000000006,6426.7659999999996,10793.536,8399.8060000000005,10795.478999999999,8233.9040000000005,9472.8979999999992,6567.2780000000002,9510.4120000000003,6701.6850000000004,8724.7070000000003,6192.2560000000003,7757.3789999999999,5718.9610000000002,8098.9589999999998,5309.5829999999996,8440.8619999999992,5856.4790000000003,8351.7909999999993,5247.48,7701.3249999999998,5562.4949999999999,8633.0529999999999,5795.2240000000002,8669.4709999999995,6563.4960000000001,10883.222,8428.5709999999999,10774.307000000001,8269.0640000000003,9808.8619999999992,6819.3249999999998,9557.3410000000003,6696.7910000000002,8583.3889999999992,6074.2489999999998,7724.8090000000002,5736.7529999999997,8170.4309999999996,5336.81,8607.8040000000001,5942.0870000000004,8419.7549999999992,5338.72,7741.5360000000001,5584.0249999999996,8654.6589999999997,5809.7280000000001,8691.1630000000005,6579.9189999999999,10910.447,8449.6579999999994,10801.255999999999,8289.7479999999996,9506.482,6588.4669999999996,9581.2360000000008,6713.5330000000004,8604.8430000000008,6089.433,7744.1130000000003,5751.0889999999999,8190.848,5350.1450000000004,8629.3070000000007,5956.9309999999996,8440.7839999999997,5352.0529999999999,7760.866,5597.9690000000001,8369.6119999999992,5714.0630000000001,9475.6119999999992,7135.4949999999999,11327.857,8599.9689999999991,11012.901,8526.2549999999992,10511.276,7313.7309999999998,10099.395,7057.2340000000004,8796.5789999999997,6217.2150000000001,8160.6719999999996,6098.643,8477.9770000000008,5494.2669999999998,8951.0439999999999,6248.1689999999999,8778.6319999999996,5492.6149999999998,7665.0290000000005,5505.8159999999998,8369.9030000000002,5714.2629999999999,9475.5580000000009,7135.4539999999997,11328.255999999999,8600.2710000000006,11013.088,8526.4,10511.519,7313.9009999999998,10099.34,7057.1949999999997,8796.3109999999997,6217.0249999999996,8160.8469999999998,6098.7730000000001,8478.0400000000009,5494.3090000000002,8950.9439999999995,6248.1,8778.32,5492.4210000000003,7665.0770000000002,5505.8509999999997,8369.9050000000007,5714.2640000000001,9475.6319999999996,7135.5110000000004,11327.959000000001,8600.0450000000001,11012.73,8526.1229999999996,10829.619000000001,7518.4859999999999,10099.325000000001,7057.1850000000004,8796.3870000000006,6217.0780000000004,8161.0219999999999,6098.9040000000005,8478.1540000000005,5494.3829999999998,8951.3189999999995,6248.3609999999999,8778.4950000000008,5492.5290000000005,7665.0749999999998,5505.8490000000002]
[null,10197,"Harney Elec Coop",4939.6850000000004,3706.8780000000002,3391.9059999999999,2726.453,4362.8040000000001,3389.998,4004.7089999999998,3520.41,3435.8580000000002,2652.953,3486.297,2574.2730000000001,7283.4030000000002,4929.4750000000004,18042.581999999999,14860.156999999999,18659.258000000002,12993.168,24301.184000000001,20526.046999999999,25375.657999999999,17756.521000000001,14284.325000000001,11629.005999999999,4932.5529999999999,3701.527,3382.7559999999999,2719.098,4341.2780000000002,3373.2719999999999,3989.777,3507.2840000000001,3426.866,2646.009,3478.1970000000001,2568.2919999999999,6969.491,5231.3609999999999,18837.813999999998,14055.694,18652.723000000002,12988.620999999999,24294.758000000002,20520.616999999998,25367.208999999999,17750.607,14277.18,11623.191000000001,6218.6610000000001,4679.424,4496.2709999999997,3639.741,5434.3819999999996,4660.13,13548.198,11528.834000000001,14177.888000000001,10856.346,21475.695,16005.777,27407.609,17894.105,38543.398000000001,29962.504000000001,37974.707000000002,28156.166000000001,38206.347999999998,29127.638999999999,39075.358999999997,28398.715,34320.211000000003,28583.498,28056.478999999999,20941.73,25757.773000000001,21270.52,28373.643,24351.002,29725.844000000001,25717.813999999998,27232.789000000001,20915.921999999999,30050.870999999999,22280.18,35434.949000000001,23061.023000000001,46049.93,36044.879000000001,44564.898000000001,32846.620999999999,50099.527000000002,38130.813000000002,49033.737999999998,37850.805,39740.309000000001,31612.351999999999,6010.66,4102.5410000000002,3529.163,3198.5,4489.2730000000001,3512.6909999999998,4399.2259999999997,3552.9810000000002,7074.0349999999999,5410.4809999999998,7709.2219999999998,5934.3280000000004,12858.566000000001,8775.7279999999992,21632.425999999999,17825.723000000002,22275.398000000001,15539.4,27174.453000000001,20849.986000000001,28713.611000000001,22245.971000000001,20285.145,16243.808000000001,12858.12,9500.6489999999994,10016.019,8402.9590000000007,14793.868,11641.849,14001.855,12159.04,10096.647999999999,7682.2340000000004,10939.78,7973.9129999999996,15382.898999999999,10616.341,24059.982,19908.945,25025.453000000001,17545.873,38136.714999999997,29497.355,38696.578000000001,30121.002,21019.15,16830.057000000001,19079.129000000001,14849.214,17157.129000000001,13822.864,19171.903999999999,15095.5,18987.883000000002,16441.75,19088.333999999999,14398.368,21384.115000000002,15506.773999999999,26169.728999999999,19152.432000000001,36279.858999999997,28917.236000000001,37578.690999999999,26709.719000000001,42321.574000000001,34629.546999999999,43879.894999999997,32457.471000000001,34327.957000000002,27458.057000000001]
[null,10204,"Idaho Falls Power",32701.162,19002.947,36011.953000000001,24292.828000000001,44816.383000000002,30496.391,45092.82,30511.835999999999,40873.815999999999,25990.254000000001,38734.512000000002,23708.884999999998,32862.023000000001,19557.868999999999,30159.732,18837.686000000002,33028.434000000001,18014.631000000001,35368.5,20813.223000000002,35529.762000000002,19001.460999999999,30042.633000000002,18325.75,32721.615000000002,19014.828000000001,36031.273000000001,24305.859,44835.637000000002,30509.495999999999,45112.108999999997,30524.891,40893.589999999997,26002.824000000001,38754.57,23721.166000000001,32882.292999999998,19569.928,30179.636999999999,18850.116999999998,33049.362999999998,18026.048999999999,35388.862999999998,20825.205000000002,35550.824000000001,19012.73,30062.678,18337.978999999999,42544.688000000002,25152.254000000001,43844.32,29498.857,54947.987999999998,37379.813000000002,55523.23,38242.383000000002,49653.620999999999,31784.273000000001,48312.788999999997,29701.451000000001,41286.703000000001,24774.723000000002,38617.25,24785.738000000001,40803.355000000003,22670.328000000001,44556.133000000002,26429.136999999999,44821.012000000002,24535.311000000002,37482.836000000003,23074.400000000001,43101.976999999999,25484.543000000001,44348.313000000002,29838.094000000001,55467.671999999999,37733.370999999999,56129.737999999998,38655.648000000001,49747.711000000003,31839.381000000001,48870.535000000003,30043.285,41796.277000000002,25078.719000000001,39091.440999999999,25084.592000000001,41311.733999999997,22948.828000000001,45124.391000000003,26763.907999999999,45365.370999999999,24827.853999999999,37917.230000000003,23339.752,42217.5,26193.006000000001,43440.851999999999,30323.463,55035.538999999997,38555.866999999998,54839.644999999997,39630.355000000003,49160.440999999999,32494.324000000001,49114.008000000002,31597.651999999998,41153.667999999998,26002.215,38150.190999999999,25933.041000000001,41006.218999999997,23372.059000000001,44663.843999999997,28107.657999999999,45001.637000000002,25392.18,36979.472999999998,23929.627,42528.620999999999,26384.905999999999,43747.112999999998,30537.168000000001,55335.508000000002,38766.226999999999,55207.211000000003,39895.07,49552.538999999997,32753.016,49499.754000000001,31844.208999999999,41531.25,26240.02,38518.230000000003,26182.138999999999,41415.934000000001,23603.955000000002,45122.038999999997,28395.398000000001,45450.855000000003,25646.162,37340.754000000001,24163.4,42896.766000000003,26611.982,44095.324000000001,30780.15,55665.559000000001,38997.675999999999,55586.656000000003,40168.358999999997,50525.516000000003,33397.105000000003,49888.883000000002,32092.936000000002,41907.222999999998,26476.812999999998,38882.063000000002,26428.386999999999,41818.258000000002,23831.664000000001,45575.23,28680.002,45894.105000000003,25896.763999999999,37693.370999999999,24391.559000000001]
[null,10231,"Klickitat County PUD #1",25003.076000000001,16676.400000000001,24256.228999999999,16661.278999999999,29581.123,20070.303,28754.190999999999,21813.942999999999,23857.620999999999,15618.304,25638.004000000001,15935.308999999999,23786.1,14582.411,21132.562999999998,14899.578,23747.131000000001,13872.588,26970.664000000001,18714.223000000002,29255.1,17072.018,24494.955000000002,16049.066999999999,25232.548999999999,16829.421999999999,24482.523000000001,16816.598000000002,29807.873,20224.053,28970.072,21977.705000000002,24086.395,15768.025,25870.988000000001,16080.014999999999,23052.773000000001,15692.491,22232.186000000002,14176.066000000001,24223.557000000001,14182.422,27744.384999999998,19289.969000000001,30360.853999999999,17882.175999999999,25878.495999999999,17110.437999999998,24253.684000000001,14162.107,23333.715,15620.271000000001,26541.26,19507.883000000002,27940.282999999999,18826.978999999999,22337.471000000001,14306.861000000001,22852.205000000002,15362.346000000001,22083.315999999999,13114.24,20848,12743.213,21228.620999999999,13267.566000000001,26021.428,15741.099999999999,25875.655999999999,16217.921999999999,23511.234,14900.824000000001,24253.684000000001,14162.107,23333.715,15620.271000000001,26541.26,19507.883000000002,27940.282999999999,18826.978999999999,22337.471000000001,14306.861000000001,22852.205000000002,15362.346000000001,22083.315999999999,13114.24,20848,12743.213,21228.620999999999,13267.566000000001,26021.428,15741.099999999999,25875.655999999999,16217.921999999999,23511.234,14900.824000000001,24706.611000000001,14875.897999999999,22511.42,17122.353999999999,28012.805,18994.243999999999,28302.901999999998,19435.796999999999,21909.173999999999,14338.439,23313.537,16028.021000000001,22279.261999999999,13651.620999999999,20390.553,14366.571,22248.164000000001,12987.013000000001,26394.66,16546.41,26281.148000000001,16982.976999999999,23658.504000000001,15491.016,25099.741999999998,15112.602000000001,22825.01,17360.870999999999,28254.57,19158.173999999999,27386.423999999999,20775.307000000001,22207.813999999998,14533.886,24622.055,15292.932000000001,22645.388999999999,13875.967000000001,20761.921999999999,14628.227999999999,22634.43,13212.489,26795.719000000001,16797.828000000001,26674.309000000001,17237.039000000001,24028.228999999999,15733.102999999999,24495.914000000001,16334.464,24151.688999999998,16576.588,28493.627,19320.268,27650.118999999999,20975.342000000001,23443.752,15106.691000000001,24988.631000000001,15520.612999999999,22091.059000000001,15035.879000000001,22013.817999999999,14021.545,23028.386999999999,13442.453,26132.978999999999,18127.574000000001,28155.555,16415.891,24403.648000000001,15978.916999999999]
[null,10235,"Lakeview L & P (WA)",13204.797,8111.7470000000003,14844.531000000001,9467.4670000000006,16957.241999999998,10820.215,16915.317999999999,11894.339,15225.736999999999,9285.875,14999.28,8693.732,12875.987999999999,7550.0709999999999,11153.022999999999,7472.4750000000004,11519.212,6436.2629999999999,11556.697,7539.9920000000002,12484.56,6762.6459999999997,11131.446,6724.299,13231.228999999999,8127.9849999999997,14874.246999999999,9486.4189999999999,16991.186000000002,10841.875,16949.178,11918.147999999999,15256.218000000001,9304.4660000000003,15029.304,8711.1360000000004,12438.739,8028.2110000000002,11583.939,7078.8459999999995,11542.271000000001,6449.1459999999997,11579.829,7555.0860000000002,12509.552,6776.183,11153.728999999999,6737.759,13257.716,8144.2550000000001,14904.025,9505.4089999999997,16414.625,11474.155000000001,17616.373,11308.742,15930.852999999999,9592.3549999999996,14537.894,9250.07,12927.59,7580.33,11607.128000000001,7093.0169999999998,11157.543,6869.8919999999998,12022.776,7150.4459999999999,12534.596,6789.7479999999996,10770.487999999999,7156.8180000000002,13753.753000000001,7691.0630000000001,14933.858,9524.4380000000001,16447.484,11497.123,17651.638999999999,11331.379000000001,15317.36,9341.7540000000008,14566.998,9268.5879999999997,12953.471,7595.5050000000001,11630.362999999999,7107.2150000000001,11179.878000000001,6883.6450000000004,12046.843999999999,7164.76,12135.767,7227.259,11198.432000000001,6764.7619999999997,13847.733,7743.3149999999996,14487.216,10149.535,17174.081999999999,10958.938,17775.359,11409.635,15461.179,9430.3410000000003,14660.106,9329.3259999999991,13051.74,7652.4549999999999,11290.432000000001,7565.4830000000002,11678.296,6524.9870000000001,12126.808000000001,7212.2250000000004,12215.918,7275.085,11285.108,6816.9889999999996,13875.453,7758.8149999999996,14516.218000000001,10169.852999999999,17208.463,10980.876,17170.548999999999,12072.868,15492.130999999999,9449.2189999999991,15216.55,8820.9050000000007,13077.869000000001,7667.7740000000003,11313.032999999999,7580.6270000000004,11701.674999999999,6538.05,12151.084000000001,7226.6639999999998,12240.371999999999,7289.6490000000003,11307.698,6830.6360000000004,13428.52,8249.0619999999999,15104.233,9631.2549999999992,17242.91,11002.858,17204.921999999999,12097.035,16066.057000000001,9646.2049999999999,15247.013000000001,8838.5640000000003,12633.66,8153.51,11750.255999999999,7181.2269999999999,11725.099,6551.1379999999999,11750.209000000001,7666.3280000000004,12693.415000000001,6875.701,11330.335999999999,6844.3090000000002]
[null,10239,"Lincoln Elec Coop (MT)",6314.6009999999997,4149.75,6331.567,4719.6639999999998,9481.232,7054.5150000000003,9552.0619999999999,7244.6090000000004,7136.7449999999999,5159.7910000000002,6826.1080000000002,4837.9309999999996,5782.732,4042.7979999999998,4316.7129999999997,3104.4720000000002,4452.2790000000005,2744.259,4687.5379999999996,3040.8339999999998,4811.3329999999996,2808.7260000000001,4223.6559999999999,2939.7890000000002,6346.4219999999996,4170.6629999999996,6363.49,4743.4589999999998,9529.0249999999996,7090.076,9600.2160000000003,7281.1310000000003,7172.723,5185.8040000000001,6860.5209999999997,4862.3209999999999,5811.8789999999999,4063.1750000000002,4338.4679999999998,3120.1170000000002,4474.7280000000001,2758.0949999999998,4711.1750000000002,3056.1680000000001,4835.5959999999995,2822.89,4244.9489999999996,2954.6109999999999,6256.73,3809.4430000000002,7268.5020000000004,4521.9960000000001,10231.159,7114.5870000000004,10868.853999999999,7044.567,8605.2430000000004,5172.4160000000002,7525.5039999999999,4878.6329999999998,6621.7309999999998,3941.904,5012.9759999999997,2973.5140000000001,4899.0200000000004,2790.0140000000001,5301.442,2813.8629999999998,5229.3729999999996,2501.0320000000002,4363.5569999999998,2797.3229999999999,6531.02,3594.64,7311.4369999999999,4548.7060000000001,10291.59,7156.6080000000002,10933.046,7086.174,8320.8070000000007,5060.1840000000002,7569.9539999999997,4907.451,6660.8329999999996,3965.181,5042.5739999999996,2991.0709999999999,4927.9579999999996,2806.4940000000001,5332.7610000000004,2830.4859999999999,5078.0290000000005,2698.06,4563.7910000000002,2639.404,7135.9070000000002,3931.8330000000001,8274.7479999999996,5700.1880000000001,11212.268,7065.67,10149.463,6619.5529999999999,9458.9629999999997,5731.8220000000001,8319.0360000000001,5426.5879999999997,6812.6040000000003,4069.0680000000002,4862.8500000000004,3192.7860000000001,4709.9309999999996,2412.6129999999998,5302.8710000000001,2813.877,5255.759,2791.6959999999999,4488.2669999999998,2594.9749999999999,7207.2659999999996,3971.152,8357.4959999999992,5757.1909999999998,11324.386,7136.3249999999998,9847.5849999999991,7089.1229999999996,9553.5509999999995,5789.14,8733.3230000000003,5149.7650000000003,6880.732,4109.759,4911.4780000000001,3224.7139999999999,4757.0309999999999,2436.739,5355.9030000000002,2842.0169999999998,5308.3190000000004,2819.6149999999998,4533.1499999999996,2620.9250000000002,7010.4459999999999,4279.7560000000003,8791.4269999999997,5464.4080000000004,11437.627,7207.6859999999997,9946.0619999999999,7160.0150000000003,9962.1769999999997,5921.1270000000004,8820.6560000000009,5201.2629999999999,6676.3540000000003,4424.0420000000004,5156.3050000000003,3061.2469999999998,4804.6009999999997,2461.107,5212.2610000000004,3067.6350000000002,5556.9170000000004,2652.2959999999998,4578.4809999999998,2647.134]
[null,10247,"Mason County PUD #3",33676.32,21989.078000000001,40977.983999999997,26756.726999999999,47676.059000000001,31130.256000000001,49216.190999999999,32135.9,42151.332000000002,27522.877,39302.233999999997,25662.539000000001,34749.366999999998,22689.73,28825.083999999999,17879.491999999998,26671.842000000001,16543.891,28054.414000000001,17401.463,28040.201000000001,17392.648000000001,26648.153999999999,16529.197,33863.137000000002,22111.061000000002,41175.491999999998,26885.690999999999,47861.894999999997,31251.605,49401.563000000002,32256.937999999998,42340.961000000003,27646.688999999998,39486.777000000002,25783.037,34933.434000000001,22809.919999999998,29012.407999999999,17995.686000000002,26856.85,16658.645,28245.491999999998,17519.986000000001,28228.940999999999,17509.723000000002,26835.506000000001,16645.407999999999,34044.504000000001,22229.482,41367.245999999999,27010.9,48042.343999999997,31369.43,49581.565999999999,32374.469000000001,43234.762000000002,28230.303,39665.991999999998,25900.059000000001,35112.207000000002,22926.646000000001,29194.351999999999,18108.541000000001,27036.559000000001,16770.111000000001,28431.107,17635.116999999998,28412.298999999999,17623.455000000002,27017.526999999998,16758.307000000001,34220.718999999997,22344.546999999999,41553.574000000001,27132.563999999998,48217.695,31483.921999999999,49756.495999999999,32488.684000000001,42704.055,27883.775000000001,39840.188000000002,26013.796999999999,35285.980000000003,23040.109,29371.219000000001,18218.248,27211.258000000002,16878.476999999999,28611.567999999999,17747.055,28590.578000000001,17734.035,27194.513999999999,16868.092000000001,35374.57,23294.29,41159.870000000003,27103.94,50447.65,33219.99,51824.7,34126.769999999997,43047.02,28346.63,41689.78,27452.89,36551.79,24069.5,30846.87,19252.669999999998,28761.32,17951.009999999998,29319.47,18299.37,29612.98,18482.55,28339.73,17687.88,35788.269999999997,23566.720000000001,41574.410000000003,27376.92,50892.31,33512.79,52271.56,34421.040000000001,43441.98,28606.720000000001,42113.440000000002,27731.87,36952.86,24333.61,31252.68,19505.95,29150.98,18194.21,29720.51,18549.669999999998,30013.9,18732.79,28726.32,17929.16,36237.32,23862.42,42031.38,27677.84,51390.23,33840.68,52773.36,34751.47,45042.27,29660.52,42580.1,28039.17,37391.08,24622.17,31688.55,19778,29568.49,18454.79,30149.89,18817.66,30443.52,19000.93,29140.34,18187.560000000001]
[null,10260,"Modern Elec Coop",11199.556,6499.5110000000004,11194.629000000001,7518.8509999999997,14144.468999999999,9683.8029999999999,14851.691000000001,10114.967000000001,12570.24,7981.4440000000004,12531.688,7702.1040000000003,10729.478999999999,6580.2110000000002,9925.8940000000002,6211.5169999999998,11087.589,6302.375,12790.537,7742.7,13010.118,7034.2510000000002,9951.6450000000004,6349.2650000000003,11246.066999999999,6526.5029999999997,11245.892,7553.28,14204.992,9725.2389999999996,14913.183000000001,10156.846,12623.856,8015.4880000000003,12584.698,7734.6869999999999,10775.146000000001,6608.2169999999996,9970.2420000000002,6239.27,11135.859,6329.8130000000001,12845.353999999999,7775.8829999999998,13066.14,7064.5420000000004,9995.6010000000006,6377.3090000000002,11411.941999999999,6631.7889999999998,12021.366,8151.4759999999997,14733.404,10088.083000000001,14739.618,9995.8690000000006,13009.54,8308.4220000000005,12769.959000000001,7967.5640000000003,11200.934999999999,6822.8559999999998,10287.646000000001,6547.3209999999999,11081.079,6306.3119999999999,12089.866,7232.3779999999997,12503.457,6877.85,10243.116,6552.808,11470.645,6665.8990000000003,12076.673000000001,8188.98,14788.495999999999,10125.805,14794.923000000001,10033.375,12686.094999999999,8101.857,12827.111000000001,8003.223,11258.612999999999,6857.9889999999996,10344.361000000001,6583.4160000000002,11140.228999999999,6339.973,12147.938,7267.1170000000002,12563.334000000001,6910.7849999999999,10299.717000000001,6589.0169999999998,11537.905000000001,6704.9880000000003,12120.019,8218.3700000000008,14857.61,10173.128000000001,14864.476000000001,10080.543,12678.153,8096.7849999999999,12893.851000000001,8044.8630000000003,11306.021000000001,6886.866,10408.977000000001,6624.5389999999998,11188.347,6367.357,12214.903,7307.1779999999999,12632.944,6949.076,10345.388999999999,6618.2330000000002,11597.584999999999,6739.6689999999999,12174.437,8255.27,14913.621999999999,10211.477999999999,14920.700999999999,10118.675999999999,12730.165999999999,8130.0020000000004,12951.959000000001,8081.1180000000004,11362.768,6921.4350000000004,10466.64,6661.2370000000001,11246.544,6400.4790000000003,12273.946,7342.4979999999996,12693.816999999999,6982.5609999999997,10401.078,6653.8590000000004,11657.266,6774.3509999999997,12228.853999999999,8292.17,14969.630999999999,10249.829,14976.932000000001,10156.807000000001,13129.337,8384.9290000000001,13010.064,8117.3739999999998,11419.519,6956.0020000000004,10524.302,6697.9340000000002,11304.741,6433.5990000000002,12332.986999999999,7377.817,12754.692999999999,7016.0469999999996,10456.769,6689.4870000000001]
[null,10279,"Northern Wasco County PUD",57924.125,42291.961000000003,58513.625,43848.383000000002,63573.637000000002,49374.046999999999,58082.254000000001,45819.43,55071.156000000003,39101.769999999997,57578.925999999999,40635.648000000001,54664.324000000001,37654.211000000003,53998.241999999998,41636.82,56291.512000000002,39580.656000000003,59287.875,45132.156000000003,63576.105000000003,42073.703000000001,56622.773000000001,43916.809000000001,62261.625,44521.953000000001,62388.991999999998,47238.574000000001,68283.843999999997,53090.586000000003,69662.093999999997,54756.957000000002,66258.297000000006,47285.733999999997,70246.195000000007,50315.745999999999,66557.937999999995,48315.796999999999,68749.508000000002,51123.402000000002,69753.233999999997,49574.766000000003,73034.156000000003,55623.828000000001,77543.718999999997,52343.983999999997,69602.351999999999,54393.472999999998,64375.190781603909,47849.68338015172,65311.923205998828,49923.870325140691,66558.708808094714,54285.415480072596,73693.717564042512,54962.890631658192,67252.542374266835,47394.901429537938,69225.8270119964,51976.182593414254,68178.992954928413,47341.480416141865,68054.416295210918,50230.835482556242,67324.962967591666,50005.482002531462,72618.361231156319,52336.760310969796,75201.524060881711,49631.616166677813,64869.017545168121,53135.282859365769,76064.038715173476,51545.001988261531,77126.912241712474,58955.145298110379,84816.220032279642,69176.311201673074,91181.253294514128,68005.613306124113,83179.468843058494,59452.472783208985,87596.794058081898,65769.477713887492,90063.437524750843,62537.391635509448,95695.247654203471,70632.453888730597,99786.73787598162,74116.423803493104,108753.70778172105,78379.871979830816,107166.98270181737,77612.587482214178,101666.8575677342,75790.164203324952,110908.461,75157.422000000006,100459.07,84341.687999999995,112825.289,83999.983999999997,115715.625,86304.047000000006,110835.719,79219.766000000003,123910.56299999999,93034.616999999998,126000.30499999999,87490.891000000003,119346.25,96509.812999999995,128565.898,86787.812999999995,132348.71900000001,95385.023000000001,131016.359,94884.758000000002,124423.477,92754.664000000004,134442.70300000001,91105.483999999997,119258.641,100125.094,134090.79699999999,99832.437999999995,129099.406,105477.656,121282.67200000001,86686.718999999997,135206.125,92553.539000000004,129167.242,89689.922000000006,122369.69500000001,98954.733999999997,130391.633,88020.281000000003,132843.766,95741.789000000004,131163.68799999999,94991.460999999996,124564.25,92859.625,129526.148,96276.016000000003,125296.32000000001,95775.43,134236.34400000001,99940.812999999995,129239.20299999999,105591.875,126900.094,89430.366999999998,134915.65599999999,92354.687999999995,124230.898,94872.233999999997,127483.31299999999,94095.172000000006,131397.984,88699.608999999997,127855.281,100984.32000000001,135944.391,89720.773000000001,124292.594,92657.108999999997]
[null,10288,"Orcas P & L",11231.460999999999,7267.8249999999998,14495.779,9750.9359999999997,16449.873,10871.339,17015.057000000001,12883.866,14537.674000000001,9631.6149999999998,14257.77,9045.1329999999998,11707.094999999999,7300.4089999999997,9017.0310000000009,6615.2719999999999,8913.8220000000001,5303.9939999999997,8699.7710000000006,6129.15,9434.7919999999995,5324.2250000000004,8988.7849999999999,5770.7430000000004,11259.294,7285.8339999999998,14531.691000000001,9775.0910000000003,16490.618999999999,10898.266,17057.192999999999,12915.77,14573.665999999999,9655.4629999999997,14293.063,9067.5239999999994,11214.484,7840.0619999999999,9454.4709999999995,6216.5129999999999,8935.8729999999996,5317.1149999999998,8721.2960000000003,6144.3149999999996,9458.1319999999996,5337.3950000000004,9011.0079999999998,5785.009,10195.742,6603.3540000000003,13113.950999999999,8825.5910000000003,14230.288,10497.294,15729.174999999999,10684.663,14161.754000000001,9230.7000000000007,12343.856,8755.3940000000002,10636.904,6643.0550000000003,8447.9470000000001,5565.7340000000004,7483.3980000000001,5005.9530000000004,7938.91,5013.7830000000004,8221.0220000000008,4644.4139999999998,7442.3530000000001,5358.1310000000003,10667.921,6172.5959999999995,13146.279,8847.3459999999995,14265.361000000001,10523.165999999999,15767.937,10710.992,13648.664000000001,9048.2420000000002,12374.262000000001,8776.9590000000007,10663.109,6659.4210000000003,8468.7549999999992,5579.4430000000002,7501.8180000000002,5018.2759999999998,7958.4489999999996,5026.1220000000003,7898.893,4998.201,7812.6459999999997,5019.3289999999997,10887.031000000001,6295.5559999999996,13320.124,10057.657999999999,15871.571,10489.784,17424.521000000001,11832.455,14594.242,9668.8160000000007,12916.708000000001,9123.4930000000004,11091.957,6917.0940000000001,8429.2009999999991,6183.4089999999997,8088.2790000000005,4811.9189999999999,8077.3180000000002,5096.1580000000004,8034.942,5075.1459999999997,7917.6109999999999,5083.8410000000003,10913.744000000001,6311.0029999999997,13352.798000000001,10082.329,15910.5,10515.512000000001,16691.313999999998,12637.433000000001,14630.035,9692.5300000000007,13533.703,8560.5210000000006,11119.138999999999,6934.0439999999999,8449.8520000000008,6198.5590000000002,8108.0910000000003,4823.7070000000003,8097.0990000000002,5108.6390000000001,8054.6170000000002,5087.5730000000003,7936.9949999999999,5096.2870000000003,10483.624,6783.28,14026.841,9465.634,15949.439,10541.25,16732.143,12668.343999999999,15169.096,9881.402,13566.793,8581.4519999999993,10651.56,7445.7569999999996,8859.0059999999994,5825.2089999999998,8127.9030000000002,4835.4939999999997,7766.643,5471.357,8422.8430000000008,4751.4470000000001,7956.3779999999997,5108.7330000000002]
[null,10304,"Parkland L & W",5752.61,3542.587,6801.8059999999996,4644.2700000000004,7706.3310000000001,5386.8149999999996,7974.4309999999996,5453.433,6988.36,4595.4840000000004,6894.9219999999996,4340.13,5704.0469999999996,3644.9079999999999,4674.741,3125.3429999999998,4561.43,2774.89,4409.2150000000001,2978.9160000000002,4614.7349999999997,2791.3319999999999,4595.3720000000003,2989.922,5767.4,3551.6950000000002,6817.0309999999999,4654.6660000000002,7720.3239999999996,5396.5969999999998,7988.5150000000003,5463.0640000000003,7003.3440000000001,4605.3389999999999,6910.1279999999997,4349.7030000000004,5718.4110000000001,3654.087,4687.9709999999995,3134.1880000000001,4575.9970000000003,2783.752,4423.1639999999998,2988.3389999999999,4629.2619999999997,2800.1190000000001,4609.4610000000002,2999.0889999999999,5781.759,3560.5369999999998,6831.8119999999999,4664.759,7733.91,5406.0929999999998,8002.19,5472.4160000000002,7210.8280000000004,4741.777,6924.8969999999999,4358.9989999999998,5732.3630000000003,3663.0010000000002,4700.8220000000001,3142.78,4590.1459999999997,2792.36,4436.7120000000004,2997.4929999999999,4643.375,2808.6550000000002,4623.1499999999996,3007.9960000000001,5795.7079999999996,3569.1280000000002,6846.1760000000004,4674.5659999999998,7747.1120000000001,5415.3209999999999,8015.48,5481.5039999999999,7032.0410000000002,4624.21,6939.2510000000002,4368.0330000000004,5745.9229999999998,3671.6680000000001,4713.3149999999996,3151.1320000000001,4603.902,2800.7280000000001,4449.8850000000002,3006.393,4657.0969999999998,2816.9549999999999,4636.4610000000002,3016.6559999999999,5816.7049999999999,3582.0569999999998,6859.2460000000001,4683.491,7767.3159999999998,5429.4430000000002,8037.1210000000001,5496.3040000000001,7016.2709999999997,4613.8389999999999,6960.2780000000002,4381.2690000000002,5759.1350000000002,3680.11,4732.6809999999996,3164.0790000000002,4617.7460000000001,2809.15,4806.0709999999999,3247.0360000000001,5029.7349999999997,3042.3539999999998,4417.3590000000004,2874.1,5830.3540000000003,3590.4630000000002,6872.8490000000002,4692.7780000000002,7780.2370000000001,5438.4759999999997,8050.1289999999999,5505.2,7028.7759999999998,4622.0630000000001,6974.33,4390.1149999999998,5771.9859999999999,3688.3209999999999,4744.9160000000002,3172.2579999999998,4630.7830000000004,2817.0810000000001,4819.942,3256.4070000000002,5044.1850000000004,3051.0949999999998,4429.3490000000002,2881.9009999999998,5843.6469999999999,3598.6489999999999,6886.0959999999995,4701.8239999999996,7792.8220000000001,5447.2719999999999,8062.799,5513.8639999999996,7264.9219999999996,4777.3500000000004,6988.0190000000002,4398.732,5784.5029999999997,3696.32,4756.8329999999996,3180.2269999999999,4643.4859999999999,2824.808,4833.4570000000003,3265.538,5058.2659999999996,3059.6129999999998,4441.0320000000002,2889.502]
[null,10306,"Pend Oreille County PUD  #1",12741.691000000001,9483.82,16657.697,13600.458000000001,20518.780999999999,16690.761999999999,19597.960999999999,16279.49,16773.048999999999,12907.599,15998,12043.198,13207.290999999999,10027.11,10718.939,8820.0830000000005,10082.754000000001,7558.6350000000002,9959.8050000000003,8159.0709999999999,10284.138999999999,7552.9579999999996,9962.76,8206.2890000000007,12881.312,9587.7430000000004,16791.868999999999,13710.003000000001,20653.203000000001,16800.103999999999,19731.109,16390.094000000001,16910.796999999999,13013.605,16137.021000000001,12147.852999999999,13345.798000000001,10132.268,10852.63,8930.09,10222.14,7663.1270000000004,10093.712,8268.7690000000002,10424.625,7656.1360000000004,10096.374,8316.3459999999995,54147.925999999999,45034.847999999998,60037.09,44867.144999999997,61630.035000000003,52606.262000000002,62916.648000000001,49984.027000000002,57290.586000000003,45248.148000000001,59090.741999999998,45847,53348.32,44413.16,54972.578000000001,41572.188000000002,53515.25,38718.527000000002,52779.004000000001,42317.065999999999,53387.086000000003,41445.762000000002,53047.48,39650.766000000003,54287.699000000001,45138.616999999998,60171.667999999998,44976.288999999997,61764.597999999998,52715.464999999997,63051.527000000002,50092.902000000002,55620.891000000003,43920.652000000002,59230.542999999998,45950.875,53487.421999999999,44517.722999999998,55106.394999999997,41682.07,53655.535000000003,38822.116999999998,52913.656000000003,42426.023000000001,53528.144999999997,41548.370999999999,53181.586000000003,39760.332000000002,13257.498,40402.887000000002,61676.75,45748.601999999999,60051.508000000002,50369.245999999999,60908.245999999999,48782.777000000002,59798.133000000002,46466.847999999998,60022.332000000002,46117.605000000003,52572.858999999997,44316.535000000003,56312.34,42284.355000000003,32336.032999999999,39571.449000000001,15213.655000000001,32841.105000000003,16131.092000000001,31941.703000000001,10649.611000000001,35327.398000000001,13257.498,40402.887000000002,61676.75,45748.601999999999,60051.508000000002,50369.245999999999,60908.245999999999,48782.777000000002,59798.133000000002,46466.847999999998,60022.332000000002,46117.605000000003,52572.858999999997,44316.535000000003,56312.34,42284.355000000003,32336.032999999999,39571.449000000001,15213.655000000001,32841.105000000003,16131.092000000001,31941.703000000001,10649.611000000001,35327.398000000001,13257.498,40402.887000000002,61676.75,45748.601999999999,60051.508000000002,50369.245999999999,60908.245999999999,48782.777000000002,62221.358999999997,48336.050999999999,60022.332000000002,46117.605000000003,52572.858999999997,44316.535000000003,56312.34,42284.355000000003,32336.032999999999,39571.449000000001,15213.655000000001,32841.105000000003,16131.092000000001,31941.703000000001,10649.611000000001,35327.398000000001]
[null,10342,"Salem Elec Coop",15999.343999999999,9258.4889999999996,18438.271000000001,11250.518,21477.203000000001,12965.06,19566.809000000001,13167.132,18672.535,10763.582,18408.344000000001,10151.128000000001,16358.528,9015.2289999999994,14784.146000000001,9460.4680000000008,15307.401,8205.6990000000005,16782.240000000002,10439.459000000001,18071.383000000002,9152.384,15044.173000000001,8691.4779999999992,16042.288,9283.3520000000008,18483.643,11278.195,21528.793000000001,12996.192999999999,19600.884999999998,13190.069,18704.307000000001,10781.891,18441.82,10169.58,15769.862999999999,9649.7649999999994,15385.582,8908.027,15338.109,8222.15,16829.330000000002,10468.764999999999,18121.331999999999,9177.6669999999995,15075.476000000001,8709.5619999999999,16553.607,9573.7189999999991,17554.581999999999,10714.025,20591.919999999998,13721.112999999999,21499.215,13108.891,19146.66,10867.769,17323.650000000001,10568.388000000001,16491.09,9090.5810000000001,15002.223,8689.5820000000003,15265.455,9058.5460000000003,18020.928,10138.949000000001,18692.393,9469.8729999999996,14971.684999999999,9585.1190000000006,17222.048999999999,8994.9120000000003,17611.234,10748.598,20660.803,13767.013000000001,21574.138999999999,13154.572,18441.984,10630.303,17380.611000000001,10603.136,16546.631000000001,9121.1959999999999,15051.52,8718.1319999999996,15317.798000000001,9089.6039999999994,18082.490000000002,10173.581,18096.756000000001,10161.743,15616.986999999999,9024.0259999999998,17776.991999999998,9365.9189999999999,18131.932000000001,12334.382,21533.745999999999,13187.087,20390.857,12528.446,19225.898000000001,11194.643,18582.438999999998,11517.616,17001.351999999999,9399.8410000000003,15523.439,9984.1409999999996,16852.342000000001,8986.9650000000001,19658.726999999999,11009.603999999999,20081.490000000002,11258.343000000001,16197.677,9438.1669999999995,17864.215,9411.875,18221.598000000002,12395.379000000001,21636.978999999999,13250.305,19690.713,13382.449000000001,19319.912,11249.380999999999,19402.085999999999,10845.653,17083.684000000001,9445.3629999999994,15599.777,10033.239,16935.09,9031.0949999999993,19755.881000000001,11064.013000000001,20181.120999999999,11314.199000000001,16277.236000000001,9484.527,17273.072,10105.852000000001,19053.773000000001,11679.838,21716.113000000001,13298.767,19760.324000000001,13429.76,20205.875,11580.528,19475.226999999999,10886.539000000001,16485.213,10142.123,16277.566999999999,9452.3230000000003,16998.973000000002,9065.1620000000003,19086.955000000002,11850.172,21018.690999999999,10597.072,16338.66,9520.3169999999991]
[null,10343,"Salmon River Elec Coop",4075.0039999999999,2880.93,4584.3909999999996,3535.085,5904.1779999999999,4600.8130000000001,5830.4309999999996,4688.9650000000001,5045.49,3825.8470000000002,4940.9759999999997,3681.9780000000001,4352.3209999999999,3213.471,5199.6580000000004,4092.9920000000002,5314.22,3818.63,5456.6469999999999,4171.9679999999998,5211.0720000000001,3663.585,4117.5600000000004,3192.8240000000001,4075.0039999999999,2880.93,4584.3909999999996,3535.085,5904.1779999999999,4600.8130000000001,5830.4309999999996,4688.9650000000001,5045.49,3825.8470000000002,4940.9759999999997,3681.9780000000001,4352.3209999999999,3213.471,5199.6580000000004,4092.9920000000002,5314.22,3818.63,5456.6469999999999,4171.9679999999998,5211.0720000000001,3663.585,4117.5600000000004,3192.8240000000001,3926.8780000000002,2776.2089999999998,4566.6530000000002,3521.4079999999999,5957.7910000000002,4642.5910000000003,5921.5619999999999,4762.2550000000001,5194.4859999999999,3938.826,5004.317,3729.18,4502.7719999999999,3324.5549999999998,5295.9459999999999,4168.7870000000003,5253.9,3775.2860000000001,5487.4449999999997,4195.5150000000003,5246.4250000000002,3688.44,4162.3980000000001,3227.5920000000001,3926.8780000000002,2776.2089999999998,4566.6530000000002,3521.4079999999999,5957.7910000000002,4642.5910000000003,7856.5379999999996,6479.8779999999997,6657.5690000000004,5147.0439999999999,6848.5680000000002,5095.8459999999995,6266.5780000000004,4587.893,7096.6260000000002,5701.7749999999996,6915.5360000000001,5029.6350000000002,6949.1909999999998,5334.8779999999997,6987.9660000000003,5016.4319999999998,5811.4139999999998,4598.51,4158.9750000000004,2960.1889999999999,4402.3469999999998,3424.1080000000002,6121.4309999999996,4696.3379999999997,6045.0010000000002,4896.2920000000004,4988.6610000000001,3785.3090000000002,4900.134,3645.9290000000001,4337.473,3206.1889999999999,4905.7839999999997,3875.8870000000002,5079.4260000000004,3633.5450000000001,5318.7849999999999,4058.636,5016.1779999999999,3509.1030000000001,4115.098,3174.0210000000002,4158.9750000000004,2960.1889999999999,4402.3469999999998,3424.1080000000002,6121.4309999999996,4696.3379999999997,6045.0010000000002,4896.2920000000004,4988.6610000000001,3785.3090000000002,4900.134,3645.9290000000001,4337.473,3206.1889999999999,4905.7839999999997,3875.8870000000002,5079.4260000000004,3633.5450000000001,5318.7849999999999,4058.636,5016.1779999999999,3509.1030000000001,4115.098,3174.0210000000002,4158.9750000000004,2960.1889999999999,4402.3469999999998,3424.1080000000002,6121.4309999999996,4696.3379999999997,6045.0010000000002,4896.2920000000004,5128.4170000000004,3891.3539999999998,4900.134,3645.9290000000001,4337.473,3206.1889999999999,4905.7839999999997,3875.8870000000002,5079.4260000000004,3633.5450000000001,5318.7849999999999,4058.636,5016.1779999999999,3509.1030000000001,4115.098,3174.0210000000002]
[null,10360,"Southside Elec Lines",1715.0450000000001,1260.7819999999999,1602.2629999999999,1263.806,2317.2310000000002,1777.155,2203.3560000000002,1884.1389999999999,1825.5050000000001,1356.0360000000001,1688.8009999999999,1216.404,2129.0349999999999,1456.145,3420.9540000000002,2664.712,5569.1220000000003,3775.1170000000002,5413.9480000000003,4385.973,5347.2250000000004,3557.431,2851.1149999999998,2161.8130000000001,1720.3979999999999,1264.703,1607.0709999999999,1267.598,2324.181,1782.4849999999999,2209.9650000000001,1889.79,1830.981,1360.104,1693.8679999999999,1220.0530000000001,2053.62,1542.7850000000001,3564.9720000000002,2539.547,5586.35,3786.8110000000001,5430.6940000000004,4399.5,5363.692,3568.413,2860.0059999999999,2168.5459999999998,1942.6690000000001,1427.5429999999999,1855.8969999999999,1463.8630000000001,2430.1880000000001,2030.59,2485.7179999999998,1951.3910000000001,2118.2840000000001,1552.8420000000001,1848.58,1451.806,2297.79,1571.4949999999999,3718.058,2648.759,5538.2150000000001,4119.5829999999996,5900.0730000000003,4374.442,5441.875,3620.5509999999999,3017.127,2507.2779999999998,2049.4940000000001,1375.961,1886.518,1488.0160000000001,2461.89,2057.0790000000002,2518.288,1976.96,2096.7130000000002,1557.4960000000001,1879.23,1475.877,2331.5970000000002,1594.604,3755.7060000000001,2675.6170000000002,5581.0609999999997,4151.4040000000005,5944,4407,5287.0169999999998,3848.1350000000002,3177.4609999999998,2408.9369999999999,2027.046,1360.8209999999999,1711.588,1474.4960000000001,2541.7040000000002,1949.31,2493.337,1957.373,2008.481,1491.9549999999999,1808.63,1420.43,2293.7710000000002,1567.88,3271.5709999999999,2544.8580000000002,5461.9489999999996,3706.9870000000001,5846.1130000000003,4332.99,5023.6639999999998,3656.3220000000001,2797.009,2118.0219999999999,2054.5149999999999,1379.261,1735.3230000000001,1494.9449999999999,2569.569,1970.681,2425.6289999999999,2074.2089999999998,2033.0619999999999,1510.2149999999999,1903.4829999999999,1371.0340000000001,2321.23,1586.6489999999999,3264.6039999999998,2539.4380000000001,5461.14,3706.4380000000001,5846.5209999999997,4333.2920000000004,5021.4610000000002,3654.7190000000001,2788.962,2111.9290000000001,2008.4839999999999,1471.4469999999999,1830.6990000000001,1443.9880000000001,2597.5790000000002,1992.162,2452.248,2096.971,2126.4699999999998,1558.8440000000001,1930.0509999999999,1390.17,2262.3560000000002,1691.992,3380.127,2411.393,5460.2759999999998,3705.8510000000001,5631.4250000000002,4549.0039999999999,5202.7349999999997,3469.5430000000001,2780.8380000000002,2105.777]
[null,10370,"Tacoma Public Utilities",241041.29699999999,146082.79699999999,247290.641,169250.641,289118.75,198253.875,290003.75,198559.06299999999,261718.18799999999,169487.56299999999,266101.625,167935.56299999999,232891.68799999999,146961.28099999999,206801.06299999999,138865.25,206391.54699999999,126795.70299999999,209241.125,139547.59400000001,219440.859,132303.45300000001,199350.484,131964.67199999999,239042.18799999999,144871.21900000001,245134.625,167775,286460.31300000002,196430.90599999999,288515.93800000002,197540.40599999999,260347.59400000001,168600,264564.96899999998,166965.71900000001,231393.59400000001,146015.96900000001,205519.70300000001,138004.82800000001,211659.92199999999,130032.29700000001,214400.92199999999,142988.79699999999,224599.766,135413.79699999999,204096.65599999999,135106.53099999999,244460.54699999999,148113.016,249968.20300000001,170975.92199999999,290487.78100000002,199923.875,293802.34399999998,200723.06299999999,266308.03100000002,173220.31299999999,269241.34399999998,170610.03099999999,236711.141,149290.67199999999,210522.29699999999,142001.891,210247.141,129045.29700000001,213707.57800000001,142215.516,223175.016,135055.70300000001,203322.266,134417.20300000001,243332.81299999999,147429.75,248442.92199999999,169932.641,289056.53100000002,198938.84400000001,292552.96899999998,199869.5,263323.59399999998,171279.09400000001,267965.375,169801.46900000001,235538.09400000001,148550.875,209195.78099999999,141107.125,209271.59400000001,128446.531,212557.875,141450.43799999999,221846.15599999999,134251.53099999999,202154.359,133645.109,230440.54699999999,137846.67199999999,229186.15599999999,156037.81299999999,279081.34399999998,190478.859,279574.625,190594.53099999999,245569.891,158340.56299999999,256659.109,161364.15599999999,221139.46900000001,138241.81299999999,199576.59400000001,133439.95300000001,194908.95300000001,117992.04700000001,200547.71900000001,131315.70300000001,209143.29699999999,125205.79700000001,188552.266,122929.133,227815.625,135845.25,226646.70300000001,154043.734,276292.81300000002,188335.125,276831.43800000002,188334.95300000001,242930.68799999999,156417.96900000001,253658.45300000001,159261.90599999999,218250.859,136195.04699999999,196741.891,131123.766,191972.15599999999,115927.19500000001,197648.516,128965.336,205999.20300000001,123029.32,185666.54699999999,120729.95299999999,226914,135296.93799999999,225756,153431.81299999999,275293.03100000002,187648.125,275995.40600000002,187758.79699999999,249820.84400000001,160844.15599999999,252733.20300000001,158676.03099999999,217366.45300000001,135637.07800000001,195838.21900000001,130509.57,191032.141,115350.898,196670.92199999999,128313.68,204956.141,122397.227,184680.40599999999,120078.375]
[null,10388,"Umatilla Elec Coop",222605.016,161608.75,207720.06299999999,162216.17199999999,209334.391,174918.5,218038.15599999999,166529.734,200843.82800000001,146835.06299999999,223781,165663.15599999999,232201.29699999999,176949.81299999999,258628,198417.20300000001,280511.34399999998,194791.04699999999,278493.96899999998,224785.65599999999,299712.71899999998,206423.18799999999,253478.57800000001,202127.07800000001,266832.06300000002,193168.5,249048.766,196097.54699999999,252430.32800000001,211313.734,270074.68800000002,206299.359,249986.34400000001,182716.09400000001,278645.18800000002,207375.71900000001,281845.18800000002,213220.96900000001,308682.28100000002,238886.109,333482.31300000002,231157.766,337188.43800000002,270285.78100000002,361650.31300000002,251666.25,312891.03100000002,248851.31299999999,456246.5,344402.2,428037.8,332997.5,429545.7,359185.6,443301.5,339561.2,415013,296946.5,447146.1,340671.9,453172.5,320619.90000000002,461081.3,351261.9,456223.1,347707.8,479244.6,364864.2,501344.3,343613.5,431970.5,361170.7,613895.4,427863.3,558534.1,434518.8,559804.9,468108.3,578755.9,443316.9,537129.30000000005,389198.6,583300.9,444405.6,590441.4,417737.8,598729.1,456125.1,589058.5,448947.4,617491.1,470115.6,626039.9,464821.5,582210.80000000005,448757.9,732385.375,510446.625,643557.18799999997,542986.31299999997,692296.5,535082.125,691718,529843.75,641827.875,465062.125,696846.93799999997,530914.18799999997,704916.625,498729,689080.5,568015.25,724611.06299999997,508601.56300000002,732781.625,557889.875,743729.18799999997,552203.31299999997,694215.5,535089.125,854767.5,595742.625,751949.81299999997,634440.06299999997,808499.43799999997,624896.43799999997,780635.81299999997,646967.68799999997,749965.43799999997,543417.56299999997,842046.81299999997,592340.31299999997,823152.06299999997,582380.68799999997,803581.25,662399.375,843078.25,591753.125,851859.06299999997,648547.43799999997,865284.25,642455.375,809899.18799999997,624256.06299999997,981862.31299999997,741168.43799999997,927259.93799999997,721373.81299999997,960984.18799999997,742753.18799999997,928480.31299999997,769496.68799999997,897837.43799999997,642412.81299999997,1001217.75,704309.625,944745.18799999997,725709.31299999997,987662.06299999997,752422.81299999997,998533.93799999997,700866.93799999997,973595.06299999997,802031.31299999997,1059508.125,726170.375,961702.56299999997,741263.43799999997]
[null,10408,"U.S. Naval Station, Everett (Jim Creek)",722.14800000000002,602.13599999999997,707.45399999999995,580.69600000000003,797.50699999999995,640.08399999999995,744.15700000000004,679.803,699.649,546.63900000000001,774.053,581.24800000000005,720.53599999999994,545.94399999999996,598.83299999999997,552.42499999999995,619.29700000000003,478.923,578.64,535.62599999999998,679.64499999999998,477.35599999999999,271.447,236.512,722.14800000000002,602.13599999999997,707.45399999999995,580.69600000000003,797.50699999999995,640.08399999999995,744.15700000000004,679.803,699.649,546.63900000000001,774.053,581.24800000000005,683.99599999999998,582.48400000000004,630.97699999999998,520.28099999999995,619.29700000000003,478.923,578.64,535.62599999999998,679.64499999999998,477.35599999999999,271.447,236.512,718.28700000000003,598.23500000000001,702.65300000000002,574.25099999999998,739.38699999999994,674.21900000000005,768.92100000000005,631.52099999999996,722.54600000000005,554.59699999999998,709.74900000000002,596.00900000000001,700.46199999999999,539.13599999999997,631.678,519.33399999999995,580.245,504.09300000000002,608.43499999999995,502.916,641.00699999999995,471.68900000000002,358.70100000000002,345.05200000000002,754.14400000000001,562.37800000000004,702.65300000000002,574.25099999999998,739.38699999999994,674.21900000000005,768.92100000000005,631.52099999999996,692.50199999999995,540.60199999999998,709.74900000000002,596.00900000000001,700.46199999999999,539.13599999999997,631.678,519.33399999999995,580.245,504.09300000000002,608.43499999999995,502.916,610.702,501.99400000000003,378.50700000000001,325.245,807.34,606.98299999999995,734.47500000000002,666.95,844.24599999999998,691.673,820.06600000000003,718.69399999999996,756.32500000000005,590.41600000000005,782.37800000000004,651.80200000000002,769.33299999999997,593.36599999999999,660.96900000000005,607.38499999999999,678.39700000000005,526.88599999999997,676.12099999999998,563.72400000000005,646.95299999999997,528.65700000000004,434.04,373.13799999999998,807.34,606.98299999999995,734.47500000000002,666.95,844.24599999999998,691.673,781.16099999999994,757.59900000000005,756.32500000000005,590.41600000000005,818.702,615.47799999999995,769.33299999999997,593.36599999999999,660.96900000000005,607.38499999999999,678.39700000000005,526.88599999999997,676.12099999999998,563.72400000000005,646.95299999999997,528.65700000000004,434.04,373.13799999999998,770.76599999999996,643.55700000000002,771.08,630.34500000000003,844.24599999999998,691.673,781.16099999999994,757.59900000000005,788.755,606.08399999999995,818.702,615.47799999999995,733.74800000000005,628.95100000000002,692.94500000000005,575.41,678.39700000000005,526.88599999999997,645.24699999999996,594.59900000000005,677.86500000000001,497.74599999999998,434.04,373.13799999999998]
[null,10434,"Vera Irrigation District",10730.699000000001,6276.6229999999996,11749.018,7953.549,14994.505999999999,10156.713,14801.73,9926.366,12506.108,7805.768,12328.835999999999,7815.058,10534.462,6424.64,9678.4310000000005,6190.7240000000002,10549.853999999999,5983.2470000000003,12428.673000000001,7366.3389999999999,12341.605,6661.4120000000003,9452.4240000000009,6061.0870000000004,10783.951999999999,6307.7719999999999,11808.468999999999,7993.7950000000001,15070.347,10208.085999999999,14875.094999999999,9975.5640000000003,12568.07,7844.4409999999998,12391.116,7854.5349999999999,10587.654,6457.0820000000003,9727.2800000000007,6221.9709999999995,10602.034,6012.8389999999999,12490.123,7402.7579999999998,12403.819,6694.9930000000004,9500.0550000000003,6091.6289999999999,11081.775,6454.3609999999999,12115.153,8281.5580000000009,15514.431,10436.281999999999,15202.790999999999,10265.17,13411.471,8365.25,12733.941999999999,8021.3469999999998,10878.851000000001,6619.6,9933.9069999999992,6426.8320000000003,10851.349,6105.7830000000004,12932.198,7645.9549999999999,12657.315000000001,6922.7910000000002,9759.8019999999997,6249.55,11188.44,6516.4870000000001,12231.906999999999,8361.3670000000002,15664.182000000001,10537.017,15349.518,10364.242,13077.055,8156.6629999999996,12856.674999999999,8098.6580000000004,10983.561,6683.3149999999996,10029.465,6488.6540000000005,10955.764999999999,6164.5370000000003,12932.198,7645.9549999999999,12657.315000000001,6922.7910000000002,9759.8019999999997,6249.55,11979.246999999999,6977.0770000000002,13071.705,8935.4279999999999,16715.375,11244.134,16394.859,11070.072,13972.874,8715.42,13757.184999999999,8665.9060000000009,11873.28,7224.6959999999999,10875.936,7036.2860000000001,11921.898999999999,6708.1559999999999,13899.037,8217.5840000000007,13680.68,7482.51,10590.991,6781.7910000000002,12122.21,7060.3429999999998,13222.662,9038.6170000000002,16902.379000000001,11369.927,16578.740000000002,11194.232,14131.679,8814.4750000000004,13916.433999999999,8766.2219999999998,11899.726000000001,7240.7870000000003,10902.625,7053.5529999999999,11949.120999999999,6723.4719999999998,13926.662,8233.9150000000009,13709.1,7498.0529999999999,10616.929,6798.3990000000003,12149.986000000001,7076.52,13247.928,9055.89,16928.657999999999,11387.606,16604.98,11211.95,14558.540999999999,9080.7240000000002,14076.198,8866.8590000000004,12039.755999999999,7325.9920000000002,11033.402,7138.1610000000001,12090.402,6802.9679999999998,14087.184999999999,8328.8220000000001,13868.352999999999,7585.1549999999997,10744.224,6879.9110000000001]
[null,10436,"Vigilante Elec Coop",7561.8680000000004,5127.2550000000001,7642.6059999999998,5926.3559999999998,10024.688,7806.4129999999996,9902.3639999999996,7708.9920000000002,8327.7890000000007,6042.1980000000003,8329.8070000000007,6122.9219999999996,7672.8010000000004,5417.8209999999999,10178.647000000001,7836.0709999999999,12955.527,8928.4060000000009,14397.853999999999,10703.118,12920.828,8802.5319999999992,9014.5619999999999,6890.1629999999996,7646.5550000000003,5184.6769999999997,7722.7380000000003,5988.4930000000004,10104.636,7868.6679999999997,9982.3590000000004,7771.268,8410.2610000000004,6102.0360000000001,8411.8109999999997,6183.2020000000002,7756.2269999999999,5476.7290000000003,10258.824000000001,7897.7969999999996,13039.432000000001,8986.2289999999994,14479.045,10763.476000000001,13005.088,8859.9339999999993,9094.9480000000003,6951.6040000000003,8042.2820000000002,5455.75,7999.3130000000001,6291.9,10586.226000000001,8190.2489999999998,10382.602000000001,8146.44,8969.4609999999993,6525.826,8764.5470000000005,6395.7860000000001,8071.1719999999996,5680.8770000000004,10570.579,8203.41,13635.736999999999,9370.09,16226.937,12029.588,13296.789000000001,9132.7649999999994,9497.6630000000005,7234.3869999999997,8116.6819999999998,5506.1270000000004,8073.4849999999997,6350.259,10685.466,8267.0040000000008,10479.932000000001,8222.732,8793.6640000000007,6397.8810000000003,8846.0360000000001,6455.2489999999998,8146.116,5733.5950000000003,10669.723,8280.2729999999992,13764.482,9458.5169999999998,16379.41,12142.579,13421.058000000001,9218.0229999999992,9585.5130000000008,7301.2730000000001,8540.0840000000007,5788.8609999999999,8535.0059999999994,6718.5290000000005,11593.611999999999,8964.5480000000007,11285.127,8853.8770000000004,9215.4470000000001,6702.0569999999998,9366.5040000000008,6833.9690000000001,8344.7649999999994,5871.6819999999998,10382.264999999999,8054.9359999999997,13942.743,9579.8379999999997,15471.621999999999,11472.187,13619.460999999999,9344.3690000000006,9740.4509999999991,7417.6270000000004,8756.3340000000007,5935.2870000000003,8731.2170000000006,6872.9059999999999,11797.335999999999,9122.1170000000002,11487.308000000001,9012.36,9403.6820000000007,6838.95,9574.11,6985.4589999999998,8548.393,6014.9189999999999,10583.108,8210.6509999999998,14146.598,9719.8529999999992,15675.01,11622.906999999999,13829.183000000001,9488.259,9934.5419999999995,7565.4030000000002,8966.93,6077.8819999999996,8922.3040000000001,7023.2520000000004,11995.755999999999,9275.5849999999991,11684.235000000001,9166.7260000000006,9810.9089999999997,7135.11,9776.348,7133.0290000000005,8746.7659999999996,6154.4620000000004,10778.782999999999,8362.357,14345.213,9856.2710000000006,15873.183000000001,11769.767,14033.54,9628.4660000000003,10123.674999999999,7709.402]
[null,10482,"Umpqua Indian Utility Cooperative",1136.152,865.476,1154.1990000000001,884.32,1250.4960000000001,933.58600000000001,1196.7139999999999,1006.837,1137.4290000000001,828.10900000000004,1255.4649999999999,877.86300000000006,1178.5,834.78800000000001,1101.018,911.83100000000002,1197.7670000000001,798.65300000000002,1190.3630000000001,902.80899999999997,1262.768,780.86900000000003,1110.124,816.55200000000002,1136.152,865.476,1154.1990000000001,884.32,1250.4960000000001,933.58600000000001,1196.7139999999999,1006.837,1137.4290000000001,828.10900000000004,1255.4649999999999,877.86300000000006,1128.0409999999999,885.24699999999996,1149.8389999999999,863.01099999999997,1197.7670000000001,798.65300000000002,1190.3630000000001,902.80899999999997,1262.768,780.86900000000003,1110.124,816.55200000000002,1113.442,850.54399999999998,1135.3309999999999,868.69,1176.288,973.11699999999996,1236.568,936.60900000000004,1154.7439999999999,828.21500000000003,1189.4369999999999,919.00800000000004,1166.0619999999999,826.49099999999999,1138.873,854.55,1138.116,842.64599999999996,1232.9680000000001,846.47900000000004,1256.347,776.43299999999999,1057.1869999999999,861.48699999999997,1181.4570000000001,814.79499999999996,1152.748,883.11800000000005,1197.5229999999999,986.56,1250.1600000000001,953.39099999999996,1137.4290000000001,828.10900000000004,1203.653,929.67499999999995,1178.5,834.78800000000001,1149.8389999999999,863.01099999999997,1147.731,848.68899999999996,1241.1310000000001,852.04,1213.201,830.43600000000004,1110.124,816.55200000000002,1131.4000000000001,785.66600000000005,1045.252,904.17899999999997,1194.3810000000001,904.95,1195.8430000000001,923.31,1070.5840000000001,793.39499999999998,1144.45,903.32100000000003,1121.085,801.04600000000005,1054.029,873.77,1145.49,761.41700000000003,1185.6679999999999,822.96500000000003,1155.0709999999999,804.07299999999998,1057.856,779.30399999999997,1131.4000000000001,785.66600000000005,1045.252,904.17899999999997,1194.3810000000001,904.95,1147.0740000000001,972.07899999999995,1070.5840000000001,793.39499999999998,1191.6400000000001,856.13199999999995,1121.085,801.04600000000005,1054.029,873.77,1145.49,761.41700000000003,1185.6679999999999,822.96500000000003,1155.0709999999999,804.07299999999998,1057.856,779.30399999999997,1087.2819999999999,829.78399999999999,1091.546,857.88400000000001,1194.3810000000001,904.95,1147.0740000000001,972.07899999999995,1118.057,816.73800000000006,1191.6400000000001,856.13199999999995,1075.376,846.755,1098.395,829.40499999999997,1145.49,761.41700000000003,1139.442,869.19100000000003,1200.1579999999999,758.98599999999999,1057.856,779.30399999999997]
[null,10502,"Yakama Power",6340.57,3952.51,5016.683,3525.4490000000001,6091.1930000000002,4397.402,5886.8980000000001,4161.6369999999997,5496.5990000000002,3635.6660000000002,5246.7619999999997,3435.5010000000002,6546.5540000000001,4151.9759999999997,8744.9590000000007,5987.8029999999999,10938.145,6846.6360000000004,13173.325999999999,9113.0149999999994,13962.374,8669.3410000000003,8941.7160000000003,6263.8649999999998,6699.6850000000004,4150.9399999999996,5389.0209999999997,3763.5889999999999,6449.9690000000001,4642.4629999999997,6184.6270000000004,4345.7740000000003,5754.1559999999999,3792.34,5493.3429999999998,3594.047,6785.835,4297.8459999999995,8927.6180000000004,6112.6719999999996,11105.415000000001,6939.05,13324.07,9198.6509999999998,14081.141,8736.84,9011.3960000000006,6306.5569999999998,6342.375,3946.5749999999998,5215.0209999999997,3711.3989999999999,6248.0919999999996,4511.6329999999998,5973.9949999999999,4260.5339999999997,5804.2030000000004,3853.5709999999999,5347.277,3507.76,6602.2089999999998,4189.0240000000003,8894.2080000000005,6131.8810000000003,11156.981,6997.8239999999996,13383.751,9309.84,14041.782999999999,8806.3979999999992,8966.5849999999991,6312.2219999999998,6581.9030000000002,4106.5910000000003,5226.7489999999998,3719.7959999999998,6262.3710000000001,4521.9740000000002,5987.6540000000005,4270.3429999999998,5638.9480000000003,3743.9549999999999,5359.3230000000003,3515.6709999999998,6616.7719999999999,4198.2719999999999,8914.6650000000009,6145.9440000000004,11183.005999999999,7014.2120000000004,13415.332,9331.92,14075,8827.2459999999992,8987.2710000000006,6326.8459999999995,6597.4579999999996,4116.674,5237.8429999999998,3728.0590000000002,6277.7430000000004,4533.4939999999997,6002.6329999999998,4281.4669999999996,5652.9830000000002,3753.6419999999998,5372.3850000000002,3524.5540000000001,6630.4870000000001,4207.3370000000004,8936.1730000000007,6161.259,11462.395,7203.8029999999999,13446.51,9354.5349999999999,14107.94,8848.5069999999996,9007.3420000000006,6341.4459999999999,6612.0770000000002,4125.8220000000001,5249.6270000000004,3736.4969999999998,6292.098,4543.8890000000001,6016.3639999999996,4291.3270000000002,5665.848,3762.221,5384.4949999999999,3532.509,6645.1220000000003,4216.6310000000003,8956.7350000000006,6175.3959999999997,11489.183000000001,7220.7039999999997,13478.246999999999,9376.7279999999992,14141.32,8869.4590000000007,9028.1280000000006,6356.1459999999997,6626.7349999999997,4134.991,5261.4409999999998,3744.9569999999999,6306.4870000000001,4554.3100000000004,6030.13,4301.2110000000002,5872.8980000000001,3899.721,5396.6350000000002,3540.482,6659.7920000000004,4225.9470000000001,8977.35,6189.57,11516.04,7237.6480000000001,13510.063,9398.9750000000004,14174.788,8890.4619999999995,9048.9660000000003,6370.8789999999999]
[null,13927,"Kalispel Tribe Utility",1412.087,1003.245,1357.5160000000001,1067.627,1493.7719999999999,1192.999,1441.8340000000001,1135.952,1394.893,1040.51,1389.8019999999999,1009.178,1313.4760000000001,949.74400000000003,1368.355,1053.8040000000001,1478.2539999999999,1003.5069999999999,1580.318,1159.7190000000001,1679.1289999999999,1103.953,1351.645,1030.779,1431.5650000000001,1017.083,1376.2339999999999,1082.348,1514.181,1209.299,1461.605,1151.529,1414.1189999999999,1054.8520000000001,1408.9839999999999,1023.1079999999999,1331.7080000000001,962.92700000000002,1387.2249999999999,1068.335,1498.5940000000001,1017.314,1601.874,1175.538,1702.0039999999999,1118.991,1370.3130000000001,1045.0160000000001,1455.3789999999999,1027.002,1387.018,1105.421,1541.297,1219.3510000000001,1477.402,1171.521,1439.7,1069.326,1438.4590000000001,1040.7750000000001,1363.222,981.60900000000004,1414.943,1098.258,1539.6780000000001,1035.1859999999999,1650.6420000000001,1197.626,1795.1120000000001,1194.029,1528.136,1155.79,1707.6369999999999,1214.9000000000001,1648.413,1251.934,1795.3109999999999,1411.751,1726.1769999999999,1374.729,1659.453,1229.4259999999999,1688.9259999999999,1219.124,1587.0730000000001,1139.327,1618.373,1262.5719999999999,1724.4829999999999,1153.5999999999999,1849.606,1334.11,1932.89,1289.7529999999999,1605.463,1213.03,1877.019,1332.539,1839.7370000000001,1425.1579999999999,1979.5319999999999,1543.251,1903.318,1522.096,1822.2909999999999,1342.884,1862.086,1331.5060000000001,1754.6030000000001,1275.6949999999999,1805.8879999999999,1379.223,1932.778,1283.98,2021.6079999999999,1474.2280000000001,2107.248,1381.692,1769.251,1325.481,1897.547,1347.0250000000001,1859.2929999999999,1440.7439999999999,2001.0719999999999,1560.2919999999999,1924.037,1538.5260000000001,1842.5329999999999,1357.92,1882.2760000000001,1346.116,1773.796,1289.518,1825.6559999999999,1394.559,1954.232,1298.412,2044.364,1490.751,2131.1990000000001,1397.585,1788.9159999999999,1340.3969999999999,1918.3320000000001,1361.692,1879.0940000000001,1456.5250000000001,2022.88,1577.5450000000001,1945.0150000000001,1555.16,1877.4480000000001,1383.472,1902.7180000000001,1360.9079999999999,1793.229,1303.5139999999999,1845.67,1410.088,1975.954,1313.0250000000001,2067.4059999999999,1507.48,2155.451,1413.6780000000001,1808.828,1355.5]
[null,10597,"Hermiston, City of",4911.1710000000003,2843.7420000000002,5378.7560000000003,3679.7469999999998,6336.1580000000004,4449.2939999999999,6536.8810000000003,4428.5630000000001,5536.0690000000004,3583.4209999999998,5049.18,3120.261,4700.4049999999997,2737.3589999999999,4893.3419999999996,2990.933,5382.7719999999999,2937.413,6515.4210000000003,3814.1970000000001,6554.8329999999996,3458.3090000000002,4965.5829999999996,3002.2289999999998,4911.5330000000004,2843.951,5381.1540000000005,3681.3870000000002,6340.4309999999996,4452.2950000000001,6544.3280000000004,4433.6080000000002,5542.0140000000001,3587.2710000000002,5053.66,3123.03,4703.8280000000004,2739.3530000000001,4896.2340000000004,2992.7,5385.4859999999999,2938.893,6516.5829999999996,3814.877,6556.2719999999999,3459.0680000000002,4968.3360000000002,3003.895,4915.0739999999996,2846.002,5386.9920000000002,3685.3809999999999,6347.7749999999996,4457.4530000000004,6548.4340000000002,4436.3909999999996,5708.1840000000002,3694.83,5054.473,3123.5320000000002,4703.8509999999997,2739.366,4895.6229999999996,2992.3270000000002,5384.741,2938.4870000000001,6515.5159999999996,3814.252,6555.3310000000001,3458.5709999999999,4967.875,3003.616,4915.0129999999999,2845.9659999999999,5389.2669999999998,3686.9369999999999,6352.1779999999999,4460.5439999999999,6552.9459999999999,4439.4470000000001,5547.6109999999999,3590.893,5055.2430000000004,3124.0079999999998,4703.7330000000002,2739.297,4894.9059999999999,2991.8890000000001,5384.0140000000001,2938.0909999999999,6514.9170000000004,3813.902,6554.7250000000004,3458.2510000000002,4967.2449999999999,3003.2339999999999,5324.0940000000001,3217.7530000000002,5455.4830000000002,3897.4609999999998,6664.7529999999997,4525.1890000000003,6156.7209999999995,4665.0039999999999,5781.0360000000001,3779.97,5448.2039999999997,3354.357,4572.3879999999999,2815.239,4881.2659999999996,3109.5529999999999,6087.1040000000003,3165.9789999999998,7013.7380000000003,4288.8999999999996,7094.0190000000002,3794.2,5348.5690000000004,3235.0219999999999,5370.701,3245.922,5477.1610000000001,3912.9479999999999,6691.52,4543.3630000000003,6181.2910000000002,4683.6210000000001,5804.0469999999996,3795.0149999999999,5469.97,3367.7570000000001,4591.0190000000002,2826.71,4900.6840000000002,3121.922,6111.6049999999996,3178.723,7042.1270000000004,4306.26,7122.384,3809.3710000000001,5370.0529999999999,3248.0169999999998,5391.7280000000001,3258.6289999999999,5499.4780000000001,3928.8910000000001,6717.933,4561.2960000000003,6206.1090000000004,4702.4260000000004,6017.1409999999996,3934.348,5491.86,3381.2350000000001,4609.116,2837.8530000000001,4920.4759999999997,3134.5309999999999,6135.7610000000004,3191.2869999999998,7070.067,4323.3459999999995,7150.9210000000003,3824.634,5391.4409999999998,3260.953]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",6654.7979999999998,4748.17,6110.4110000000001,4876.1570000000002,6379.4579999999996,5012.0659999999998,6428.49,5031.259,5906.8639999999996,4330.3429999999998,6485.0529999999999,4702.2420000000002,6310.326,4560.527,6342.1540000000005,5033.1750000000002,6819.8230000000003,4899.53,7158.6180000000004,5599.5810000000001,7577.2749999999996,5442.1229999999996,6668.0290000000005,5302.0640000000003,6829.8530000000001,4873.0600000000004,6271.174,5004.3379999999997,6547.3519999999999,5143.8069999999998,6597.5959999999995,5163.6319999999996,6062.1779999999999,4444.2640000000001,6655.2380000000003,4825.5730000000003,6476.2629999999999,4680.4179999999997,6508.915,5165.6109999999999,6994.8789999999999,5025.1090000000004,7342.5550000000003,5743.3580000000002,7772.0069999999996,5581.98,6839.3190000000004,5438.0079999999998,7092.4359999999997,5060.393,6528.0919999999996,5180.8370000000004,6800.7030000000004,5340.5190000000002,6832.3429999999998,5381.1030000000001,6517.7290000000003,4782.2190000000001,6914.1930000000002,5007.4849999999997,6727.7849999999999,4857.6400000000003,6739.8270000000002,5383.4939999999997,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7061.5110000000004,5121.3119999999999,6551.384,5186.4399999999996,6694.116,5236.75,6692.7790000000005,5309.6310000000003,6186.4939999999997,4537.5020000000004,7010.9070000000002,5058.125,6800.9859999999999,4927.3540000000003,6822.2089999999998,5450.6310000000003,7171.8320000000003,5148.8329999999996,7720.665,6086.2079999999996,8186.0709999999999,5904.2610000000004,7014.3389999999999,5569.9840000000004,7061.5110000000004,5121.3119999999999,6551.384,5186.4399999999996,6694.116,5236.75,6692.7790000000005,5309.6310000000003,6186.4939999999997,4537.5020000000004,7010.9070000000002,5058.125,6800.9859999999999,4927.3540000000003,6822.2089999999998,5450.6310000000003,7171.8320000000003,5148.8329999999996,7720.665,6086.2079999999996,8186.0709999999999,5904.2610000000004,7014.3389999999999,5569.9840000000004,7061.5110000000004,5121.3119999999999,6551.384,5186.4399999999996,6694.116,5236.75,6692.7790000000005,5309.6310000000003,6407.44,4699.5559999999996,7010.9070000000002,5058.125,6800.9859999999999,4927.3540000000003,6822.2089999999998,5450.6310000000003,7171.8320000000003,5148.8329999999996,7720.665,6086.2079999999996,8186.0709999999999,5904.2610000000004,7014.3389999999999,5569.9840000000004]
[null,11680,"Weiser, City of",2619.0439999999999,1552.501,2849.5540000000001,1817.3789999999999,3402.9279999999999,2165.4059999999999,3392.614,2381.56,2901.6680000000001,1749.057,2852.0329999999999,1606.836,2545.6750000000002,1397.6320000000001,2420.721,1513.585,2818.9569999999999,1451.3610000000001,3448.1930000000002,2074.9079999999999,3509.4110000000001,1740.086,2512.2539999999999,1425.595,2624.0839999999998,1555.498,2855.07,1820.896,3409.58,2169.63,3399.239,2386.221,2907.2919999999999,1752.4480000000001,2857.5439999999999,1609.9280000000001,2461.6239999999998,1489.3040000000001,2511.174,1430.7239999999999,2824.424,1454.1669999999999,3454.8829999999998,2078.9360000000001,3516.2089999999998,1743.4580000000001,2517.1109999999999,1428.3409999999999,2674.8850000000002,1585.7090000000001,2912.4209999999998,1857.471,3348.77,2335.6559999999999,3586.665,2297.1909999999998,3089.83,1836,2818.5729999999999,1744.11,2604.9639999999999,1430.2080000000001,2549.8649999999998,1452.7909999999999,2780.2910000000002,1580.6369999999999,3630.415,1986.548,3549.482,1759.962,2454.9850000000001,1533.8779999999999,2773.2179999999998,1495.598,2918.0680000000002,1861.0719999999999,3355.2860000000001,2340.203,3593.6849999999999,2301.6880000000001,2972.15,1791.557,2824.049,1747.4970000000001,2609.9810000000002,1432.9639999999999,2554.7669999999998,1455.587,2785.6590000000001,1583.69,3637.4740000000002,1990.405,3439.4780000000001,1880.318,2549.7669999999998,1446.808,2649.9549999999999,1428.952,2827.181,1986.83,3479.913,2209.7109999999998,3419.1019999999999,2189.8710000000001,3087.116,1861.502,2862.6640000000002,1770.2339999999999,2546.614,1399.2180000000001,2365.248,1485.627,2907.77,1492.5039999999999,3613.134,1973.617,3368.605,1847.1590000000001,2535.431,1433.7809999999999,2663.288,1436.1420000000001,2841.326,1996.77,3497.1849999999999,2220.6790000000001,3309.1280000000002,2328.4009999999998,3102.5889999999999,1870.8320000000001,2982.3960000000002,1673.779,2559.3240000000001,1406.202,2376.8330000000001,1492.904,2922.221,1499.921,3631.2,1983.4849999999999,3385.1970000000001,1856.258,2548.4810000000002,1441.1610000000001,2583.5949999999998,1536.462,2968.91,1893.39,3514.549,2231.7049999999999,3325.5520000000001,2339.9580000000001,3233.721,1921.3889999999999,2997.3539999999998,1682.173,2479.067,1506.2840000000001,2476.837,1412.633,2936.7719999999999,1507.39,3521.8870000000002,2120.9209999999998,3521.4409999999998,1746.66,2561.1480000000001,1448.3230000000001]
[null,12026,"Jefferson County PUD #1",19031.605,12266.227000000001,22000.706999999999,14627.316000000001,27236.710999999999,17617.379000000001,27146.668000000001,19611.706999999999,24740.724999999999,15752.736000000001,24211.24,14930.478999999999,20159.162,12608.885,15883.156000000001,11309.157999999999,15649.22,9127.9560000000001,14708.799000000001,9747.1779999999999,15737.906999999999,8734.3289999999997,15302.137000000001,9746.7340000000004,19175.311000000002,12358.85,22120.932000000001,14707.248,27257.686000000002,17630.942999999999,27148.537,19613.061000000002,24776.785,15775.695,24287.078000000001,14977.245999999999,19538.368999999999,13359.115,16549.741999999998,10818.377,15755.409,9189.8940000000002,14812.95,9816.1959999999999,15853.633,8798.5550000000003,15418.27,9820.7070000000003,19273.812999999998,12422.335999999999,22204.276999999998,14762.66,26322.223000000002,18548.391,28134.675999999999,18664.605,25186.278999999999,15825.225,23589.553,15863.040999999999,20366.217000000001,12738.393,16712.599999999999,10924.835999999999,15393.126,9828.8080000000009,15488.949000000001,9411.1370000000006,16026.39,8894.4330000000009,15040.258,10468.986000000001,20072.736000000001,11855.404,22325.537,14843.282999999999,26345.044999999998,18564.471000000001,28179.525000000001,18694.357,24919.592000000001,15866.623,23701.32,15938.203,20484.407999999999,12812.317999999999,16854.557000000001,11017.633,15534.710999999999,9919.2109999999993,15630.303,9497.0229999999992,15653.162,9492.9590000000007,15721.9,10014.103999999999,20564.219000000001,12145.686,21948,15933.164000000001,28316.221000000001,18315.631000000001,28702.616999999998,19041.379000000001,25133.599999999999,16002.885,24179.618999999999,16259.842000000001,20906.5,13076.32,16672.623,11871.277,16421.436000000002,9578.3770000000004,16011.745000000001,9728.7900000000009,16031.741,9722.5499999999993,16050.46,10223.382,20651.705000000002,12197.357,22005.91,15975.203,28276.425999999999,18289.891,27689.710999999999,20004.02,25128.949000000001,15999.922,25057.918000000001,15452.605,20956.046999999999,13107.313,16751.668000000001,11927.557000000001,16503.061000000002,9625.9879999999994,16097.901,9781.1380000000008,16121.966,9777.2669999999998,16141.464,10281.347,20051.886999999999,12923.82,22872.98,15207.254000000001,28251.34,18273.664000000001,27700.528999999999,20011.842000000001,25968.453000000001,16316.683999999999,25153.488000000001,15511.539000000001,20329.023000000001,13899.710999999999,17480.745999999999,11426.965,16647.028999999999,9709.9629999999997,15700.793,10404.549000000001,16797.118999999999,9322.1779999999999,16269.59,10362.957]
[null,10298,"PNGC Aggregate",181921.641,112226.914,206120.67199999999,139676.45300000001,260473.03099999999,176174.96900000001,250412.79699999999,178164.96900000001,218075.54699999999,140650.375,212652.07800000001,132869.40599999999,190122.81299999999,117628.81299999999,179155.54699999999,124557.109,197254.07800000001,119852.711,210342.17199999999,142398.34400000001,209517.54699999999,122563.148,174931.57800000001,114684.70299999999,183554.20300000001,113222.492,207714.93799999999,140775.43799999999,262165.125,177338.29699999999,252090.04699999999,179349.359,219715.68799999999,141721.09400000001,214300.25,133923.71900000001,188441.53099999999,121934.602,183442.15599999999,122839.281,198851.375,120813.57799999999,211916.28099999999,143431.734,211166.375,123519.469,176468.40599999999,115690.086,262307.93800000002,166228.81299999999,299280.18800000002,204177.21900000001,368291.68800000002,264748.375,378459.84399999998,259039.234,332580.43800000002,214882.59400000001,309420.90600000002,207161.45300000001,277028.59399999998,172891.68799999999,259776.17199999999,172801.84400000001,272154.40600000002,172562.57800000001,296154.375,189488.734,295530.68800000002,170726.04699999999,244343.21900000001,169627.125,271522.46899999998,161549.75,302203.375,206206.40599999999,371602,267154.06300000002,381930.28100000002,261450.09400000001,324871.90600000002,211895.79699999999,312479.71899999998,209235.03099999999,279874.125,174696.42199999999,262417.18800000002,174568.56299999999,274837.93800000002,174241.984,298913.65600000002,191225.859,292287.06300000002,178486.03099999999,252753.84400000001,165543.54699999999,378634.31300000002,228816.56299999999,393050,291653.5,528576.18799999997,360168.90600000002,525128.81299999997,364916,439235.06300000002,290618.5,430405.56300000002,294560.81300000002,377270.31300000002,240232.15599999999,332813.90600000002,237969.53099999999,364202.65600000002,218282.17199999999,394979.625,251957.45300000001,388255.125,237786.54699999999,328028.5,217529.21900000001,385095.09399999998,232716.18799999999,399263.81300000002,296116.96899999998,535410.875,364802.06300000002,516956.625,384029.84399999998,445157.71899999998,294525.375,448720.15600000002,286788.125,382517.28100000002,243582.42199999999,337750.75,241391.09400000001,369517.375,221396.15599999999,400357.40600000002,255324.70300000001,393592.375,240943.625,332881.125,220693.391,381125.03100000002,246408.25,416513.5,288345.56300000002,541434.25,368918.25,522344.09399999998,388062.90600000002,463916.875,303782.65600000002,454131.53100000002,290294.25,376557.125,256872.29699999999,350933.96899999998,235715.359,374026.84399999998,224083.43799999999,395330,267886.875,407599.68800000002,234521.125,337179.31300000002,223555.81299999999]

{"sheet":"NLSL","index":6,"n_rows":138,"n_cols":173,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"New Large Single Loads (MWh)"]
["TOC",null,null,"2021-10-01","2021-10-01","2021-11-01","2021-11-01","2021-12-01","2021-12-01","2022-01-01","2022-01-01","2022-02-01","2022-02-01","2022-03-01","2022-03-01","2022-04-01","2022-04-01","2022-05-01","2022-05-01","2022-06-01","2022-06-01","2022-07-01","2022-07-01","2022-08-01","2022-08-01","2022-09-01","2022-09-01","2022-10-01","2022-10-01","2022-11-01","2022-11-01","2022-12-01","2022-12-01","2023-01-01","2023-01-01","2023-02-01","2023-02-01","2023-03-01","2023-03-01","2023-04-01","2023-04-01","2023-05-01","2023-05-01","2023-06-01","2023-06-01","2023-07-01","2023-07-01","2023-08-01","2023-08-01","2023-09-01","2023-09-01","2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01",{"$f":"+EOMONTH(CR2,0)+1","v":"2025-09-01"},{"$f":"+CT2","v":"2025-09-01"},{"$f":"+EOMONTH(CT2,0)+1","v":"2025-10-01"},{"$f":"+CV2","v":"2025-10-01"},{"$f":"+EOMONTH(CV2,0)+1","v":"2025-11-01"},{"$f":"+CX2","v":"2025-11-01"},{"$f":"+EOMONTH(CX2,0)+1","v":"2025-12-01"},{"$f":"+CZ2","v":"2025-12-01"},{"$f":"+EOMONTH(CZ2,0)+1","v":"2026-01-01"},{"$f":"+DB2","v":"2026-01-01"},{"$f":"+EOMONTH(DB2,0)+1","v":"2026-02-01"},{"$f":"+DD2","v":"2026-02-01"},{"$f":"+EOMONTH(DD2,0)+1","v":"2026-03-01"},{"$f":"+DF2","v":"2026-03-01"},{"$f":"+EOMONTH(DF2,0)+1","v":"2026-04-01"},{"$f":"+DH2","v":"2026-04-01"},{"$f":"+EOMONTH(DH2,0)+1","v":"2026-05-01"},{"$f":"+DJ2","v":"2026-05-01"},{"$f":"+EOMONTH(DJ2,0)+1","v":"2026-06-01"},{"$f":"+DL2","v":"2026-06-01"},{"$f":"+EOMONTH(DL2,0)+1","v":"2026-07-01"},{"$f":"+DN2","v":"2026-07-01"},{"$f":"+EOMONTH(DN2,0)+1","v":"2026-08-01"},{"$f":"+DP2","v":"2026-08-01"},{"$f":"+EOMONTH(DP2,0)+1","v":"2026-09-01"},"2026-09-01",{"$f":"+EOMONTH(DR2,0)+1","v":"2026-10-01"},"2026-10-01",{"$f":"+EOMONTH(DT2,0)+1","v":"2026-11-01"},"2026-11-01",{"$f":"+EOMONTH(DV2,0)+1","v":"2026-12-01"},"2026-12-01",{"$f":"+EOMONTH(DX2,0)+1","v":"2027-01-01"},"2027-01-01",{"$f":"+EOMONTH(DZ2,0)+1","v":"2027-02-01"},"2027-02-01",{"$f":"+EOMONTH(EB2,0)+1","v":"2027-03-01"},"2027-03-01",{"$f":"+EOMONTH(ED2,0)+1","v":"2027-04-01"},"2027-04-01",{"$f":"+EOMONTH(EF2,0)+1","v":"2027-05-01"},"2027-05-01",{"$f":"+EOMONTH(EH2,0)+1","v":"2027-06-01"},"2027-06-01",{"$f":"+EOMONTH(EJ2,0)+1","v":"2027-07-01"},"2027-07-01",{"$f":"+EOMONTH(EL2,0)+1","v":"2027-08-01"},"2027-08-01",{"$f":"+EOMONTH(EN2,0)+1","v":"2027-09-01"},{"$f":"+EP2","v":"2027-09-01"},{"$f":"+EOMONTH(EP2,0)+1","v":"2027-10-01"},{"$f":"+ER2","v":"2027-10-01"},{"$f":"+EOMONTH(ER2,0)+1","v":"2027-11-01"},{"$f":"+ET2","v":"2027-11-01"},{"$f":"+EOMONTH(ET2,0)+1","v":"2027-12-01"},{"$f":"+EV2","v":"2027-12-01"},{"$f":"+EOMONTH(EV2,0)+1","v":"2028-01-01"},{"$f":"+EX2","v":"2028-01-01"},{"$f":"+EOMONTH(EX2,0)+1","v":"2028-02-01"},{"$f":"+EZ2","v":"2028-02-01"},{"$f":"+EOMONTH(EZ2,0)+1","v":"2028-03-01"},{"$f":"+FB2","v":"2028-03-01"},{"$f":"+EOMONTH(FB2,0)+1","v":"2028-04-01"},{"$f":"+FD2","v":"2028-04-01"},{"$f":"+EOMONTH(FD2,0)+1","v":"2028-05-01"},{"$f":"+FF2","v":"2028-05-01"},{"$f":"+EOMONTH(FF2,0)+1","v":"2028-06-01"},{"$f":"+FH2","v":"2028-06-01"},{"$f":"+EOMONTH(FH2,0)+1","v":"2028-07-01"},{"$f":"+FJ2","v":"2028-07-01"},{"$f":"+EOMONTH(FJ2,0)+1","v":"2028-08-01"},{"$f":"+FL2","v":"2028-08-01"},{"$f":"+EOMONTH(FL2,0)+1","v":"2028-09-01"},{"$f":"+FN2","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH",{"$f":"+CR3","v":"HLH"},{"$f":"+CS3","v":"LLH"},{"$f":"+CT3","v":"HLH"},"LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH",{"$f":"+DP3","v":"HLH"},{"$f":"+DQ3","v":"LLH"},{"$f":"+DR3","v":"HLH"},{"$f":"+DS3","v":"LLH"},{"$f":"+DT3","v":"HLH"},{"$f":"+DU3","v":"LLH"},{"$f":"+DV3","v":"HLH"},{"$f":"+DW3","v":"LLH"},{"$f":"+DX3","v":"HLH"},{"$f":"+DY3","v":"LLH"},{"$f":"+DZ3","v":"HLH"},{"$f":"+EA3","v":"LLH"},{"$f":"+EB3","v":"HLH"},{"$f":"+EC3","v":"LLH"},{"$f":"+ED3","v":"HLH"},{"$f":"+EE3","v":"LLH"},{"$f":"+EF3","v":"HLH"},{"$f":"+EG3","v":"LLH"},{"$f":"+EH3","v":"HLH"},{"$f":"+EI3","v":"LLH"},{"$f":"+EJ3","v":"HLH"},{"$f":"+EK3","v":"LLH"},{"$f":"+EL3","v":"HLH"},{"$f":"+EM3","v":"LLH"},{"$f":"+EN3","v":"HLH"},{"$f":"+EO3","v":"LLH"},{"$f":"+EP3","v":"HLH"},{"$f":"+EQ3","v":"LLH"},{"$f":"+ER3","v":"HLH"},{"$f":"+ES3","v":"LLH"},{"$f":"+ET3","v":"HLH"},{"$f":"+EU3","v":"LLH"},{"$f":"+EV3","v":"HLH"},{"$f":"+EW3","v":"LLH"},{"$f":"+EX3","v":"HLH"},{"$f":"+EY3","v":"LLH"},{"$f":"+EZ3","v":"HLH"},{"$f":"+FA3","v":"LLH"},{"$f":"+FB3","v":"HLH"},{"$f":"+FC3","v":"LLH"},{"$f":"+FD3","v":"HLH"},{"$f":"+FE3","v":"LLH"},{"$f":"+FF3","v":"HLH"},{"$f":"+FG3","v":"LLH"},{"$f":"+FH3","v":"HLH"},{"$f":"+FI3","v":"LLH"},{"$f":"+FJ3","v":"HLH"},{"$f":"+FK3","v":"LLH"},{"$f":"+FL3","v":"HLH"},{"$f":"+FM3","v":"LLH"}]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10061,"Blaine, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10064,"Burley, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10065,"Cascade Locks, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10066,"Centralia, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10067,"Cheney, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10068,"Chewelah, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10070,"Declo, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10071,"Drain, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10072,"Ellensburg, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10076,"Heyburn, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10078,"McCleary, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10079,"McMinnville, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10080,"Milton, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10081,"Milton-Freewater, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10082,"Minidoka, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10083,"Monmouth, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10091,"Rupert, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10097,"Troy, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10111,"Columbia Power Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10121,"Coos Curry Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10123,"Cowlitz County PUD #1",10710.893,8633.107,10294.895,8451.1049999999996,10710.893,8633.107,10278.349,9065.6509999999998,9897.6039999999994,7574.3959999999997,11144.156000000001,8173.8440000000001,10728.16,7991.84,10278.349,9065.6509999999998,10728.16,7991.84,10278.349,9065.6509999999998,11143.437,8200.5630000000001,10295.615,8424.3850000000002,10710.893,8633.107,10294.895,8451.1049999999996,10710.893,8633.107,10278.349,9065.6509999999998,9897.6039999999994,7574.3959999999997,11144.156000000001,8173.8440000000001,10295.615,8424.3850000000002,10710.893,8633.107,10728.16,7991.84,10278.349,9065.6509999999998,11143.437,8200.5630000000001,10295.615,8424.3850000000002,10710.893,8633.107,10294.895,8451.1049999999996,10278.349,9065.6509999999998,10710.893,8633.107,10312.880999999999,7783.1189999999997,10711.611999999999,8606.3880000000008,10728.16,7991.84,10710.893,8633.107,10295.615,8424.3850000000002,10710.893,8633.107,11143.437,8200.5630000000001,9863.07,8856.93,11143.437,8200.5630000000001,10294.895,8451.1049999999996,10278.349,9065.6509999999998,10710.893,8633.107,9897.6039999999994,7574.3959999999997,10711.611999999999,8606.3880000000008,10728.16,7991.84,10710.893,8633.107,10295.615,8424.3850000000002,10710.893,8633.107,10710.893,8633.107,10295.615,8424.3850000000002,9685.0550000000003,7248.9449999999997,10193.799999999999,9373.2000000000007,11133.058999999999,9057.9410000000007,11046.24,9144.76,10581.594999999999,8306.4050000000007,11097.196,9066.8040000000001,11258.673000000001,8281.3269999999993,10685.55,9505.4500000000007,11209.075999999999,8330.9240000000009,11104.014999999999,9086.9850000000006,11178.584000000001,9012.4159999999993,10755.121999999999,8784.8780000000006,9685.0550000000003,7248.9449999999997,10193.799999999999,9373.2000000000007,11133.058999999999,9057.9410000000007,10590.259,9600.741,10581.594999999999,8306.4050000000007,11553.18,8610.82,11258.673000000001,8281.3269999999993,10685.55,9505.4500000000007,11209.075999999999,8330.9240000000009,11104.014999999999,9086.9850000000006,11178.584000000001,9012.4159999999993,10755.121999999999,8784.8780000000006,9302.6290000000008,7631.3710000000001,10649.785,8917.2150000000001,11133.058999999999,9057.9410000000007,10590.259,9600.741,10646.732,8241.268,11553.18,8610.82,10802.683999999999,8737.3160000000007,11141.531000000001,9049.4689999999991,11209.075999999999,8330.9240000000009,10648.034,9542.9660000000003,11634.565000000001,8556.4349999999995,10755.121999999999,8784.8780000000006]
[null,10144,"Eatonville, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10170,"Eugene Water & Electric Board",400,344,418.64499999999998,302.35500000000002,396.8,347.2,416,328,372.81599999999997,299.18400000000003,415.44099999999997,327.55900000000003,387.096,332.904,427.58600000000001,316.41399999999999,418.62700000000001,301.37299999999999,413.334,330.666,416,328,416,304,400,344,418.64499999999998,302.35500000000002,396.8,347.2,416,328,372.81599999999997,299.18400000000003,415.44099999999997,327.55900000000003,387.096,332.904,427.58600000000001,316.41399999999999,418.62700000000001,301.37299999999999,413.334,330.666,416,328,416,304,400,344,418.64499999999998,302.35500000000002,396.8,347.2,416,328,386.13,309.87,415.44099999999997,327.55900000000003,387.096,332.904,427.58600000000001,316.41399999999999,418.62700000000001,301.37299999999999,413.334,330.666,416,328,416,304,400,344,418.64499999999998,302.35500000000002,396.8,347.2,416,328,372.81599999999997,299.18400000000003,415.44099999999997,327.55900000000003,387.096,332.904,427.58600000000001,316.41399999999999,418.62700000000001,301.37299999999999,413.334,330.666,416,328,416,304,400,344,418.64499999999998,302.35500000000002,396.8,347.2,416,328,372.81599999999997,299.18400000000003,415.44099999999997,327.55900000000003,387.096,332.904,427.58600000000001,316.41399999999999,418.62700000000001,301.37299999999999,413.334,330.666,416,328,416,304,400,344,418.64499999999998,302.35500000000002,396.8,347.2,416,328,372.81599999999997,299.18400000000003,415.44099999999997,327.55900000000003,387.096,332.904,427.58600000000001,316.41399999999999,418.62700000000001,301.37299999999999,413.334,330.666,416,328,416,304,400,344,418.64499999999998,302.35500000000002,396.8,347.2,416,328,386.13,309.87,415.44099999999997,327.55900000000003,387.096,332.904,427.58600000000001,316.41399999999999,418.62700000000001,301.37299999999999,413.334,330.666,416,328,416,304]
[null,10177,"Ferry County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10186,"Glacier Elec  Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10197,"Harney Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8709.7450000000008,7638.3509999999997,10392.897000000001,7975.9750000000004,17706.715,12956.73,19306.099999999999,12426.93,18288.895,14818.838,18717.440999999999,13322.3,13442.668,10175.98,14554.084999999999,11216.870999999999,19468.907999999999,15262.556,22243.484,16956.942999999999,21727.232,18017.072,23229.236000000001,19939.951000000001,24478.518,21467.391,23349.42,17919.393,26313.190999999999,19254.447,27112.651999999998,17451.844000000001,25516.653999999999,20675.23,25119.721000000001,17879.18,24979.182000000001,18909.021000000001,24996.803,19265.101999999999,24041.68,18847.355,0,0,0,0,0,0,0,0,3435.4690000000001,2656.7489999999998,3831.0340000000001,2860.0830000000001,3636.2979999999998,2843.261,3510.0909999999999,3186.482,3425.46,2663.4940000000001,3251.12,2725.7620000000002,5850.6509999999998,4890.4889999999996,5892.54,4981.5339999999997,6683.7370000000001,5499.9380000000001,6317.7650000000003,5313.6260000000002,9910.4030000000002,8460.6929999999993,9418.5630000000001,8727.5889999999999,6389.9740000000002,4941.5529999999999,6813.5829999999996,5086.7250000000004,6052.3609999999999,4732.4120000000003,5842.2979999999998,5303.6729999999998,6067.9579999999996,4718.1890000000003,13884.483,11640.849,15544.616,12993.553,6576.076,5559.3890000000001,12997.526,10695.45,13108.772000000001,11025.266,14102.333000000001,12039.415000000001,14197.782999999999,13156.189,15086.616,11666.92,17072.523000000001,12745.61,16863.634999999998,13185.853999999999,16937.955000000002,15376.385,18252.812999999998,14192.616,18920.055,15862.704,19608.248,16390.296999999999,19516.094000000001,16498.813999999998]
[null,10204,"Idaho Falls Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10231,"Klickitat County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10235,"Lakeview L & P (WA)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10239,"Lincoln Elec Coop (MT)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10247,"Mason County PUD #3",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10260,"Modern Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10279,"Northern Wasco County PUD",28858.27,20195.703999999998,27674.279000000002,20831.244999999999,27060.191999999999,23991.940999999999,23614.219999999998,17279.663,21853.729000000003,15984.5,24104.11,18729.656999999999,24588.093000000001,17887.155999999999,26153.506000000001,18737.87,25585.817999999999,19723.623,28125.053,20624.834999999999,29801.903999999999,20876.913,27541.593000000001,23369.474000000002,32583.789000000001,21955.492999999999,30957.654999999999,23765.223000000002,31141.339,27255.601999999999,34604.527000000002,25721.528000000002,32547.09,23685.057999999997,36146.482000000004,27953.204999999998,37886.097999999998,26096.850999999999,38394.638999999996,29651.228999999999,38455.650999999998,29262.343000000001,41280.440999999999,30622.733999999997,43143.736000000004,30689.273000000001,39937.146000000001,33381.148000000001,30478.880787916692,23469.947567293864,29617.977950036511,23391.914507731854,29672.307962674269,25057.653796564446,30950.551912442686,23967.053867331546,34745.674865919282,17445.486533703886,26609.221307461321,32236.508807074661,27321.716133102429,31249.111685949534,33849.276770611592,26338.987121743761,33184.945791780163,25843.905077681622,34966.681521979415,26838.013049219568,36776.08869007969,25836.821220541096,33190.043750224162,28185.238749817065,39832.704793886463,28116.635795577946,41257.407800802379,32584.578522755357,45782.990028255997,38662.78124005202,50144.107473545082,38829.879134184739,53723.970110253351,27369.631648464267,40908.659455170375,49559.996517845851,43610.699916256082,49879.589721803844,60569.963128992276,47131.056461710272,64707.532579902028,50393.168384862751,69858.896662428539,53618.865740716123,69102.065234827023,52964.068574538702,67731.946678905806,52630.477723274947,73826.858999999997,52112.023000000001,65553.172000000006,56566.445,71460.608999999997,55375.008000000002,74041.093999999997,57334.891000000003,84891.343999999997,43247.828000000001,69474.741999999998,84167.210999999996,71836.741999999998,82163.039000000004,84946.351999999999,72031.133000000002,91306,65001.593999999997,92686.468999999997,71139.75,92238.641000000003,70697.358999999997,89947.297000000006,69892.702999999994,96823.43,68344.570000000007,83985.297000000006,72471.702999999994,92219.148000000001,71460.851999999999,88768.391000000003,74911.608999999997,96607.422000000006,49216.578000000001,77744.773000000001,86458.226999999999,74225.187999999995,84894.812999999995,87768.116999999998,74423.883000000002,92948.851999999999,66171.148000000001,93024.672000000006,71399.327999999994,92238.641000000003,70697.358999999997,89947.297000000006,69892.702999999994,93313.148000000001,71854.851999999999,88222.210999999996,69676.789000000004,92219.148000000001,71460.851999999999,88768.391000000003,74911.608999999997,101011.20299999999,50716.796999999999,77392.976999999999,86067.023000000001,70730.718999999997,88389.281000000003,91215.148000000001,70976.851999999999,93790.023000000001,66769.976999999999,89530.210999999996,74893.789000000004,95264.491999999998,66927.508000000002,89542.141000000003,69577.858999999997]
[null,10288,"Orcas P & L",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10304,"Parkland L & W",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34025.888000000006,26828.104000000003,32717.200000000004,26255.553000000004,32717.200000000004,28136.792000000001,34025.888000000006,26828.104000000003,32717.200000000004,24210.728000000003,34025.888000000006,26746.311000000002,34025.888000000006,24865.072,34025.888000000006,26828.104000000003,32717.200000000004,26173.760000000002,34025.888000000006,26828.104000000003,35334.576000000001,25519.416000000001,31408.512000000002,27482.448000000004,35458.127999999997,25608.647999999997,32831.599999999999,26347.358999999997,32831.599999999999,28235.175999999999,34144.863999999994,26921.911999999997,31518.335999999996,23638.751999999997,34144.863999999994,26839.832999999999,34144.863999999994,24952.016,34144.863999999994,26921.911999999997,32831.599999999999,26265.279999999999,34144.863999999994,26921.911999999997,34144.863999999994,26921.911999999997,32831.599999999999,26265.279999999999,1946.3040000000001,22382.502,38201.245999999999,32456.756000000001,40636.042999999998,32275.960999999999,40403.457000000002,32508.548999999999,37853.375,28002.633000000002,41441.358999999997,31372.645,40757.57,29802.434000000001,39570.074000000001,33341.934000000001,18604.800999999999,30355.203000000001,1946.3040000000001,22382.502,1946.3040000000001,22382.502,1765.8,21778.203000000001,1946.3040000000001,22382.502,38201.245999999999,32456.756000000001,40636.042999999998,32275.960999999999,39893.07,33018.934000000001,37853.375,28002.633000000002,41878.241999999998,30935.759999999998,40757.57,29802.434000000001,39570.074000000001,33341.934000000001,18604.800999999999,30355.203000000001,1946.3040000000001,22382.502,1946.3040000000001,22382.502,1765.8,21778.203000000001,1946.3040000000001,22382.502,39614.406000000003,31043.596000000001,40636.042999999998,32275.960999999999,39893.07,33018.934000000001,39205.277000000002,29002.728999999999,42169.5,30644.504000000001,39699.171999999999,30860.831999999999,40445.016000000003,32466.988000000001,18604.800999999999,30355.203000000001,1946.3040000000001,22382.502,1946.3040000000001,22382.502,1765.8,21778.203000000001]
[null,10342,"Salem Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10343,"Salmon River Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10360,"Southside Elec Lines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10370,"Tacoma Public Utilities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10388,"Umatilla Elec Coop",140508.23300000001,97525.313999999998,132433.837,102508.02600000001,140464.87199999997,104769.539,141597.31200000001,108169.49100000001,131050.96299999999,94415.373999999996,150390.61799999999,106726.45400000001,152556.516,107297.567,155828.73300000001,120144.73300000001,159063.07799999998,111751.20799999998,163045.02799999999,123335.287,174464.255,121395.91600000001,163137.60499999998,125091.556,182973.46299999999,130142.204,174414.56,135035.40000000002,185005.56300000002,139019.46299999999,191960.86199999999,148914.83100000001,179204.85500000001,130571.6,205690.66099999996,147289.34899999999,199916.36499999999,145139.10999999999,207140.15700000001,158643.34700000001,209988.916,149447.774,220035.65100000001,169832.527,235871.73099999997,166446.97799999997,222311.51099999997,171328.791,370292.3,268738,338304.7,276092.5,351324.8,281967,342446.1,290929.7,319984.09999999998,250909.7,373109.2,262391.5,358949.1,262606,351665.7,291534.5,361382,259245.7,353271.8,292867.20000000001,378437.8,274861.5,351047,280750.5,503000.2,377140.1,466432.4,379982.2,483970.1,388503.3,469342.7,403242.9,446200.9,343745.6,513963.2,361425.5,493469.4,362473,483936.8,401774.1,498045,356657.8,485588.9,404048.2,526357.1,372846,477482.4,392142.1,616285.5,464928,583571.625,456334.43800000002,585216.56299999997,486721.5,573589.75,498485.46899999998,549973.375,420534.75,633092.875,442351.03100000002,605499.375,445909,604050.375,483903,603223.125,446686.40600000002,595117.06299999997,497584.25,647979.375,456294.875,586023.125,481936.875,732608.375,556283.625,699380,540372.31299999997,695712.25,582243.81299999997,695903.375,582213.5,657272.25,499729.46899999998,741393.31299999997,540676.625,721030.81299999997,532264.5,722299,574538.5,718393.25,533135.375,707451.625,594984.31299999997,774968.75,541112.25,697804.93799999997,575006.375,910727.93799999997,650685,827565.875,674430.25,839318.125,708979.25,843100.5,705389.25,793198.375,605986.43799999997,896791.875,656418.25,899166.875,619050.375,852334.93799999997,718607.125,869131.5,646966.75,880400.625,697255.25,916876.56299999997,677143.375,843888.625,697733.25]
[null,10408,"U.S. Naval Station, Everett (Jim Creek)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10434,"Vera Irrigation District",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10436,"Vigilante Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10482,"Umpqua Indian Utility Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10502,"Yakama Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13927,"Kalispel Tribe Utility",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10597,"Hermiston, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8709.7450000000008,7638.3509999999997,10392.897000000001,7975.9750000000004,17706.715,12956.73,19306.099999999999,12426.93,18288.895,14818.838,18717.440999999999,13322.3,13442.668,10175.98,14554.084999999999,11216.870999999999,19468.907999999999,15262.556,22243.484,16956.942999999999,21727.232,18017.072,23229.236000000001,19939.951000000001,24478.518,21467.391,23349.42,17919.393,26313.190999999999,19254.447,27112.651999999998,17451.844000000001,25516.653999999999,20675.23,25119.721000000001,17879.18,24979.182000000001,18909.021000000001,24996.803,19265.101999999999,24041.68,18847.355,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Tier1","index":7,"n_rows":138,"n_cols":125,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Tier 1 Load Calculation (MWh) for Load Following, Block, and Slice (Block Only)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01",{"$f":"+EOMONTH(AV2,0)+1","v":"2025-09-01"},{"$f":"+EOMONTH(AW2,0)+1","v":"2025-09-01"},{"$f":"+EOMONTH(AX2,0)+1","v":"2025-10-01"},"2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01",{"$f":"+EOMONTH(BT2,0)+1","v":"2026-09-01"},{"$f":"+EOMONTH(BU2,0)+1","v":"2026-09-01"},{"$f":"+EOMONTH(BV2,0)+1","v":"2026-10-01"},{"$f":"+EOMONTH(BW2,0)+1","v":"2026-10-01"},{"$f":"+EOMONTH(BX2,0)+1","v":"2026-11-01"},{"$f":"+EOMONTH(BY2,0)+1","v":"2026-11-01"},{"$f":"+EOMONTH(BZ2,0)+1","v":"2026-12-01"},{"$f":"+EOMONTH(CA2,0)+1","v":"2026-12-01"},{"$f":"+EOMONTH(CB2,0)+1","v":"2027-01-01"},{"$f":"+EOMONTH(CC2,0)+1","v":"2027-01-01"},{"$f":"+EOMONTH(CD2,0)+1","v":"2027-02-01"},{"$f":"+EOMONTH(CE2,0)+1","v":"2027-02-01"},{"$f":"+EOMONTH(CF2,0)+1","v":"2027-03-01"},{"$f":"+EOMONTH(CG2,0)+1","v":"2027-03-01"},{"$f":"+EOMONTH(CH2,0)+1","v":"2027-04-01"},{"$f":"+EOMONTH(CI2,0)+1","v":"2027-04-01"},{"$f":"+EOMONTH(CJ2,0)+1","v":"2027-05-01"},{"$f":"+EOMONTH(CK2,0)+1","v":"2027-05-01"},{"$f":"+EOMONTH(CL2,0)+1","v":"2027-06-01"},{"$f":"+EOMONTH(CM2,0)+1","v":"2027-06-01"},{"$f":"+EOMONTH(CN2,0)+1","v":"2027-07-01"},{"$f":"+EOMONTH(CO2,0)+1","v":"2027-07-01"},{"$f":"+EOMONTH(CP2,0)+1","v":"2027-08-01"},{"$f":"+EOMONTH(CQ2,0)+1","v":"2027-08-01"},{"$f":"+EOMONTH(CR2,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(CS2,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(CT2,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(CU2,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(CV2,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(CW2,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(CX2,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(CY2,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(CZ2,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(DA2,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(DB2,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(DC2,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(DD2,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(DE2,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(DF2,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(DG2,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(DH2,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(DI2,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(DJ2,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(DK2,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(DL2,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(DM2,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(DN2,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(DO2,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(DP2,0)+1","v":"2028-09-01"},{"$f":"+EOMONTH(DQ2,0)+1","v":"2028-09-01"},"LF","Block"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH",{"$f":"+AV3","v":"HLH"},{"$f":"+AW3","v":"LLH"},{"$f":"+AX3","v":"HLH"},"LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH",{"$f":"+BT3","v":"HLH"},{"$f":"+BU3","v":"LLH"},{"$f":"+BV3","v":"HLH"},{"$f":"+BW3","v":"LLH"},{"$f":"+BX3","v":"HLH"},{"$f":"+BY3","v":"LLH"},{"$f":"+BZ3","v":"HLH"},{"$f":"+CA3","v":"LLH"},{"$f":"+CB3","v":"HLH"},{"$f":"+CC3","v":"LLH"},{"$f":"+CD3","v":"HLH"},{"$f":"+CE3","v":"LLH"},{"$f":"+CF3","v":"HLH"},{"$f":"+CG3","v":"LLH"},{"$f":"+CH3","v":"HLH"},{"$f":"+CI3","v":"LLH"},{"$f":"+CJ3","v":"HLH"},{"$f":"+CK3","v":"LLH"},{"$f":"+CL3","v":"HLH"},{"$f":"+CM3","v":"LLH"},{"$f":"+CN3","v":"HLH"},{"$f":"+CO3","v":"LLH"},{"$f":"+CP3","v":"HLH"},{"$f":"+CQ3","v":"LLH"},{"$f":"+CR3","v":"HLH"},{"$f":"+CS3","v":"LLH"},{"$f":"+CT3","v":"HLH"},{"$f":"+CU3","v":"LLH"},{"$f":"+CV3","v":"HLH"},{"$f":"+CW3","v":"LLH"},{"$f":"+CX3","v":"HLH"},{"$f":"+CY3","v":"LLH"},{"$f":"+CZ3","v":"HLH"},{"$f":"+DA3","v":"LLH"},{"$f":"+DB3","v":"HLH"},{"$f":"+DC3","v":"LLH"},{"$f":"+DD3","v":"HLH"},{"$f":"+DE3","v":"LLH"},{"$f":"+DF3","v":"HLH"},{"$f":"+DG3","v":"LLH"},{"$f":"+DH3","v":"HLH"},{"$f":"+DI3","v":"LLH"},{"$f":"+DJ3","v":"HLH"},{"$f":"+DK3","v":"LLH"},{"$f":"+DL3","v":"HLH"},{"$f":"+DM3","v":"LLH"},{"$f":"+DN3","v":"HLH"},{"$f":"+DO3","v":"LLH"},{"$f":"+DP3","v":"HLH"},{"$f":"+DQ3","v":"LLH"}]
[null,10015,"Asotin County PUD #1",153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,82.454999999999998,62.944000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,153.53700000000001,126.395,88.894000000000005,64.995000000000005,91.013999999999996,70.412000000000006,102.65,63.261000000000003,79.611000000000004,60.773000000000003,105.01900000000001,62.116,159.47900000000001,101.58,262.87700000000001,247.76400000000001,388.93799999999999,337.90899999999999,533.1,479.19299999999998,510.38799999999998,430.57100000000003,283.02,306.63,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,153.70400000000001,117.33499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,232.20500000000001,191.15600000000001,169.41900000000001,123.872,171.94499999999999,133.024,191.46,117.994,158.98400000000001,121.36499999999999,195.078,115.383,240.922,153.45599999999999,330.666,311.65499999999997,437.57,380.16199999999998,596.15700000000004,535.87300000000005,573.68700000000001,483.97199999999998,342.67,371.25599999999997,1,0]
[null,10024,"Benton County PUD #1",70437.222999999998,41859.484000000004,65361.368999999992,46129.120999999999,88220.540999999997,62905.22,85671.394,61775.584999999999,66733.102999999988,44787.845999999998,70408.402000000002,45224.453999999998,70400.191000000006,42481.050999999999,88609.433999999994,60228.218000000001,111701.36899999999,70403.701000000001,129230.371,86617.795999999988,115203.24,69343.707999999999,72410.585000000006,45764.477000000006,69969.81,41792.645999999993,65032.767,45850.969999999994,87611.907999999996,62398.656999999999,85125.444999999992,61347.589,66381.745999999999,44484.415000000001,70074.967999999993,44938.85,70101.217999999993,42237.639000000003,88298.428999999989,59962.745999999999,111406.923,70136.622000000003,128922.367,86352.199000000008,115030.95299999999,68864.3,71887.633999999991,45637.636999999995,72550.288,45072.746999999996,68131.536999999997,48913.612999999998,82297.467000000004,60308.028999999995,79075.327000000005,57383.372000000003,73757.380999999994,50848.425999999999,72232.116000000009,47658.616000000002,74338.585000000006,46079.481,90481.358000000007,63081.575999999994,118830.382,72570.755000000005,134072.44399999999,90024.114999999991,121671.655,72509.2,77301.327000000005,51037.731999999996,72622.539999999994,45081.383999999998,68149.392999999996,48874.838000000003,81979.407000000007,60054.336000000003,79010.97,56970.163999999997,73748.322,50822.42,72077.235000000001,47836.159,74434.196000000011,46100.457999999999,90602.547999999995,63111.631999999998,118985.274,72623.098999999987,134252.64199999999,90103.664000000004,121826.91500000001,72533.625,77386.001999999993,51046.84,73208.754000000001,45121.718000000001,68244.758000000002,49275.843000000001,81950.402000000002,60029.146999999997,78748.710999999996,56769.698000000004,75605.687999999995,52144.163,72074.280999999988,47830.196000000004,74688.452999999994,45925.45,90476.566000000006,63376.592999999993,119127.363,72702.133999999991,134662.54699999999,90029.081000000006,121779.992,72812.12,77430.383000000002,51067.176999999996,1,0]
[null,10025,"Benton REA",24348.542000000001,16010.514999999998,20579.313999999998,15614.013999999999,24971.705000000002,19134.273000000001,24520.616000000002,18595.359,18688.171999999999,13673.932999999999,20081.272000000001,13863.883,19952.815000000002,13452.561,26155.100000000002,18649.124,31790.870999999999,20161.864000000001,35089.476999999999,24699.052,34100.986000000004,20907.2,25930.73,18680.865000000002,24257.521999999997,16082.582,20564.124,15599.037,24850.378000000001,19033.062000000002,24320.502,18440.664000000001,18677.076999999997,13645.161,20001.213,13800.214,19900.414000000001,13412.422,26105.002,18606.941999999999,31749.48,20121.927,35027.588000000003,24648.125,34115.493999999999,20767.386999999999,25791.198,18716.048000000003,24795.847000000002,15683.587000000001,19920.05,16641.993999999999,27997.587,19892.057000000001,26524.904999999999,19243.274000000001,19333.523999999998,13599.797000000002,19414.536,14447.061999999998,22249.751000000004,14551.536,25443.940000000002,18985.762000000002,31585.509000000005,19180.918999999998,35170.794000000002,23087.298999999999,32897.384000000005,21527.573,25854.327000000001,17600.042000000001,24874.120999999999,15714.048000000001,19938.753999999997,16649.421999999999,27888.31,19795.199000000001,25245.552,20267.828999999998,19281.933999999997,13553.77,20243.718999999997,13560.534,22273.309999999998,14550.707999999999,25503.013999999999,19006.553,31687.797999999999,19216.508999999998,35289.126000000004,23136.222000000002,32971.712,21546.543000000001,25855.653000000002,17575.158000000003,23895.534,16752.319000000003,20858.166999999998,15665.382000000001,27700.560999999994,19646.909,25230.823,20247.366000000002,19962.681,13802.177000000001,20277.888999999999,13576.352999999999,21365.654999999999,15537.841,26686.260999999999,17918.631999999998,31768.420999999995,19247.274999999998,33967.608999999997,24670.583999999999,34472.03,20249.609,25948.221999999998,17622.341,1,0]
[null,10027,"Big Bend Elec Coop",21538.058000000001,14378.839999999998,13622.306,9889.0769999999993,16632.081000000002,11995.4,16400.148000000001,11952.465,13935.403000000002,9613.8090000000011,12503.157999999999,8052.0099999999993,17871.685000000001,11723.243,35341.773000000001,26569.870000000003,47619.462,32600.760999999999,46631.652000000002,34973.027999999998,42078.720999999998,28358.437000000002,30535.533000000003,22715.392,21385.835999999999,14445.073999999999,13584.733,9850.4339999999993,16594.368000000002,11947.119999999999,16355.854000000001,11910.766,13620.675999999999,9364.7780000000002,12464.243,8005.3590000000004,17833.086000000003,11686.053,35296.161,26529.492999999999,47585.652999999998,32558.773000000001,46586.210999999996,34932.472000000002,42144.765999999996,28206.402999999998,30391.278000000002,22783.858,22223.352999999999,15406.130999999998,14411.624000000002,10490.723,16060.827999999998,12157.579,15852.465,12033.707,12211.534000000001,8751.9120000000003,13266.062999999998,8820.7900000000009,22365.398999999998,15104.915999999999,36050.631000000001,27122.216,46549.665999999997,32346.600999999999,47659.373,36191.997000000003,39730.048999999999,26739.775000000001,26840.538,20763.855,22149.02,15331.311000000002,14248.092000000001,10298.388000000001,15891.584999999999,12005.683999999999,15876.798000000003,11682.163,12007.617000000002,8583.0879999999997,12848.691000000003,8806.0910000000003,22311.542000000001,15033.7,36264.648999999998,27225.857,46937.674999999996,32590.590999999997,48067.538,36479.39,39993.678999999996,26854.054,26886.024000000001,20778.5,22339.57,15078.607999999998,13903.23,10357.532999999999,15763.272999999999,11888.203,15762.406999999999,11544.275,12000.668999999998,8614.4900000000016,12645.227999999999,8645.0229999999992,22521.040000000001,14784.632999999998,36325.980000000003,27600.798999999999,47404.565999999999,32892.479000000007,48771.57,36615.131999999998,40109.445,27238.897000000001,26985.387999999999,20837.308999999997,1,0]
[null,10029,"Blachly Lane Elec Coop",8301.3130000000001,4363.1469999999999,7882.3580000000011,4415.2929999999997,9211.893,5679.7390000000005,10176.65,5638.1630000000005,9125.8120000000017,4860.5159999999996,9346.1949999999997,5144.6180000000004,8624.5389999999989,4349.5199999999995,7463.4039999999995,3886.6730000000007,7604.2330000000011,4002.6869999999999,7774.2760000000007,3898.4690000000001,8076.753999999999,3929.9130000000005,7104.5009999999993,3875.3650000000007,8506.5939999999991,4161.5849999999991,7884.3580000000011,4416.8979999999992,9213.893,5681.4589999999998,10178.73,5639.8029999999999,8790.8339999999989,4734.335,9348.2749999999996,5146.2530000000006,8626.6189999999988,4351.0399999999991,7465.4839999999995,3888.3130000000006,7606.2330000000011,4004.2869999999998,7776.3560000000007,3900.1089999999999,7887.4340000000002,4122.9529999999995,7285.5090000000009,3697.9580000000001,8005.1649999999991,3839.605,7191.6900000000005,4236.0540000000001,9225.4359999999997,5243.244999999999,10640.530999999999,5831.5779999999995,8981.4220000000005,4809.7469999999994,9493.2160000000003,5206.0709999999999,8704.5759999999991,4436.0079999999998,7629.0869999999995,4145.3290000000006,8068.2340000000004,3898.5629999999996,8029.5579999999991,3998.2890000000002,8215.1820000000007,4123.9069999999992,7522.76,3738.2919999999999,8302.7309999999998,3895.2459999999996,7507.7079999999996,4264.3090000000011,9518.530999999999,5305.5540000000001,10408.648000000001,5943.7290000000012,8971.9779999999992,4711.2690000000002,9684.2839999999997,4895.6620000000003,8685.1659999999993,4339.75,7652.6630000000005,4002.2480000000005,8060.7330000000002,3790.4749999999999,8025.5669999999991,3882.8779999999997,8227.8289999999997,3991.7719999999999,7529.8469999999998,3615.1320000000005,8538.6350000000002,4236.0860000000002,8041.51,4287.4830000000002,9898.14,5500.7820000000002,10305.974,5855.1299999999992,9165.2810000000009,4745.0929999999998,9573.3559999999998,4815.5760000000009,8413.8170000000009,4425.9980000000005,7684.2520000000004,3779.3860000000004,7953.9369999999999,3712.1700000000005,7780.2919999999995,3936.8830000000003,8264.780999999999,3763.5490000000004,7427.1849999999995,3532.692,1,0]
[null,10044,"Canby, City of",8983.39,4962.5150000000003,9260.0190000000002,5400.0249999999996,11045.982,6972.2379999999994,11393.798000000001,6632.9639999999999,9821.9170000000013,5256.7060000000001,9642.1129999999994,5491.98,9130.268,4680.6189999999997,8321.7559999999994,4462.7440000000006,8622.6060000000016,4797.6919999999991,9894.3320000000003,5294.4949999999999,10220.296,5117.2209999999995,8118.8570000000009,4867.6869999999999,9364.505000000001,4725.7420000000002,9365.9719999999998,5442.1689999999999,11051.425999999999,6960.2240000000002,11399.276,6620.97,9435.2199999999993,5104.2269999999999,9634.8170000000009,5472.2,9119.3730000000014,4659.1440000000002,8305.1920000000009,4435.2020000000002,8610.8240000000005,4774.3,9888.875,5273.0920000000006,9908.6820000000007,5403.0300000000007,8371.018,4577.2430000000004,9195.9259999999995,4791.5590000000002,8947.74,5968.99,11303.771000000001,6759.0889999999999,11097.688,6624.0689999999995,9307.4709999999995,5231.0649999999996,9614.7659999999996,5748.098,8924.4539999999997,4779.8500000000004,8076.4090000000006,4913.259,8886.84,4715.1870000000008,9833.9699999999993,5510.3610000000008,9979.9590000000007,5712.5380000000005,8277.2090000000007,4732.6660000000002,9201.9009999999998,4785.8389999999999,8952.7939999999999,5964.0749999999998,11309.078,6754.0360000000001,10716.24,7005.7659999999996,9312.3689999999988,5226.393,9955.82,5407.4059999999999,8929.9889999999996,4774.5549999999994,8082.8809999999994,4907.04,8892.530999999999,4709.74,9840.3670000000002,5504.2219999999998,9985.9920000000002,5706.7629999999999,8283.2489999999998,4726.8759999999993,8904.969000000001,5087.4870000000001,9296.2739999999994,5625.0599999999995,11316.878000000001,6750.9489999999996,10723.938,7002.78,9646.3009999999995,5327.8250000000007,9963.6920000000009,5404.3530000000001,8628.741,5080.362000000001,8375.5,4619.1399999999994,8900.7170000000006,4706.116,9514.1839999999993,5835.1239999999998,10337.188,5360.2929999999997,8291.6880000000001,4723.0049999999992,1,0]
[null,10046,"Central Electric Coop",30812.292999999998,17443.796000000002,32407.929,21613.932000000001,50242.749000000003,33396.345000000001,47051.246999999996,32003.506999999998,36177.206000000006,22992.427,38270.023999999998,23533.645,34640.165000000001,21228.32,30143.805,20073.006999999998,31504.819999999996,18120.084999999999,35519.796999999999,22482.767,36115.267,20603.583999999999,27788.521000000001,17192.373,30348.664000000001,17514.616000000002,32244.875,21423.965,50080.461000000003,33165.881999999998,46859.353999999999,31802.656999999999,35371.807000000001,22360.869000000002,38094.983,23317.588000000003,34468.061000000002,21049.043999999998,29953.470999999998,19870.53,31366.355000000003,17907.199000000001,35339.17,22270.626,36228.182000000001,20097.88,27360.258000000002,17269.293000000001,32741.786000000004,18773.231,32787.629000000001,25257.347000000002,53888.634999999995,35986.382000000005,50231.040999999997,34717.404999999999,37636.079000000005,24801.274000000001,39067.688999999998,27609.522999999997,36051.975000000006,22316.259000000002,28555.456000000002,20477.063999999998,30705.963,17463.964,34429.717000000004,20369.559999999998,33603.971000000005,20181.735000000001,26696.100999999999,16798.568000000003,32796.091,18732.434000000001,32819.831000000006,25234.506999999998,53931.206000000006,35952.536,48069.841,36884.913,37663.229000000007,24777.565000000002,40829.399999999994,25850.683000000001,36084.752999999997,22282.557999999997,28590.516,20438.688000000002,30750.413000000004,17414.036,34483.358000000007,20307.915000000001,33653.002999999997,20122.346000000001,26734.321,16748.087,31478.457000000002,20041.005000000001,34407.913,23634.039000000001,53960.309000000001,35909.828999999998,48086.347000000002,36852.514000000003,39281.105000000003,25372.611000000001,40844.493000000002,25816.492000000006,34526.312000000005,23818.934000000001,29907.332000000002,19096.841,30781.563000000002,17356.514999999999,33084.359000000004,21677.434000000001,35102.239000000001,18641.397000000001,26759.956000000006,16689.61,1,0]
[null,10047,"Central Lincoln PUD",65346.300999999999,46127.538999999997,66185.554999999993,48099.211000000003,78777.031000000003,60727.375,77755.070000000007,55157.695,69574.039000000004,46218.434000000001,71821.664000000004,51208.546999999999,67100.258000000002,44832.91,57031.366999999998,40734.07,54272.586000000003,39515.921999999999,58016.711000000003,41565.656000000003,61222.108999999997,39726.737999999998,53948.281000000003,42948.027000000002,67885.452999999994,43728.277000000002,66268.616999999998,48159.586000000003,78875.945000000007,60803.620999999999,77852.672000000006,55226.949000000001,66891.366999999998,45048.675999999999,71911.827999999994,51272.832000000002,67184.476999999999,44889.18,57102.940999999999,40785.190999999999,54340.695,39565.504000000001,58089.504000000001,41617.805,59073.773000000001,42001.737999999998,56222.987999999998,40794.894999999997,66956.335999999996,43146.27,65361.245999999999,52166.112999999998,78849.398000000001,55591.156000000003,77116.891000000003,54889.468999999997,67441.883000000002,45495.527000000002,71492.297000000006,51093.612999999998,65577.233999999997,43862.991999999998,57515.074000000001,45088.370999999999,55840.273000000001,37019.078000000001,56591.012000000002,40545.141000000003,57871.858999999997,41212.976999999999,56041.722999999998,40547.023000000001,67023.976999999999,43189.851999999999,65426.612999999998,52218.288999999997,78928.414000000004,55646.866999999998,74247.858999999997,57890.73,67509.366999999998,45541.050999999999,74303.593999999997,48405.074000000001,65642.929999999993,43906.921999999999,57572.633000000002,45133.48,55896.18,37056.137000000002,56647.663999999997,40585.733999999997,57929.796999999999,41254.241999999998,56097.781000000003,40587.586000000003,64677.800999999999,45725.925999999999,68249.641000000003,49595.964999999997,79063.335999999996,55741.987999999998,74374.710999999996,57989.637000000002,70433.914000000004,46853.875,74430.508000000002,48487.766000000003,63226.718999999997,46510.305,59964.843999999997,42916.59,55991.633000000002,37119.421999999999,54572.699000000001,42826.758000000002,60244.016000000003,39109.425999999999,56193.504000000001,40656.843999999997,1,0]
[null,10055,"Albion, City of",152.29400000000001,108.10899999999999,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,206.45,149.55500000000001,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,137.83799999999999,73.451999999999998,111.376,79.225999999999999,158.09899999999999,102.304,167.83500000000001,129.59399999999999,250.24799999999999,206.80600000000001,248.46799999999999,194.03100000000001,198.22399999999999,145.614,178.899,137.512,153.17699999999999,105.449,125.215,87.739000000000004,122.48099999999999,77.474000000000004,143.28100000000001,84.379000000000005,133.12700000000001,78.162000000000006,115.767,74.834999999999994,190.852,123.59699999999999,191.869,162.345,290.92,219.84299999999999,276.18799999999999,215.887,225.017,165.28200000000001,210.816,161.83799999999999,185.881,128.042,152.887,117.172,160.90700000000001,94.488,180.33500000000001,106.309,169.38800000000001,99.308999999999997,152.39699999999999,98.596000000000004,192.13200000000001,124.426,192.97499999999999,163.28100000000001,292.12099999999998,220.751,266.63799999999998,227.54599999999999,226.11500000000001,166.089,220.16,154.60300000000001,187.09,128.875,154.08099999999999,118.087,162.19300000000001,95.242999999999995,181.66200000000001,107.09099999999999,170.71700000000001,100.08799999999999,153.636,99.397999999999996,186.49100000000001,132.17699999999999,202.11099999999999,156.18600000000001,293.322,221.65899999999999,267.77600000000001,228.517,233.66200000000001,169.31399999999999,221.399,155.47399999999999,181.161,136.845,161.232,113.045,163.47900000000001,95.998000000000005,176.672,114.191,177.97399999999999,94.94,154.875,100.2,1,0]
[null,10057,"Ashland, City of",8226.9770000000008,4742.8130000000001,9216.3310000000001,5591.8940000000002,11194.218000000001,7442.1940000000004,11162.081,6721.8450000000003,9725.14,5482.442,9400.2919999999995,5665.7539999999999,8431.7469999999994,4545.942,7771.33,4450.3680000000004,7941.8729999999996,4577.723,10045.19,5397.3119999999999,10229.019,5045.1139999999996,7757.9260000000004,4861.4549999999999,8535.1290000000008,4434.6610000000001,9216.3310000000001,5591.8940000000002,11194.218000000001,7442.1940000000004,11162.081,6721.8450000000003,9343.3179999999993,5350.1419999999998,9400.2919999999995,5665.7539999999999,8431.7469999999994,4545.942,7771.33,4450.3680000000004,7941.8729999999996,4577.723,10045.19,5397.3119999999999,9865.3649999999998,5407.768,8067.5919999999996,4551.7889999999998,8144.6369999999997,4418.8190000000004,8391.6479999999992,5885.07,11312.995000000001,6966.6009999999997,10884.566999999999,6790.3329999999996,8916.1530000000002,5346.69,8811.9459999999999,5652.924,7720.56,4414.49,6849.4459999999999,4582.8900000000003,7901.5339999999997,4233.21,9526.6949999999997,5270.4290000000001,9204.2420000000002,5232.9269999999997,7462.1679999999997,4428.3370000000004,8144.6369999999997,4418.8190000000004,8391.6479999999992,5885.07,11312.995000000001,6966.6009999999997,10459.287,7215.6130000000003,8916.1530000000002,5346.69,9160.5190000000002,5304.3519999999999,7720.56,4414.49,6849.4459999999999,4582.8900000000003,7901.5339999999997,4233.21,9526.6949999999997,5270.4290000000001,9204.2420000000002,5232.9269999999997,7462.1679999999997,4428.3370000000004,7842.5829999999996,4720.8739999999998,8746.3449999999993,5530.3739999999998,11312.995000000001,6966.6009999999997,10459.287,7215.6130000000003,9285.2219999999998,5481.7240000000002,9160.5190000000002,5304.3519999999999,7418.2749999999996,4716.7740000000003,7124.37,4306.9660000000003,7901.5339999999997,4233.21,9171.3649999999998,5626.759,9552.1229999999996,4886.0460000000003,7462.1679999999997,4428.3370000000004,1,0]
[null,10059,"Bandon, City of",3253.4650000000001,1950.085,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4238.6540000000005,2523.5329999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2851.2559999999999,1547.2919999999999,2584.1779999999999,1740.9970000000001,3380.8679999999999,1822.683,3543.9,2280.1439999999998,4214.415,2969.4470000000001,4540.8040000000001,2939.826,4068.0819999999999,2460.9259999999999,3789.386,2448.8119999999999,3578.7049999999999,2136.085,2964.529,1859.194,2712.1080000000002,1710.385,2749.2849999999999,1670.136,2743.5630000000001,1654.9860000000001,2693.605,1631.57,3357.6480000000001,1834.806,3394.973,2462.9059999999999,4563.6369999999997,2838.201,4806.9390000000003,3048.482,4120.72,2539.201,3745.002,2495.8330000000001,3644.2719999999999,2220.5160000000001,2888.9769999999999,2026.711,2893.6039999999998,1648.287,2779.942,1670.9639999999999,2745.2869999999998,1643.508,2735.723,1651.318,3357.6480000000001,1834.806,3394.973,2462.9059999999999,4563.6369999999997,2838.201,4605.7520000000004,3249.6689999999999,4120.72,2539.201,3905.0520000000001,2335.7820000000002,3644.2719999999999,2220.5160000000001,2888.9769999999999,2026.711,2893.6039999999998,1648.287,2779.942,1670.9639999999999,2745.2869999999998,1643.508,2735.723,1651.318,3225.587,1968.354,3550.6610000000001,2308.6610000000001,4564.5540000000001,2838.7710000000002,4606.625,3250.2840000000001,4251.3789999999999,2576.5529999999999,3905.982,2336.3389999999999,3489.9180000000001,2376.3110000000001,3015.7860000000001,1901.39,2894.5210000000002,1648.809,2666.84,1785.5530000000001,2858.6579999999999,1531.625,2736.6210000000001,1651.8610000000001,1,0]
[null,10061,"Blaine, City of",4206.9470000000001,2674.7150000000001,4631.6310000000003,3032.5830000000001,4913.7780000000002,3483.0929999999998,5396.4340000000002,3518.9029999999998,4708.99,2926.078,4535.9870000000001,3023.31,4200.5110000000004,2550.1289999999999,3848.74,2463.6660000000002,3661.2919999999999,2405.395,4031.4119999999998,2588.5349999999999,4014.5309999999999,2326.3829999999998,3628.7150000000001,2557.9589999999998,3961.9679999999998,2216.2450000000003,4259.21,2726.3890000000001,4539.0290000000005,3153.6669999999999,4983.5559999999996,3189.8180000000002,4292.4769999999999,2659.0070000000001,4120.8909999999996,2694.1779999999999,3785.1459999999997,2243.6850000000004,3430.9559999999997,2131.13,3257.48,2079.7449999999999,3611.7239999999997,2254.817,3446.2239999999997,2137.9070000000002,3369.2510000000002,2081.9749999999999,3769.4480000000003,2011.6410000000001,4194.728000000001,2815.3190000000004,4750.6760000000004,2885.9390000000003,5124.5210000000006,3234.4550000000004,4328.0930000000008,2582.2870000000003,4288.9930000000004,2643.067,3935.1750000000002,2239.08,3458.7260000000006,2259.6179999999999,3499.4290000000001,1910.067,3686.4530000000004,2219.7070000000003,3655.3780000000006,2081.4640000000004,3464.5690000000004,2022.434,3740.7799999999997,1965.2,4247.0810000000001,2795.8409999999994,4760.2129999999997,2856.6489999999999,4984.5419999999995,3395.0079999999998,4359.8040000000001,2569.5250000000001,4464.125,2500.2139999999999,3972.3939999999993,2230.982,3495.9569999999999,2249.1099999999997,3523.7449999999999,1888.673,3689.8889999999992,2194.2139999999999,3689.5509999999995,2041.6219999999998,3462.3809999999999,1981.6419999999998,3621.0170000000007,2021.2459999999999,4429.4880000000003,2655.4090000000001,4774.4070000000002,2831.1030000000001,5018.0879999999997,3390.3720000000003,4538.683,2611.8360000000002,4506.4359999999997,2492.172,3907.2380000000003,2324.2339999999999,3615.9030000000002,2151.902,3543.8050000000003,1865.4850000000004,3598.1500000000005,2258.3510000000006,3803.7230000000004,1914.9630000000002,3456.5590000000002,1939.0900000000001,1,0]
[null,10062,"Bonners Ferry, City of",2908.8580000000002,1226.9569999999999,3072.694,1644.6410000000001,4160.7629999999999,2395.4259999999999,4314.4449999999997,2561.8690000000001,3710.8349999999996,2022.692,3248.3999999999996,1552.5210000000002,2177.777,891.02399999999989,923.28600000000006,-52.820000000000164,1133.058,-139.66000000000008,1703.2659999999996,452.56399999999985,2608.23,994.50500000000011,2276.6950000000002,939.43399999999997,2869.2640000000001,1275.67,3078.1020000000003,1641.6489999999999,4156.5809999999992,2385.1490000000003,4312.0930000000008,2554.8820000000001,3594.8389999999999,1945.7860000000001,3254.8539999999998,1548.797,2187.1960000000004,890.30799999999999,935.54199999999992,-53.5949999999998,1149.0770000000002,-141.17100000000005,1716.848,451.63200000000006,2670.877,945.11799999999994,2247.0740000000001,982.26199999999994,2750.9319999999998,1273.6600000000003,3018.0940000000001,1558.8040000000001,4073.3379999999997,2426.0039999999999,4160.0370000000003,2528.2110000000002,3439.3550000000005,1930.9969999999998,3204.085,1559.7750000000001,2058.7689999999998,865.01300000000015,1106.3240000000001,-59.537000000000262,1140.127,16.093000000000075,1848.2339999999999,551.51400000000012,2786.1509999999998,1044.2049999999999,2464.924,1117.3319999999999,2756.3109999999997,1268.261,3024.846,1551.92,4077.7160000000003,2421.607,4203.88,2484.348,3443.2589999999996,1927.0749999999998,3151.5619999999999,1612.3910000000001,2063.5630000000001,860.19999999999982,1114.2520000000004,-67.485000000000127,1146.8890000000001,9.3110000000001492,1855.2860000000001,544.44199999999978,2795.0420000000004,1035.2940000000001,2471.7699999999995,1110.4660000000001,2816.7690000000002,1207.0389999999998,2975.7020000000002,1600.2110000000002,4081.6769999999997,2416.8809999999999,4209.4430000000002,2478.0199999999995,3532.1639999999998,1979.4290000000001,3155.4860000000003,1607.817,2146.4520000000002,777.57100000000014,1016.2690000000002,29.733999999999924,1153.2350000000001,2.2259999999998854,1943.4340000000002,455.53,2751.0049999999997,1078.567,2478.2160000000003,1103.2810000000002,1,0]
[null,10064,"Burley, City of",5931.1809999999996,3436.62,6116.85,3836.8990000000003,7749.7790000000005,5289.95,7922.9739999999993,5178.6120000000001,6990.0379999999986,4194.2659999999996,6463.348,3962.652,5970.7969999999996,3275.99,5592.9299999999994,3248.1909999999998,5806.0419999999995,3092.9889999999996,6875.4139999999998,3712.6729999999998,6913.2259999999987,3407.4309999999996,5383.2089999999998,3189.8039999999996,6062.6550000000007,3215.1230000000005,6112.4539999999997,3784.5540000000005,7800.9250000000011,5250.4870000000001,7949.4060000000009,5181.74,6773.3350000000009,4081.2480000000005,6496.2530000000006,3919.2640000000001,6022.5159999999996,3255.17,5664.2690000000002,3262.4449999999997,5843.0020000000004,3016.2269999999999,6938.6270000000004,3680.3270000000002,6774.7530000000006,3535.88,5583.93,2998.6880000000001,6291.51,3241.3869999999997,6004.35,3903.4970000000003,7979.7359999999999,4941.1509999999998,7876.1240000000007,5002.6769999999997,6894.24,4058.1619999999994,6701.3239999999996,3985.683,6210.1060000000007,3267.2020000000002,5637.1719999999996,3284.04,6236.36,2904.3639999999996,7018.4839999999995,3551.6419999999998,6922.3249999999998,3433.2209999999995,5655.3689999999997,2908.1509999999998,6291.735999999999,3239.5479999999998,6005.3739999999998,3902.5650000000005,7983.9540000000006,4942.3389999999999,7658.5630000000001,5225.6359999999995,6896.8279999999995,4058.4179999999997,6868.9879999999994,3818.5039999999999,6210.2809999999999,3265.5189999999998,5636.6389999999992,3281.4449999999997,6236.7030000000004,2902.2490000000003,7020.4340000000002,3550.2240000000002,6924.0060000000003,3431.6610000000001,5654.9599999999991,2905.6139999999996,6150.3680000000004,3383.768,6172.549,3739.8089999999993,7990.6579999999994,4945.4960000000001,7664.9849999999997,5229.0750000000007,7106.186999999999,4134.1149999999998,6872.8040000000001,3819.5290000000005,6067.2619999999997,3411.4399999999996,5766.2070000000003,3153.2970000000005,6239.6,2901.9900000000002,6856.6719999999996,3719.0830000000001,7092.0199999999986,3268.3339999999998,5657.0010000000002,2905.0279999999993,1,0]
[null,10065,"Cascade Locks, City of",979.13000000000011,543.79900000000009,1198.9940000000001,740.548,1599.3429999999998,1115.5250000000001,1484.5170000000003,920.43899999999996,1474.5900000000001,888.12599999999998,1434.9839999999999,964.14400000000001,1130.586,658.12300000000005,935.97900000000004,550.21799999999996,881.24700000000007,530.80700000000002,982.37000000000012,539.8950000000001,876.02499999999998,425.87400000000002,785.24900000000014,470.49900000000014,1081.8510000000001,539.93399999999997,1398.3130000000001,878.85500000000002,1721.163,1200.0819999999999,1605.8609999999999,1004.8370000000001,1527.5370000000003,938.78199999999993,1555.6550000000002,1044.586,1241.4290000000001,728.12799999999993,1024.6869999999999,627.20500000000004,930.98300000000006,568.61500000000001,1035.1619999999998,580.1350000000001,893.98799999999994,495.31200000000001,871.6629999999999,474.36999999999989,911.45,409.31399999999996,1194.7550000000001,798.69800000000021,1637.8820000000001,1000.6650000000001,1449.8580000000002,875.59900000000005,1384.1109999999999,825.07999999999993,1399.0190000000002,914.64299999999992,1078.7180000000003,603.70399999999995,818.904,525.37699999999995,855.25200000000018,458.04600000000005,925.80700000000002,502.77700000000016,782.83699999999999,411.95300000000009,789.12699999999995,390.17399999999998,957.56,424.49899999999991,1238.3459999999998,815.74099999999987,1690.239,1025.0149999999999,1447.9620000000002,957.24999999999989,1432.0350000000001,846.75,1503.6970000000001,883.61399999999992,1120.2169999999996,620.89699999999993,834.78600000000006,545.34800000000007,784.02099999999996,403.19599999999991,855.54599999999982,443.66700000000003,710.46199999999976,351.64800000000002,719.34500000000003,331.24599999999998,926.0319999999997,449.06599999999992,1288.3149999999996,767.73199999999986,1697.12,1027.0940000000001,1452.3219999999997,957.98099999999999,1496.2549999999997,870.09199999999987,1507.8959999999997,884.46499999999992,1080.8439999999996,658.48,862.92699999999968,510.84599999999989,780.77999999999975,398.53800000000001,824.91099999999983,466.88200000000006,728.94699999999989,323.0329999999999,715.17899999999986,325.37200000000007,1,0]
[null,10066,"Centralia, City of",9740.1569999999992,5073.4889999999996,12439.054,7288.1970000000001,15947.453000000001,10635.161,17398.050999999999,10620.498,14940.773000000001,8633.14,13360.939,8177.4400000000005,11689.844999999999,6199.6640000000007,9943.8850000000002,5281.45,9143.8760000000002,4846.4859999999999,9328.5149999999994,4627.3270000000002,9287.241,3996.6469999999999,8116.1319999999996,4423.8680000000004,10456.075000000001,4972.25,12703.834999999999,7467.8099999999995,16123.201000000001,10760.983,17485.344000000001,10680.257,14339.545,8405.2690000000002,13355.992,8174.2870000000003,11684.692999999999,6196.7189999999991,9938.7649999999994,5278.4690000000001,9138.7880000000005,4843.4579999999996,9323.3449999999993,4624.38,9003.2970000000005,4272.4709999999995,8383.1970000000001,4148.6729999999998,9885.3979999999992,4541.0059999999994,12696.436,8312.7379999999994,16448.384999999998,9961.9660000000003,17066.441999999999,10468.127,14461.580999999998,8432.3090000000011,14111.298999999999,8696.39,10867.11,5701.6069999999991,8639.2009999999991,4947.3559999999998,8478.6990000000005,3905.0459999999994,9530.2729999999992,4570.0079999999998,8184.3029999999999,3749.8670000000002,7546.2549999999992,3516.8990000000003,9887.3779999999988,4536.2539999999999,12704.968000000001,8313.49,16461.267,9965.0020000000004,16432.938999999998,11119.41,14472.026000000002,8434.4259999999995,14657.514000000003,8158.2999999999993,10869.321,5697.9190000000008,8635.7479999999996,4938.5079999999998,8475.0320000000011,3896.9270000000006,9529.7469999999994,4562.607,8182.0040000000008,3741.634,7542.8759999999984,3508.2049999999999,9527.3850000000002,4873.7289999999994,13216.744999999999,7790.1839999999993,16461.089,9958.7379999999994,16433.624,11113.876,15071.852999999999,8642.5840000000007,14652.718000000001,8149.9809999999998,10451.883,6094.6020000000008,8945.64,4597.9070000000002,8460.6190000000006,3881.7179999999998,9179.2479999999996,4886.1720000000005,8458.8230000000003,3435.6220000000003,7529.15,3492.0699999999997,1,0]
[null,10067,"Cheney, City of",6835.4989999999998,3847.9940000000006,7148.4159999999993,4759.6389999999992,8589.65,5992.1379999999999,8970.6670000000013,6191.5160000000005,7903.3170000000009,5038.4120000000003,7626.8419999999996,4656.7269999999999,6771.3410000000003,4051.7869999999998,6306.0540000000001,3808.5820000000003,6285.8790000000008,3451.6369999999997,6522.951,4153.7380000000003,6803.5560000000005,3713.7299999999996,5922.3670000000002,3581.0139999999997,6835.9579999999996,3866.8459999999995,7173.5139999999992,4748.6059999999998,8610.6929999999993,5971.5219999999999,8984.9959999999992,6193.9279999999999,7700.2499999999991,4885.0360000000001,7641.81,4632.4070000000002,6787.41,4036.4749999999999,6329.8989999999994,3801.3909999999996,6302.24,3414.8859999999995,6516.2249999999995,4152.7449999999999,6830.5949999999993,3648.9279999999999,5910.4469999999992,3580.0049999999997,7261.8090000000002,4102.8180000000002,7239.5479999999998,5274.2470000000003,9102.3760000000002,6135.95,9433.2450000000008,6278.1260000000002,7986.7759999999998,5043.857,7745.7950000000001,5125.732,7145.9120000000003,4183.25,6364.5010000000002,4200.9530000000004,6595.5609999999997,3683.26,6992.384,4188.8599999999997,6945.3959999999997,4174.1769999999997,6196.7179999999998,3761.2020000000002,7324.5929999999998,4138.2910000000002,7294.5739999999996,5314.3339999999998,9161.0879999999997,6175.5280000000002,9128.0460000000003,6681.6149999999998,8041.1909999999998,5078.2209999999995,8104.1379999999999,4865.68,7206.12,4218.4970000000003,6423.9040000000005,4240.1620000000003,6656.7920000000004,3717.4540000000002,7054.0410000000002,4225.7960000000003,7006.9809999999998,4211.1899999999996,6256.0379999999996,3797.2069999999999,7121.0379999999996,4440.1019999999999,7651.6030000000001,5052.4179999999997,9219.7999999999993,6215.107,9184.7970000000005,6723.1559999999999,8367.0319999999992,5206.0919999999996,8165.5550000000003,4902.5550000000003,6992.0889999999999,4527.982,6731.2510000000002,4031.4279999999999,6718.0209999999997,3751.6469999999999,6853.5680000000002,4524.8609999999999,7329.2749999999996,3987.4929999999999,6315.357,3833.2130000000002,1,0]
[null,10068,"Chewelah, City of",1078.9680000000001,631.00199999999995,1182.7850000000001,792.56799999999998,1477.6010000000001,1016.841,1481.7660000000001,1006.886,1292.796,809.10400000000004,1230.5920000000001,775.476,1038.307,635.22,896.58900000000006,565.71699999999998,944.83600000000001,543.10199999999998,1055.046,646.63800000000003,1044.846,580.447,871.64700000000005,553.96500000000003,1078.9680000000001,631.00199999999995,1182.7850000000001,792.56799999999998,1477.6010000000001,1016.841,1481.7660000000001,1006.886,1247.1559999999999,780.54100000000005,1230.5920000000001,775.476,1038.307,635.22,896.58900000000006,565.71699999999998,944.83600000000001,543.10199999999998,1055.046,646.63800000000003,1044.846,580.447,871.64700000000005,553.96500000000003,1078.991,631.01599999999996,1182.864,792.62099999999998,1477.403,1016.704,1481.6120000000001,1006.7809999999999,1247.3620000000001,780.66899999999998,1230.6020000000001,775.48299999999995,1038.2139999999999,635.16300000000001,896.67200000000003,565.76900000000001,944.80600000000004,543.08399999999995,1055.048,646.63900000000001,1044.8489999999999,580.44799999999998,871.697,553.99699999999996,1078.991,631.01599999999996,1182.864,792.62099999999998,1477.403,1016.704,1481.6120000000001,1006.7809999999999,1247.3620000000001,780.66899999999998,1230.6020000000001,775.48299999999995,1038.2139999999999,635.16300000000001,896.67200000000003,565.76900000000001,944.80600000000004,543.08399999999995,1055.048,646.63900000000001,1044.8489999999999,580.44799999999998,871.697,553.99699999999996,1078.991,631.01599999999996,1182.864,792.62099999999998,1477.403,1016.704,1481.6120000000001,1006.7809999999999,1278.9359999999999,800.43,1230.6020000000001,775.48299999999995,1038.2139999999999,635.16300000000001,896.67200000000003,565.76900000000001,944.80600000000004,543.08399999999995,1055.048,646.63900000000001,1044.8489999999999,580.44799999999998,871.697,553.99699999999996,1,0]
[null,10070,"Declo, City of",159.87299999999999,101.009,173.934,117.965,214.07499999999999,164.49600000000001,225.583,156.51599999999999,194.197,125.431,173.65799999999999,121.143,161.60900000000001,98.935000000000002,148.785,94.804000000000002,141.24,93.119,159.482,98.295000000000002,165.03100000000001,90.724999999999994,140.744,93.37,165.821,95.316000000000003,174.10499999999999,118.081,214.286,164.65799999999999,225.80500000000001,156.67099999999999,186.876,122.217,173.828,121.262,161.767,99.031999999999996,148.93,94.897000000000006,141.37799999999999,93.21,159.63800000000001,98.391999999999996,159.51400000000001,96.492000000000004,146.25299999999999,88.090999999999994,180.68899999999999,103.923,179.536,133.59299999999999,237.86,167.02699999999999,240.55500000000001,167.035,201.352,131.703,188.61600000000001,131.44800000000001,176.136,107.874,156.44499999999999,109.17700000000001,160.16900000000001,97.578000000000003,177.88,109.717,177.06800000000001,106.997,161.16300000000001,97.131,180.85300000000001,104.018,179.7,133.715,238.083,167.18299999999999,231.934,176.036,201.53800000000001,131.82400000000001,195.744,124.613,176.29599999999999,107.97199999999999,156.58600000000001,109.27500000000001,160.31200000000001,97.665999999999997,178.041,109.81699999999999,177.22800000000001,107.09399999999999,161.30699999999999,97.218999999999994,174.83500000000001,110.294,186.88300000000001,126.819,238.30500000000001,167.339,232.15100000000001,176.20099999999999,208.26900000000001,134.108,195.92400000000001,124.72799999999999,170.08099999999999,114.444,162.49600000000001,103.604,160.45599999999999,97.753,171.95599999999999,116.163,183.559,101.021,161.452,97.305999999999997,1,0]
[null,10071,"Drain, City of",808.42100000000005,489.44299999999998,836.31200000000001,536.96500000000003,1112.9659999999999,770.60599999999999,1153.1179999999999,737.50300000000004,970.29399999999998,583.71,955.40700000000004,612.66099999999994,847.01499999999999,494.51900000000001,712.56100000000004,427.48899999999998,669.44799999999998,401.73399999999998,693.30200000000002,395.75099999999998,732.76099999999997,384.80700000000002,641.72900000000004,411.214,835.42100000000005,462.44299999999998,836.31200000000001,536.96500000000003,1112.9659999999999,770.60599999999999,1153.1179999999999,737.50300000000004,932.06899999999996,568.34900000000005,955.40700000000004,612.66099999999994,847.01499999999999,494.51900000000001,712.56100000000004,427.48899999999998,669.44799999999998,401.73399999999998,693.30200000000002,395.75099999999998,709.51199999999994,408.05700000000002,664.36400000000003,388.57900000000001,821.76400000000001,464.06299999999999,801.79300000000001,575.13699999999994,1188.126,750.096,1196.9570000000001,765.298,941.01700000000005,589.91399999999999,976.86400000000003,648.48699999999997,866.7,517.10599999999999,701.85699999999997,464.28300000000002,710.476,384.56400000000002,709.44,407.03500000000003,710.26599999999996,415.43299999999999,648.28099999999995,382.76299999999998,825.40700000000004,466.12,805.11199999999997,577.51800000000003,1188.126,750.096,1155.76,806.495,941.01700000000005,589.91399999999999,1011.034,614.31700000000001,866.7,517.10599999999999,701.85699999999997,464.28300000000002,710.476,384.56400000000002,709.44,407.03500000000003,710.26599999999996,415.43299999999999,648.28099999999995,382.76299999999998,798.29200000000003,493.23599999999999,835.06600000000003,547.56299999999999,1188.126,750.096,1155.76,806.495,974.39099999999996,602.61,1011.034,614.31700000000001,836.67899999999997,547.12699999999995,726.33900000000006,439.8,710.476,384.56400000000002,686,430.47500000000002,733.9,391.79899999999998,648.28099999999995,382.76299999999998,1,0]
[null,10072,"Ellensburg, City of",11130.841,6426.8110000000006,11141.652,7347.2219999999998,12998.456,9066.8719999999994,13735.574000000001,9391.4650000000001,11851.02,7165.2929999999997,11355.951000000001,7020.3330000000005,10122.004000000001,6085.2160000000003,9062.0840000000007,5678.6220000000003,9130.6200000000008,5211.5949999999993,9965.3719999999994,6131.3320000000003,10081.413999999999,5583.076,9152.0969999999998,5827.2359999999999,11069.446,6418.6030000000001,11109.188,7315.3639999999996,12967.636,9033.4989999999998,13746.003999999999,9390.7969999999987,11825.231,7126.9409999999998,11346.014999999999,7001.683,10101.812,6063.3980000000001,9033.8689999999988,5648.7749999999996,9104.4580000000005,5180.1469999999999,9955.7039999999997,6112.5949999999993,10090.298999999999,5532.3050000000003,9092.06,5817.3130000000001,10990.543000000001,6355.0149999999994,10880.279999999999,7087.1379999999999,13571.306,9487.6039999999994,14195.608,9692.4009999999998,11146.795,6699.2860000000001,11375.17,7002.4340000000002,10247.041000000001,6165.9389999999994,9177.7540000000008,5644.5229999999992,9218.5959999999995,5245.652,9908.4130000000005,6084.2780000000002,10286.543,5559.4070000000002,9336.7139999999999,5930.85,11118.609999999999,6391.6570000000002,11192.234,7236.2939999999999,13807.442000000001,9608.1400000000012,14491.605,9815.18,11387.146999999999,6809.875,11451.328,7062.5869999999995,10283.345000000001,6163.0589999999993,9159.9390000000003,5532.9279999999999,9112.5990000000002,5107.5549999999994,9740.5519999999997,5915.8989999999994,10006.626,5301.2630000000008,8967.393,5630.2539999999999,11174.557999999999,6341.6030000000001,11148.831,7284.4920000000002,13803.993,9603.2690000000002,14495.152,9812.7880000000005,11705.652,6997.2740000000003,11458.888999999999,7064.5309999999999,10339.834000000001,6113.9739999999993,9118.7189999999991,5581.7310000000007,9118.94,5107.0410000000002,9806.6219999999994,5871.7570000000005,9969.2609999999986,5351.3359999999993,8969.5220000000008,5627.4939999999997,1,0]
[null,10074,"Forest Grove, City of",11878.129000000001,6711.7000000000007,12455.039999999999,7400.1229999999996,13984.369999999999,9246.4650000000001,14913.662,9022.857,14332.130000000001,8073.2210000000014,13610.997000000001,8264.2099999999991,12449.854000000001,6808.11,10285.788,5549.393,10537.393999999998,5824.3280000000004,11745.348,6235.4570000000003,12565.827000000001,6062.7429999999995,10225.578,6186.0649999999996,12294.865000000002,6294.2370000000001,12469.552000000001,7395.7990000000009,14016.084999999999,9254.8900000000012,14946.374999999998,9030.7129999999997,13800.678,7863.9310000000005,13626.834000000001,8262.7900000000009,12463.07,6798.04,10294.175999999999,5527.6440000000002,10560.694000000001,5809.3429999999998,11759.938,6220.3369999999995,12184.087,6457.6509999999998,10607.327000000001,5797.8450000000003,12735.290999999999,6339.902,12118.802,7790.2869999999984,14878.200999999997,8766.3209999999999,14727.946000000002,8759.3819999999996,14257.695,7969.402,13991.895000000002,8350.7510000000002,12891.114000000001,6861.9660000000003,10165.241999999998,5830.0530000000008,10352.584000000001,4946.491,11940.480000000001,6110.1509999999998,12283.429,6326.4359999999997,10895.597000000002,5798.2439999999997,12750.178,6308.601999999999,12146.431,7772.8539999999994,14941.093000000001,8772.1329999999998,14248.581999999999,9297.3729999999996,14315.751,7972.8099999999995,14536.790999999999,7832.4210000000003,12906.421,6835.5929999999998,10153.759,5777.554000000001,10344.575000000001,4902.25,11952.566000000001,6070.6830000000009,12302.182000000001,6291.6280000000006,10893.77,5753.7070000000003,12316.775000000001,6711.9110000000001,12633.603999999999,7284.2969999999987,14990.771000000001,8771.1419999999998,14278.159999999998,9294.8019999999997,14960.411999999998,8165.030999999999,14568.896000000001,7817.9569999999985,12446.182999999999,7273.268,10499.948,5368.1060000000007,10330.307000000001,4862.6460000000006,11543.808999999999,6444.0119999999988,12733.080000000002,5833.9309999999996,10884.509,5713.5630000000001,1,0]
[null,10076,"Heyburn, City of",1937.6490000000001,1310.4830000000002,2012.7840000000001,1459.8629999999998,2539.337,1945.3300000000002,2643.8670000000002,1930.5460000000003,2321.7829999999999,1587.451,2143.9549999999999,1545.8520000000001,1957.5640000000001,1253.3319999999999,1870.0429999999999,1228.1020000000003,1924.04,1226.252,2138.1679999999997,1321.7760000000003,2014.4750000000001,1120.627,1691.9380000000001,1188.7670000000001,2004.1599999999999,1237.6380000000001,2011.5100000000002,1457.01,2537.1210000000001,1941.2080000000003,2641.1860000000001,1926.8889999999999,2274.0059999999999,1575.4150000000002,2141.2600000000002,1542.307,1956.462,1250.405,1868.2269999999999,1223.5730000000001,1923.808,1222.443,2136.8820000000001,1316.7140000000002,1946.587,1182.1720000000003,1754.3409999999999,1122.325,2053.0529999999999,1283.3139999999999,1963.184,1561.547,2653.3419999999996,1874.4860000000001,2659.683,1950.2569999999998,2238.7439999999997,1556.481,2149.6030000000001,1553.645,1946.6320000000001,1255.3710000000001,1801.1149999999998,1298.8800000000001,1990.5909999999999,1196.777,2149.1610000000001,1346.6380000000001,1929.9859999999999,1188.2169999999999,1722.4639999999999,1117.9739999999997,2053.8980000000001,1282.5469999999998,1963.7270000000001,1561.0309999999999,2654.0540000000001,1873.85,2564.6380000000004,2045.3779999999999,2239.1850000000004,1556.1089999999999,2226.3969999999999,1476.9759999999999,1947.3229999999999,1254.7560000000001,1802.096,1297.97,1991.6100000000001,1195.827,2150.4369999999999,1345.431,1931.3119999999999,1186.9630000000002,1723.527,1116.9810000000002,1986.7080000000001,1349.8150000000001,2038.9530000000002,1485.8320000000001,2654.7650000000003,1873.2139999999999,2565.1410000000005,2044.951,2322.8069999999998,1592.4710000000002,2226.924,1476.5740000000001,1880.4880000000001,1321.6669999999999,1865.7809999999999,1234.357,1992.63,1194.8770000000002,2080.0299999999997,1415.9080000000004,1996.3649999999998,1121.9830000000002,1724.5910000000001,1115.989,1,0]
[null,10078,"McCleary, City of",1961.1780000000001,999.70100000000002,2158.5709999999999,1188.848,2453.3539999999998,1447.3040000000001,2728.8760000000002,1498.6559999999999,2372.4870000000001,1262.241,2281.777,1262.385,2099.5459999999998,1029.692,1845.3720000000001,899.61500000000001,1779.884,855,1825.787,847.86099999999999,1905.748,824.28,1777.9079999999999,901.024,1757.6030000000001,712.20799999999986,1924.3710000000001,948.84099999999989,2258.6709999999998,1151.5369999999998,2489.7709999999997,1262.492,2116.558,1047.1469999999999,2047.0559999999998,1019.8219999999999,1845.7099999999998,796.14699999999993,1618.43,662.04,1578.8879999999999,613.92200000000003,1624.903,607.25600000000009,1643.1919999999998,621.71499999999992,1608.6950000000002,610.52099999999996,1830.825,847.73400000000004,1897.837,1147.0640000000001,2319.587,1313.8820000000001,2210.127,1218.5039999999999,2021.355,1099.0930000000001,2061.6379999999999,1157.6990000000001,1814.432,909.73099999999999,1480.568,792.23900000000003,1460.002,649.17200000000003,1415.1410000000001,666.54399999999998,1471.18,695.52499999999998,1426.6849999999999,679.85900000000004,1835.748,850.01400000000001,1902.9069999999999,1150.1279999999999,2325.71,1317.35,2147.1889999999999,1290.4939999999999,2026.7360000000001,1102.019,2131.8290000000002,1096.1400000000001,1819.308,912.17600000000004,1484.5820000000001,794.38699999999994,1463.9590000000001,650.93200000000002,1418.981,668.35299999999995,1475.1610000000001,697.40800000000002,1430.549,681.70100000000002,1785.607,905.56299999999999,1969.854,1089.271,2330.2710000000002,1319.934,2151.415,1293.0329999999999,2112.9870000000001,1133.606,2136.1039999999998,1098.338,1766.3920000000001,970.59199999999998,1533.2850000000001,750.31899999999996,1466.932,652.25300000000004,1380.021,711.55399999999997,1521.713,655.27499999999998,1433.4570000000001,683.08600000000001,1,0]
[null,10079,"McMinnville, City of",37606.480000000003,22538.384999999998,37004.055,22159.105,40680.983999999997,26461.67,44377.093999999997,26888.098000000002,39775.300999999999,23066.52,40007.875,24468.728999999999,36959.175999999999,20694.050999999999,34601.523000000001,19839.425999999999,33471.097999999998,19617.900000000001,35614.608999999997,20080.912,37611.792999999998,20309.127,33462.589999999997,20995.578000000001,38966.190999999999,21675.623,37248.133000000002,22310.678,40941.207000000002,26635.74,44675.27,27073.636999999999,39848.578000000001,23389.190999999999,40272.281000000003,24635.936000000002,37218.688000000002,20839.115000000002,34861.472999999998,19984.695,33731.438000000002,19763.657999999999,35868.004000000001,20224.294999999998,36880.961000000003,21465.15,34693.527000000002,20166.278999999999,39699.188000000002,21535.77,37402.050999999999,24175.057000000001,43266.351999999999,26426.969000000001,42614.991999999998,25915.039000000001,41106.605000000003,24185.773000000001,41312.995999999999,25586.921999999999,38152.417999999998,21518.23,34044.144999999997,21088.243999999999,36074.855000000003,19556.331999999999,36506.016000000003,20416.743999999999,39784.531000000003,22995.695,34922.480000000003,20592.723000000002,39788.851999999999,21585.143,37502.383000000002,24240.969000000001,43396.66,26507.768,41562.832000000002,27163.016,41225.516000000003,24256.526999999998,42573.648000000001,24505.958999999999,38246.527000000002,21571.822,34124.870999999999,21139.153999999999,36155.953000000001,19601.203000000001,36597.957000000002,20469.178,39880.296999999999,23052.039000000001,35001.741999999998,20640.169999999998,38825.656000000003,22685.046999999999,38699.211000000003,23216.210999999999,43537.629000000001,26589.973000000002,41677.167999999998,27242.48,41531.097999999998,24150.713,42699.855000000003,24572.342000000001,37277.563000000002,22689.232,35151.633000000002,20244.678,36237.449000000001,19646.298999999999,35715.961000000003,21496.26,41053.461000000003,22031.723000000002,35081.383000000002,20687.844000000001,1,0]
[null,10080,"Milton, Town of",2959.6819999999998,1873.271,3354.241,2215.6039999999998,3671.442,2613.0509999999999,3892.1129999999998,2558.9639999999999,3493.518,2154.4859999999999,3231.7550000000001,2136.913,2906.998,1754.925,2386.8310000000001,1525.509,2183.125,1413.6130000000001,2443.4009999999998,1555.511,2541.4749999999999,1468.386,2190.1260000000002,1523.3979999999999,3070.2040000000002,1769.645,3358.5909999999999,2218.4769999999999,3675.2510000000002,2615.7620000000002,3896.0369999999998,2561.5439999999999,3372.634,2109.663,3235.857,2139.625,2911.2370000000001,1757.4839999999999,2384.2379999999998,1523.8510000000001,2180.6799999999998,1412.03,2440.8159999999998,1553.865,2450.8229999999999,1554.818,2271.8780000000002,1437.518,3099.15,1786.329,3262.8040000000001,2367.0830000000001,3847.7910000000002,2499.92,3930.6669999999999,2584.3119999999999,3401.27,2127.5749999999998,3266.0439999999999,2159.5859999999998,2939.3829999999998,1774.4749999999999,2312.36,1619.46,2279.8980000000001,1340.89,2455.5749999999998,1563.261,2465.6559999999999,1564.2280000000001,2289.62,1448.7449999999999,3103.527,1788.8520000000001,3266.8589999999999,2370.0250000000001,3851.7460000000001,2502.4899999999998,3791.3620000000001,2730.1289999999999,3405.069,2129.9520000000002,3389.627,2042.827,2943.491,1776.9549999999999,2310.0210000000002,1617.8219999999999,2277.6010000000001,1339.539,2453.1559999999999,1561.721,2463.2379999999998,1562.694,2287.33,1447.296,3000.19,1898.91,3398.7170000000001,2244.9810000000002,3855.5990000000002,2504.9929999999999,3795.05,2732.7840000000001,3520.0639999999999,2170.8580000000002,3393.7750000000001,2045.327,2840.2159999999999,1886.65,2393.9259999999999,1530.0429999999999,2275.3629999999998,1338.223,2362.703,1648.316,2549.221,1472.8620000000001,2285.0990000000002,1445.884,1,0]
[null,10081,"Milton-Freewater, City of",3466.75,1977.6190000000001,4171.0959999999995,2623.0509999999999,5623.4380000000001,4071.5609999999997,5804.2290000000003,3777.2430000000004,4610.1980000000003,2849.9110000000001,4240.57,2820.5219999999999,3940.8649999999998,2207.4279999999999,3276.741,1686.6329999999998,2984.3320000000003,1415.4479999999999,4357.2809999999999,2110.19,4477.1589999999997,1964.8969999999999,3455.5010000000002,2136.4969999999998,3614.527,1831.8429999999998,4166.0959999999995,2623.0509999999999,5620.4380000000001,4071.5609999999997,5800.2290000000003,3777.2430000000004,4409.0439999999999,2776.7179999999998,4234.57,2820.5219999999999,3943.8649999999998,2207.4279999999999,3287.741,1686.6329999999998,3001.3320000000003,1415.4479999999999,4361.2809999999999,2110.19,4312.8770000000004,2140.1799999999998,3619.4390000000003,1982.5590000000002,3782.0699999999997,1923.317,4112.701,2909.3130000000001,5808.6959999999999,3752.8710000000001,5836.5959999999995,3794.8620000000001,4625.7820000000002,2915.8510000000001,4283.6080000000002,2847.5880000000002,4275.6080000000002,2408.895,3107.6379999999999,1789.9479999999999,3219.4260000000004,1339.0810000000001,4697.8580000000002,2303.6770000000001,4437.4679999999998,2213.8339999999998,3538.7870000000003,1932.011,3782.0699999999997,1923.317,4112.701,2909.3130000000001,5808.6959999999999,3752.8710000000001,5580.7280000000001,4050.7299999999996,4625.7820000000002,2915.8510000000001,4470.5649999999996,2660.6309999999999,4275.6080000000002,2408.895,3107.6379999999999,1789.9479999999999,3219.4260000000004,1339.0810000000001,4697.8580000000002,2303.6770000000001,4437.4679999999998,2213.8339999999998,3538.7870000000003,1932.011,3626.866,2075.5219999999999,4311.857,2715.1559999999999,5818.6959999999999,3753.8710000000001,5576.7280000000001,4051.7299999999996,4774.0919999999996,2951.7869999999998,4482.5649999999996,2660.6309999999999,4095.5690000000004,2588.9349999999999,3240.1139999999996,1657.4720000000002,3219.4260000000004,1339.0810000000001,4510.8459999999995,2490.69,4617.8879999999999,2033.4140000000002,3538.7870000000003,1932.011,1,0]
[null,10082,"Minidoka, City of",37.658000000000001,28.271000000000001,48.335000000000001,37.115000000000002,57.796999999999997,46.860999999999997,58.514000000000003,44.515999999999998,53.735999999999997,38.091999999999999,46.692,35.848999999999997,39.036999999999999,28.059000000000001,33.393000000000001,24.863,30.779,22.120999999999999,33.090000000000003,23.516999999999999,33.286999999999999,21.3,28.273,22.838000000000001,39.087000000000003,26.841999999999999,48.335000000000001,37.115000000000002,57.796999999999997,46.860999999999997,58.514000000000003,44.515999999999998,51.613,37.048000000000002,46.692,35.848999999999997,39.036999999999999,28.059000000000001,33.393000000000001,24.863,30.779,22.120999999999999,33.090000000000003,23.516999999999999,32.103999999999999,22.483000000000001,29.417999999999999,21.693000000000001,44.807000000000002,31.344000000000001,48.448,38.643999999999998,75.963999999999999,58.914999999999999,76.218000000000004,59.320999999999998,60.146999999999998,44.094000000000001,54.268000000000001,39.825000000000003,44.182000000000002,32.637999999999998,34.009,26.245999999999999,34.835999999999999,23.510999999999999,37.472000000000001,27.597000000000001,38.052,25.248000000000001,31.765000000000001,24.311,44.807000000000002,31.344000000000001,48.448,38.643999999999998,75.963999999999999,58.914999999999999,76.218000000000004,59.320999999999998,60.146999999999998,44.094000000000001,54.268000000000001,39.825000000000003,44.182000000000002,32.637999999999998,34.009,26.245999999999999,34.835999999999999,23.510999999999999,37.472000000000001,27.597000000000001,38.052,25.248000000000001,31.765000000000001,24.311,44.807000000000002,31.344000000000001,48.448,38.643999999999998,75.963999999999999,58.914999999999999,76.218000000000004,59.320999999999998,61.145000000000003,44.826000000000001,54.268000000000001,39.825000000000003,44.182000000000002,32.637999999999998,34.009,26.245999999999999,34.835999999999999,23.510999999999999,37.472000000000001,27.597000000000001,38.052,25.248000000000001,31.765000000000001,24.311,1,0]
[null,10083,"Monmouth, City of",3690.9140000000002,2216.8670000000002,4080.3539999999998,2603.5079999999998,4716.9290000000001,3329.732,5170.2830000000004,3349.76,4442.7640000000001,2665.6819999999998,3979.4520000000002,2553.2979999999998,3769.355,2178.5189999999998,3454.4870000000001,2056.7539999999999,3316.366,2017.2950000000001,3697.9549999999999,2141.922,3705.6439999999998,1937.7260000000001,3211.346,2126.384,3841.6109999999999,2082.7510000000002,4090.4760000000001,2609.9670000000001,4726.6480000000001,3336.5929999999998,5180.3450000000003,3356.279,4290.5060000000003,2609.4609999999998,3989.5520000000001,2559.779,3779.8629999999998,2184.5920000000001,3489.0889999999999,2077.3560000000002,3350.6909999999998,2038.174,3732.9110000000001,2162.17,3606.902,2091.6709999999998,3376.567,2016.367,3984.58,2176.125,4043.8429999999998,2872.1019999999999,5098.8389999999999,3286.4879999999998,5321.5410000000002,3487.6819999999998,4434.6329999999998,2700.518,4126.8280000000004,2670.6840000000002,3909.511,2269.6680000000001,3490.877,2316.2199999999998,3620.9250000000002,1978.2149999999999,3925.0219999999999,2278.6779999999999,3851.8020000000001,2224.0210000000002,3520.9870000000001,2109.4920000000002,3990.8,2179.5210000000002,4049.2849999999999,2875.9670000000001,5104.6859999999997,3290.2570000000001,5113.5029999999997,3705.3359999999998,4440.0320000000002,2703.8049999999998,4297.9539999999997,2509.1750000000002,3915.3980000000001,2273.087,3519.6149999999998,2335.2869999999998,3650.8429999999998,1994.56,3955.268,2296.2370000000001,3882.1080000000002,2241.52,3549.9169999999999,2126.8249999999998,3847.1619999999998,2332.7750000000001,4228.2460000000001,2706.3119999999999,5110.5330000000004,3294.0259999999998,5119.0789999999997,3709.3760000000002,4600.732,2751.3020000000001,4304.0249999999996,2512.7199999999998,3765.9870000000001,2431.8049999999998,3691.4870000000001,2211.2199999999998,3680.761,2010.905,3832.7620000000002,2466.547,4062.0650000000001,2109.3679999999999,3578.8470000000002,2144.1570000000002,1,0]
[null,10091,"Rupert, City of",3617.29,2235.2109999999998,4148.2420000000002,2951.2919999999999,5054.5770000000002,3711.32,5159.6530000000002,3716.9789999999998,4611.5990000000002,3118.5410000000002,4199.9769999999999,2831.0450000000001,3623.2939999999999,2300.7910000000002,3287.931,2136.0940000000001,3517.761,2071.1559999999999,3813.1370000000002,2406.893,3659.8649999999998,2076.1419999999998,3095.6909999999998,2019.2750000000001,3617.29,2235.2109999999998,4148.2420000000002,2951.2919999999999,5054.5770000000002,3711.32,5159.6530000000002,3716.9789999999998,4452.5789999999997,3011.0039999999999,4199.9769999999999,2831.0450000000001,3623.2939999999999,2300.7910000000002,3287.931,2136.0940000000001,3517.761,2071.1559999999999,3813.1370000000002,2406.893,3659.8649999999998,2076.1419999999998,3095.6909999999998,2019.2750000000001,3862.5830000000001,2385.076,4058.7829999999999,2887.95,5373.9380000000001,3945.4110000000001,5509.0929999999998,3968.5169999999998,4608.9780000000001,3116.76,4381.93,2953.7379999999998,3821.3470000000002,2426.587,3438.5889999999999,2235.422,3712.2660000000001,2184.5949999999998,4010.3440000000001,2530.6460000000002,3860.6379999999999,2191.386,3264.0549999999998,2127.4389999999999,3862.5830000000001,2385.076,4058.7829999999999,2887.95,5373.9380000000001,3945.4110000000001,5509.0929999999998,3968.5169999999998,4608.9780000000001,3116.76,4381.93,2953.7379999999998,3821.3470000000002,2426.587,3438.5889999999999,2235.422,3712.2660000000001,2184.5949999999998,4010.3440000000001,2530.6460000000002,3860.6379999999999,2191.386,3264.0549999999998,2127.4389999999999,3862.5830000000001,2385.076,4058.7829999999999,2887.95,5373.9380000000001,3945.4110000000001,5509.0929999999998,3968.5169999999998,4733.3419999999996,3200.8580000000002,4381.93,2953.7379999999998,3821.3470000000002,2426.587,3438.5889999999999,2235.422,3712.2660000000001,2184.5949999999998,4010.3440000000001,2530.6460000000002,3860.6379999999999,2191.386,3264.0549999999998,2127.4389999999999,1,0]
[null,10097,"Troy, City of",864.45500000000004,543.64099999999996,943.75099999999998,674.96799999999996,1275.0150000000001,950.053,1301.7270000000001,971.85400000000004,1087.991,722.02,1023.784,698.14800000000002,844.48699999999997,574.91499999999996,633.73500000000001,432.54,619.46299999999997,369.39,632.74099999999999,394.31900000000002,638.24199999999996,359.13600000000002,592.77,394.029,866.18100000000004,544.72699999999998,945.63400000000001,676.31500000000005,1277.5709999999999,951.95799999999997,1304.337,973.80200000000002,1054.1880000000001,696.89499999999998,1025.826,699.54,846.18,576.06700000000001,635.00400000000002,433.40699999999998,620.70399999999995,370.13,634.00199999999995,395.10500000000002,639.51400000000001,359.85199999999998,593.95699999999999,394.81799999999998,867.94500000000005,545.79100000000005,947.25,677.89200000000005,1281.0029999999999,953.06100000000004,1308.0070000000001,974.75599999999997,1055.904,698.33900000000006,1027.6559999999999,701.13800000000003,847.97199999999998,577.14099999999996,636.15899999999999,434.37,621.96799999999996,370.85399999999998,635.274,395.9,640.79,360.57299999999998,595.08900000000006,395.64499999999998,869.67899999999997,546.88199999999995,949.14200000000005,679.24699999999996,1283.5619999999999,954.96500000000003,1310.6320000000001,976.71299999999997,1058.0229999999999,699.74099999999999,1029.7180000000001,702.54399999999998,849.66499999999996,578.29300000000001,637.428,435.23700000000002,623.20899999999995,371.59399999999999,636.54100000000005,396.69,642.07399999999996,361.29599999999999,596.28200000000004,396.43799999999999,871.42200000000003,547.97699999999998,951.04399999999998,680.60699999999997,1286.133,956.87800000000004,1313.2570000000001,978.66899999999998,1085.299,715.02200000000005,1031.769,703.94399999999996,851.36500000000001,579.45100000000002,638.70399999999995,436.108,624.45600000000002,372.33699999999999,637.81500000000005,397.48399999999998,643.35900000000004,362.01799999999997,597.47500000000002,397.23099999999999,1,0]
[null,10106,"Clearwater Power",10030.868,5786.9859999999999,11869.974,7867.0420000000004,14565.771000000001,9733.3880000000008,14715.19,9729.5990000000002,12497.294,7823.5479999999998,11631.457,7089.1530000000002,10224.82,6033.107,9005.2139999999999,5611.4070000000002,8970.0969999999998,4903.8500000000004,9511.1560000000009,5504.9669999999996,9806.3289999999997,5173.1459999999997,8648.9650000000001,5223.6229999999996,10080.996999999999,5815.9059999999999,11917.511,7898.549,14613.156000000001,9765.0519999999997,14762.77,9761.0570000000007,12173.767,7621.0150000000003,11680.563,7119.0820000000003,10274.527,6062.4380000000001,9053.9150000000009,5641.7539999999999,9021.2150000000001,4931.7950000000001,9561.2350000000006,5533.951,9858.0879999999997,5200.451,8698.2479999999996,5253.3890000000001,10067.099,5693.0410000000002,11307.574000000001,7217.366,16181.752,10686.272000000001,15982.971000000001,10598.126,11608.891,7154.2939999999999,12144.955,7184.7870000000003,10169.293,5880.393,8532.9840000000004,5079.8339999999998,8647.3289999999997,4476.5739999999996,9310.6350000000002,5140.8239999999996,9691.2510000000002,4752.9879999999994,8184.4889999999996,4690.5540000000001,10076.302,5683.5219999999999,11319.626,7204.755000000001,16188.791000000001,10678.916000000001,16048.400000000001,10532.380000000001,11615.764999999999,7147.1299999999992,12097.714,7231.9559999999992,10177.836000000001,5871.567,8546.8700000000008,5065.6559999999999,8659.3610000000008,4464.2749999999996,9323.889000000001,5127.2900000000009,9708.496000000001,4735.4750000000004,8196.3220000000001,4678.4609999999993,10150.684999999999,5614.049,11272.225999999999,7256.6490000000003,16198.744000000001,10673.856000000002,16062.242,10523.425000000001,11936.778,7346.3149999999996,12107.883000000002,7226.9209999999994,10251.424999999999,5802.7179999999998,8501.42,5116.0339999999997,8674.2969999999987,4454.1010000000006,9402.2009999999991,5053.9079999999994,9666.4919999999984,4782.3980000000001,8210.9560000000001,4668.6059999999998,1,0]
[null,10111,"Columbia Power Coop",994.97900000000004,704.38599999999997,1114.231,837.33799999999997,1574.6780000000001,1301.152,1569.0540000000001,1173.922,1173.943,827.976,1187.5730000000001,906.13,1192.0519999999999,796.05600000000004,1244.3050000000001,872.66300000000001,1351.365,961.79399999999998,1684.1289999999999,1156.7439999999999,1689.652,1055.817,1211.6179999999999,972.846,1040.383,662.23800000000006,1113.3140000000001,836.649,1559.287,1288.4349999999999,1558.4380000000001,1165.979,1152.146,825.76199999999994,1185.5999999999999,904.625,1192.472,796.33699999999999,1247.7159999999999,875.05499999999995,1354.62,964.11,1687.239,1158.8800000000001,1622.3009999999999,1127.895,1272.088,917.19899999999996,1027.3330000000001,653.93100000000004,1194.5530000000001,998.98199999999997,1523.1679999999999,1134.586,1504.9739999999999,1125.979,1365.3219999999999,978.548,1243.191,948.56700000000001,1198.5640000000001,800.40499999999997,1174.184,914.25900000000001,1374.337,876.43600000000004,1881.164,1292.077,1663.135,1156.2850000000001,1247.404,899.40200000000004,1027.2850000000001,653.90099999999995,1194.5229999999999,998.95799999999997,1522.8689999999999,1134.3630000000001,1437.9580000000001,1193.3579999999999,1365.3240000000001,978.55,1299.194,892.45299999999997,1198.7360000000001,800.52,1174.0419999999999,914.14800000000002,1374.6020000000001,876.60500000000002,1881.097,1292.0309999999999,1662.854,1156.0899999999999,1247.4259999999999,899.41800000000001,984.48199999999997,696.95399999999995,1252.441,941.202,1523.019,1134.4749999999999,1438.07,1193.451,1419.7719999999999,1001.3579999999999,1299.1089999999999,892.39400000000001,1145.9010000000001,853.25599999999997,1227.539,860.90499999999997,1374.277,876.39800000000002,1800.0150000000001,1373.0830000000001,1734.9860000000001,1084.145,1247.395,899.39499999999998,1,0]
[null,10121,"Coos Curry Elec Coop",16711.07,10183.111000000001,17784,11345.754999999999,20675.645,14369.38,23040.285,14392.867,20926.197,12537.391,20300.98,13010.397000000001,18105.388999999999,10516.987999999999,15809.221,9802.9560000000001,14572.438,9236.518,15260.547,9253.5769999999993,16111.370999999999,8857.2209999999995,14390.366,9720.7289999999994,17345.912,9548.2710000000006,17784,11345.754999999999,20675.645,14369.38,23040.285,14392.867,20088.136999999999,12221.531999999999,20300.98,13010.397000000001,18105.388999999999,10516.987999999999,15809.221,9802.9560000000001,14572.438,9236.518,15260.547,9253.5769999999993,15521.984,9446.607,14978.483,9132.6119999999992,17630.706999999999,9757.7240000000002,17368.57,12301.217000000001,22054.668000000001,13746.778,23078.949000000001,14414.329,20232.592000000001,12449.271000000001,20707.067999999999,13472.486999999999,18377.293000000001,10952.365,15655.245999999999,10789.263999999999,15576.883,8939.9470000000001,15523.339,9418.2209999999995,15641.409,9484.107,15201.911,9284.0499999999993,17630.706999999999,9757.7240000000002,17368.57,12301.217000000001,22054.668000000001,13746.778,22211.187999999998,15282.092000000001,20232.592000000001,12449.271000000001,21499.203000000001,12680.352999999999,18377.293000000001,10952.365,15655.245999999999,10789.263999999999,15576.883,8939.9470000000001,15523.339,9418.2209999999995,15641.409,9484.107,15201.911,9284.0499999999993,16996.813999999998,10391.615,18077.168000000001,11592.618,22054.668000000001,13746.778,22211.187999999998,15282.092000000001,20929.715,12686.299000000001,21499.203000000001,12680.352999999999,17675.844000000001,11653.815000000001,16267.293,10177.217000000001,15576.883,8939.9470000000001,14946.079,9995.48,16222.928,8902.5879999999997,15201.911,9284.0499999999993,1,0]
[null,10123,"Cowlitz County PUD #1",216948.52825393528,171055.57035406434,223039.30271067962,178989.04042532039,231224.10332903243,198852.72886296787,237859.22977238699,187542.85424361282,212244.31373793117,157060.7921660688,219857.87383868633,172820.97294531352,221479.18024960003,161850.1701824,211720.85287432271,166933.74938167751,202572.42095999999,162057.93676800001,214334.69056412898,168994.65986787094,222578.33250890317,160751.01792309675,199455.92217600002,174523.931904,231858.35356645178,167453.25535354851,229539.28357281562,184205.27506718453,237962.61187096761,204647.84620903214,244791.1042116126,193008.3706283872,217181.52912000002,162886.14684,226265.1390828533,177857.45307714673,227933.69483733349,166566.93084266648,217890.98286967733,171798.65957032252,208475.94039999999,166780.75232,220580.99500387104,173919.63067612908,220580.99500387104,173919.63067612908,213821.47733333317,171057.18186666653,199265.61599999998,143914.05599999998,182775.30381137319,160404.36818862701,185695.55612903234,146413.80387096782,191885.408,151294.264,190040.35600000015,142530.26700000011,192143.66561507396,151036.00638492592,198281.58826666654,144898.08373333325,166649.85806451601,143318.87793548376,198015.08075555565,144703.32824444451,185695.55612903234,146413.80387096782,191885.408,151294.264,184505.19999999998,147604.16,199222.848,143883.16800000001,182736.07509570048,160369.94090429964,185655.70064516136,146382.37935483875,184465.6,158640.416,189999.56800000014,142499.67600000009,199490.98103903088,143615.034960969,198239.03146666652,144866.98453333322,166614.0903225808,143288.11767741948,197972.58115555564,144672.27084444452,185655.70064516136,146382.37935483875,191844.22399999999,151261.79199999999,184465.6,147572.47999999998,192030.2728767122,151408.48438356153,190534.6780916916,152904.07916858251,185835.74794520528,146524.33972602725,184644.49315068481,158794.26410958893,191276.83845063759,141544.86045347183,199684.44567488335,143754.31158539056,190799.30958904119,152639.44767123295,173446.69808219187,136756.05041095897,198164.57326027399,144812.57276712329,178688.21917808201,153671.86849315086,199416.05260273957,144022.70465753414,184644.49315068481,147715.59452054783,0,1]
[null,10144,"Eatonville, City of",1418.2170000000001,884.41399999999999,1607.68,1058.4970000000001,2001.9349999999999,1439.905,2176.7939999999999,1412.0329999999999,1806.404,1116.3599999999999,1617.61,1082.671,1461.212,878.11099999999999,1084.328,652.31500000000005,1078.55,667.93600000000004,1090.251,648.34100000000001,1167.913,612.94799999999998,987.30700000000002,655.36400000000003,1479.1669999999999,826.48500000000001,1609.2719999999999,1059.5450000000001,2003.249,1440.8510000000001,2177.9360000000001,1412.7729999999999,1745.97,1097.0139999999999,1618.2850000000001,1083.123,1461.681,878.39200000000005,1084.5619999999999,652.45600000000002,1078.55,667.93600000000004,1090.251,648.34100000000001,1122.2729999999999,658.58799999999997,1030.809,611.86300000000006,1495.461,835.59,1554.0260000000001,1141.384,2113.5,1366.8030000000001,2201.8879999999999,1428.3109999999999,1758.537,1104.9100000000001,1634.9079999999999,1094.248,1477.117,887.66899999999998,1050.6610000000001,704.08600000000001,1136.0329999999999,627.89300000000003,1211.6990000000001,720.56200000000001,1190.768,698.78300000000002,1040.9100000000001,617.85799999999995,1495.461,835.59,1554.0260000000001,1141.384,2113.5,1366.8030000000001,2108.8539999999998,1521.345,1758.537,1104.9100000000001,1704.9449999999999,1024.211,1477.117,887.66899999999998,1050.6610000000001,704.08600000000001,1136.0329999999999,627.89300000000003,1211.6990000000001,720.56200000000001,1190.768,698.78300000000002,1040.9100000000001,617.85799999999995,1435.72,895.33,1625.308,1070.1030000000001,2113.5,1366.8030000000001,2108.8539999999998,1521.345,1803.7809999999999,1114.739,1704.9449999999999,1024.211,1414.492,950.29399999999998,1095.6320000000001,659.11500000000001,1136.0329999999999,627.89300000000003,1162.1790000000001,770.08199999999999,1239.194,650.35699999999997,1040.9100000000001,617.85799999999995,1,0]
[null,10170,"Eugene Water & Electric Board",91644.95904619369,72258.525401806561,86440.768497087192,69368.716718912474,107702.40913548401,92624.071856516239,118799.0209858063,93668.458854193435,108152.57594482759,80032.906199172416,104230.66574936204,81931.316586637957,94699.791014399991,69203.693433599998,74673.670333935297,58877.316994064371,74194.992960000003,59355.994368,91644.95904619369,72258.525401806561,97519.635908129087,70430.848155871005,82019.192217600008,71766.7931904,96216.610668387264,69489.774371613021,87391.597048543597,70131.756631456243,108887.1108387096,93642.91532129026,120105.78286451596,94698.790335483733,108717.41664,81538.062479999993,105377.17907467006,82832.542205329577,95741.466912000004,69964.918128000005,75495.063514838665,59524.953925161251,75011.120800000004,60008.896640000006,92653.032495484033,73053.352544516252,94940.761692903368,74857.139027096884,86376.442133333199,69101.153706666562,107463.45600000001,77612.495999999999,98570.27124549236,86505.680754507615,100145.15612903234,78960.603870967811,103483.32800000001,81592.623999999996,102488.29600000012,76866.222000000096,103622.6056958277,81453.346304172257,106932.77226666652,78143.179733333236,89873.858064515996,77291.51793548376,106789.04542222219,78038.148577777756,100145.15612903234,78960.603870967811,103483.32800000001,81592.623999999996,99503.2,79602.559999999998,109099.008,78793.728000000003,100070.47243273229,87822.26356726767,101669.32645161303,80162.353548387196,101017.60000000001,86875.135999999999,104048.12800000013,78036.096000000092,109245.84381157449,78646.892188425161,108560.24746666652,79332.488533333235,91241.703225806399,78467.864774193498,108414.33315555565,79225.858844444505,101669.32645161303,80162.353548387196,105058.304,82834.432000000001,101017.60000000001,80814.080000000002,105346.13496986301,83061.375649315058,104525.66469857321,83881.845920604988,101947.87255148038,80381.976434821074,101294.36054794519,87113.150071232871,104932.80740670759,77650.277480963618,109545.14749325041,78862.36312592795,104670.83923287679,83736.671386301445,95151.347714715128,75023.178005833091,108711.35872584456,79442.915991963338,98026.800530269596,84303.048456031858,109397.90939178082,79009.601227397259,101294.36054794519,81035.488438356158,0,1]
[null,10177,"Ferry County PUD #1",3356.998,2200.1149999999998,3812.1610000000001,2813.703,5101.7449999999999,3791.5279999999998,5247.0320000000002,3880.33,4618.8580000000002,3295.569,4154.8509999999997,2926.3130000000001,3561.0920000000001,2464.2089999999998,2870.4169999999999,2069.54,2785.8310000000001,1824.5989999999999,3198.15,2208.4560000000001,3112.7,1957.789,2784.8960000000002,2007.152,3625.0569999999998,2417.1669999999999,4188.7290000000003,3119.6030000000001,5518.1859999999997,4123.2420000000002,5815.6880000000001,4367.1109999999999,5038.9520000000002,3598.6559999999999,4930.0200000000004,3473.4929999999999,4307.335,3054.9859999999999,3638.0459999999998,2675.5439999999999,3654.86,2429.7310000000002,3882.3249999999998,2760.5309999999999,3650.27,2329.7629999999999,3337.4140000000002,2391.4949999999999,3802.2640000000001,2518.8539999999998,4293.8310000000001,3172.82,5591.1729999999998,4196.5159999999996,5664.0550000000003,4232.6379999999999,4893.7560000000003,3485.0909999999999,4612.799,3237.6559999999999,4016.28,2796.6660000000002,3352.7260000000001,2428.7049999999999,3323.0909999999999,2154.8789999999999,3554.5050000000001,2448.8319999999999,3497.866,2158.4899999999998,3046.56,2168.8470000000002,3819.0630000000001,2529.8629999999998,4313.0619999999999,3187.0140000000001,5616.7,4215.4870000000001,5690.3069999999998,4252.0519999999997,4916.26,3501.1469999999999,4633.5839999999998,3252.2939999999999,4034.5309999999999,2809.2959999999998,3367.0529999999999,2439.0349999999999,3337.11,2164.0619999999999,3569.97,2459.4059999999999,3512.877,2167.8710000000001,3059.3939999999998,2178.123,3835.8620000000001,2540.873,4332.6689999999999,3201.4859999999999,5642.7280000000001,4234.83,5716.558,4271.4650000000001,5076.9530000000004,3615.5650000000001,4654.7749999999996,3267.22,4052.431,2821.683,3381.6610000000001,2449.567,3351.4050000000002,2173.424,3585.1379999999999,2469.777,3527.5990000000002,2177.0709999999999,3072.4789999999998,2187.58,1,0]
[null,10186,"Glacier Elec  Coop",7440.0529999999999,4855.2240000000002,7338.4709999999995,5495.4960000000001,9417.2219999999998,7167.5709999999999,9214.3070000000007,7039.0640000000003,8196.8619999999992,5626.3249999999998,8168.3410000000003,5605.7910000000002,7204.3889999999992,5066.2489999999998,6561.8090000000002,4819.7529999999997,6922.4309999999996,4338.8100000000004,7257.8040000000001,4878.0870000000004,6985.7549999999992,4303.72,6559.5360000000001,4549.0249999999996,7415.6589999999997,4915.7280000000001,7360.1630000000005,5511.9189999999999,9444.4470000000001,7188.6579999999994,9241.2559999999994,7059.7479999999996,7958.482,5428.4669999999996,8192.2360000000008,5622.5330000000004,7225.8430000000008,5081.433,6581.1130000000003,4834.0889999999999,6942.848,4352.1450000000004,7279.3070000000007,4892.9309999999996,7059.7839999999997,4264.0529999999999,6528.866,4612.9690000000001,7130.6119999999992,4820.0630000000001,8197.6119999999992,6014.4949999999999,9802.857,7397.9689999999991,9452.9009999999998,7296.2549999999992,8963.2759999999998,6153.7309999999998,8710.3950000000004,5966.2340000000004,7417.5789999999997,5209.2150000000001,7042.6719999999996,5136.643,7179.9770000000008,4546.2669999999998,7601.0439999999999,5184.1689999999999,7397.6319999999996,4404.6149999999998,6433.0290000000005,4520.8159999999998,7130.9030000000002,4820.2629999999999,8197.5580000000009,6014.4539999999997,9803.2559999999994,7398.2710000000006,9513.0879999999997,7236.4,8963.5190000000002,6153.9009999999998,8657.34,6019.1949999999997,7417.3109999999997,5209.0249999999996,7042.8469999999998,5136.7730000000001,7180.0400000000009,4546.3090000000002,7600.9439999999995,5184.1000000000004,7397.32,4404.4210000000003,6433.0770000000002,4520.8509999999997,7176.9050000000007,4774.2640000000001,8144.6319999999996,6067.5110000000004,9802.9590000000007,7398.0450000000001,9512.73,7236.1229999999996,9217.6190000000006,6325.4859999999999,8657.3250000000007,6019.1850000000004,7470.3870000000006,5156.0780000000004,6998.0219999999999,5181.9040000000005,7180.1540000000005,4546.3829999999998,7653.3189999999995,5132.3609999999999,7344.4950000000008,4457.5290000000005,6433.0749999999998,4520.8490000000002,1,0]
[null,10197,"Harney Elec Coop",3939.3969999999999,2882.3119999999999,2304.6709999999998,1880.982,3242.7819999999997,2775.3540000000003,2559.1890000000003,2093.3710000000019,1593.3909999999996,1258.5869999999995,1489.7160000000003,1257.4140000000007,5822.2450000000026,3801.5589999999993,17975.238999999998,13346.554,17065.666000000005,13080.586000000003,22484.415999999997,17154.546999999999,22154.345999999998,15472.396000000001,12747.367000000002,11479.998,3340.226999999999,2198.8990000000013,1740.9410000000025,1416.0440000000017,2854.8070000000007,2441.994999999999,2866.1419999999998,2372.9509999999973,1685.3530000000028,1348.0169999999998,1356.4959999999992,1153.9850000000006,5941.1130000000012,3869.0829999999987,18152.092000000001,13492.177,17155.577000000001,13135.760999999999,22739.161,17344.32,21655.750999999997,16708.231,13409.029000000002,10933.316999999999,4371.2199999999993,2918.5010000000002,2071.8829999999998,1919.585,2910.5529999999999,2267.9309999999996,2820.5059999999994,2308.2210000000005,2181.2860000000001,1660.7719999999999,2299.4679999999994,1833.2800000000002,7643.5480000000016,4778.7869999999984,16604.334999999999,13333.761000000002,17271.218000000001,11722.225999999999,22344.613000000001,16879.464000000004,21284.239999999998,16110.722000000003,12874.605,10047.874000000002,4499.5190000000011,2791.0869999999995,2209.4859999999999,1782.7840000000006,3270.6329999999998,1909.5,3032.4920000000002,2097.7630000000008,2217.905999999999,1624.1050000000005,2451.3330000000014,1681.4409999999989,7717.7059999999992,4705.3209999999999,16666.884000000002,13271.584000000003,17344.663000000004,11649.075999999999,22639.399999999994,16584.849999999999,21539.129999999997,15855.793000000001,12892.274000000001,10030.028000000002,4455.0429999999997,2871.2839999999997,2484.357,1542.4879999999994,3443.0109999999968,1773.6049999999996,3226.1000000000022,1940.5209999999988,2437.7179999999989,1574.0879999999997,2622.4720000000016,1545.1539999999986,7742.094000000001,4715.3780000000006,17715.343999999997,12258.371000000001,17699.318000000003,11328.463000000002,21837.519,17421.803,22582.526999999995,14847.254000000001,13247.863000000001,9708.0430000000015,1,0]
[null,10204,"Idaho Falls Power",28914.612802064497,22798.060093935466,32954.059273231636,26445.632566768389,39449.510709677401,33926.579210322561,42199.705170580673,33272.844461419372,35744.236468965522,26450.734987034488,32474.903964080739,25527.148067919235,29070.908006400001,21244.125081600003,30868.302856258069,24338.469559741938,28729.262720000002,22983.410176000001,32431.254899612897,25570.797132387092,32867.078065548405,23737.334158451627,24971.164569599998,21849.768998399999,29944.673094193546,21626.708345806448,32864.020859916796,26373.376740083229,39341.72516129032,33833.883638709674,42084.40542967731,33181.935050322492,35442.879908571413,26582.159931428563,32386.174718277245,25457.401761722736,28991.479296000001,21186.081023999999,30783.963230967733,24271.971009032251,28650.767466666679,22920.613973333344,32342.644913548364,25500.931566451625,31563.30407225807,24886.45128774194,25940.559733333321,20752.447786666657,34566.480000000003,24964.68,31705.916005547868,27825.243994452165,32212.49032258063,25398.309677419344,33286.239999999998,26244.920000000002,32966.179999999986,24724.634999999987,33331.039784656808,26200.120215343213,34395.781333333347,25135.378666666678,28908.645161290322,24861.434838709676,34349.55044444443,25101.594555555548,32212.49032258063,25398.309677419344,33286.239999999998,26244.920000000002,32006,25604.799999999999,34566.480000000003,24964.68,31705.916005547868,27825.243994452165,32212.49032258063,25398.309677419344,32006,27525.16,32966.179999999986,24724.634999999987,34613.002853297454,24918.157146702568,34395.781333333347,25135.378666666678,28908.645161290322,24861.434838709676,34349.55044444443,25101.594555555548,32212.49032258063,25398.309677419344,33286.239999999998,26244.920000000002,32006,25604.799999999999,33377.435178082196,26316.82389041096,33117.480759219521,26576.778309273664,32300.743720724709,25467.894087494482,32093.687671232881,27600.571397260275,33246.478176665078,24602.393850732158,34707.832998101003,24986.426070392157,33163.477260273961,26530.781808219166,30147.360806009743,23770.034481661496,34443.658801826481,25170.36604748858,31058.407423773759,26710.230384445433,34661.182684931511,25033.076383561645,32093.687671232881,25674.950136986303,0,1]
[null,10231,"Klickitat County PUD #1",17173.348000000002,8577.4189999999999,16519.314999999999,10151.055,19680.859999999997,13607.259000000002,21708.947,13914.290999999999,15520.071,9263.0450000000001,15768.869000000002,9795.1540000000023,14981.98,7924.4560000000001,13671.664000000001,7085.5249999999996,14333.220999999998,7751.8460000000014,18900.092000000001,10126.411999999998,18507.383999999998,10897.169999999998,16975.77,9182.1680000000015,16836.908000000003,8804.491,16460.514999999999,10103.868,19622.059999999998,13556.691000000003,21647.794999999998,13866.074999999999,15736.559000000001,9355.6769999999997,15707.717000000001,9747.0850000000009,14920.827999999998,7879.768,13610.511999999999,7037.3089999999993,14274.420999999998,7704.8060000000005,18838.939999999999,10078.195999999998,18719.167999999998,10576.017999999998,16645.034,9407.0640000000003,16876.411,9219.6980000000003,15545.019999999997,11009.153999999999,20418.205000000002,13006.444,21612.302,14160.996999999999,14940.773999999998,9111.639000000001,15770.937000000002,10099.821,14718.662,8126.2209999999995,13048.553,8053.1710000000003,14618.564000000002,7410.6130000000012,18814.060000000001,10569.61,18726.548000000003,11027.177,16409.504000000001,9691.0159999999996,16933.013999999999,9213.3540000000012,15559.473999999998,10985.147999999999,20335.905999999999,12914.861999999999,20641.824000000001,14974.931,14940.277999999998,9082.7340000000004,16453.327000000001,9412.0630000000019,14760.724999999999,8113.7510000000002,13108.322,8046.851999999999,14680.766,7399.273000000001,18891.055,10565.516000000001,18795.645,11025.727000000001,16467.629000000001,9683.8230000000003,16304.442000000003,9873.6880000000001,16268.888999999999,10249.981,20247.154999999999,12818.492,20590.319,14903.894,15557.952000000001,9272.2590000000018,16479.487000000001,9394.6759999999995,14194.259000000002,8718.4390000000021,13726.346,7487.7690000000002,14746.915000000001,7389.6849999999995,18217.179,11320.126,19633.411,10261.787,16527.848000000002,9677.476999999999,1,0]
[null,10235,"Lakeview L & P (WA)",13257.716,8144.2550000000001,14904.025,9505.4089999999997,16414.625,11474.155000000001,17616.373,11308.742,15930.852999999999,9592.3549999999996,14537.894,9250.07,12927.59,7580.33,11607.128000000001,7093.0169999999998,11157.543,6869.8919999999998,12022.776,7150.4459999999999,12534.596,6789.7479999999996,10770.487999999999,7156.8180000000002,13753.753000000001,7691.0630000000001,14933.858,9524.4380000000001,16447.484,11497.123,17651.638999999999,11331.379000000001,15317.36,9341.7540000000008,14566.998,9268.5879999999997,12953.471,7595.5050000000001,11630.362999999999,7107.2150000000001,11179.878000000001,6883.6450000000004,12046.843999999999,7164.76,12135.767,7227.259,11198.432000000001,6764.7619999999997,13847.733,7743.3149999999996,14487.216,10149.535,17174.081999999999,10958.938,17775.359,11409.635,15461.179,9430.3410000000003,14660.106,9329.3259999999991,13051.74,7652.4549999999999,11290.432000000001,7565.4830000000002,11678.296,6524.9870000000001,12126.808000000001,7212.2250000000004,12215.918,7275.085,11285.108,6816.9889999999996,13875.453,7758.8149999999996,14516.218000000001,10169.852999999999,17208.463,10980.876,17170.548999999999,12072.868,15492.130999999999,9449.2189999999991,15216.55,8820.9050000000007,13077.869000000001,7667.7740000000003,11313.032999999999,7580.6270000000004,11701.674999999999,6538.05,12151.084000000001,7226.6639999999998,12240.371999999999,7289.6490000000003,11307.698,6830.6360000000004,13428.52,8249.0619999999999,15104.233,9631.2549999999992,17242.91,11002.858,17204.921999999999,12097.035,16066.057000000001,9646.2049999999999,15247.013000000001,8838.5640000000003,12633.66,8153.51,11750.255999999999,7181.2269999999999,11725.099,6551.1379999999999,11750.209000000001,7666.3280000000004,12693.415000000001,6875.701,11330.335999999999,6844.3090000000002,1,0]
[null,10239,"Lincoln Elec Coop (MT)",5803.7059999999992,3452.2510000000002,6832.902,4172.4269999999997,9795.5589999999993,6739.9710000000005,10415.83,6687.375,8169.643,4850.0720000000001,7072.48,4522.53,6168.7069999999994,3610.848,4559.9519999999993,2616.3220000000001,4463.42,2441.5340000000001,4848.4179999999997,2456.6709999999998,4758.9249999999993,2161.2640000000001,3945.3809999999999,2431.4189999999999,6027.7400000000007,3231.16,6845.4369999999999,4174.741,9825.59,6755.848,10448.406000000001,6704.0540000000001,7873.447000000001,4724.6640000000007,7085.3139999999994,4526.4960000000001,6176.1929999999993,3611.0210000000002,4557.9339999999993,2608.951,4461.9579999999996,2433.694,4848.1210000000001,2448.366,4593.3890000000001,2315.94,4097.7910000000002,2266.6039999999998,6397.1869999999999,3398.3130000000001,7618.1079999999993,5123.9179999999997,10500.907999999999,6504.79,9438.1029999999992,6058.6729999999998,8802.3230000000003,5239.3420000000006,7607.6760000000004,4867.4179999999997,6101.2440000000006,3549.2280000000001,4178.8500000000004,2604.5460000000003,3998.5709999999995,1892.7729999999997,4591.5110000000004,2252.9969999999998,4544.3990000000003,2230.8159999999998,3804.2669999999998,2047.7749999999999,6400.29,3388.3360000000002,7640.1839999999993,5127.6749999999993,10547.298000000001,6523.6210000000001,9100.3849999999984,6446.5309999999999,8836.2389999999996,5251.1559999999999,7926.3470000000007,4568.817,6103.6440000000002,3541.8869999999997,4164.2780000000002,2582.1219999999998,3979.9429999999998,1868.867,4578.8150000000005,2229.3129999999996,4531.2310000000007,2206.9109999999996,3785.95,2023.1650000000002,6166.7979999999998,3614.5720000000001,7980.2269999999999,4813.42,10593.979000000001,6542.5019999999995,9134.8619999999992,6462.3829999999998,9150.976999999999,5320.8389999999999,7944.5600000000013,4570.5550000000003,5865.1540000000005,3775.0820000000003,4312.6570000000002,2396.0630000000001,3960.9529999999995,1844.5949999999998,4401.0610000000006,2370.0030000000002,4680.8209999999999,2019.56,3767.2809999999999,1998.174,1,0]
[null,10247,"Mason County PUD #3",33859.103999999999,22084.281999999999,41169.245999999999,26851.875,47692.343999999997,31068.83,49313.165999999997,32163.269,43028.762000000002,28077.902999999998,39476.591999999997,25751.884000000002,34860.807000000001,22742.046000000002,28692.951999999997,17713.341,26570.559000000001,16397.111000000001,28112.706999999999,17383.916999999998,28172.499,17450.655000000002,26850.927,16611.906999999999,33819.398999999998,22054.427,41161.574000000001,26817.853999999999,47673.695,31016.482,49286.335999999996,32118.404000000002,42320.215000000004,27595.895,39449.027999999998,25707.026999999998,34832.82,22708.069,28668.059000000001,17663.968000000001,26551.258000000002,16350.276999999998,28091.407999999999,17336.775000000001,28158.418000000001,17392.755000000001,26826.513999999999,16573.892,33896.273999999998,22226.353999999999,39826.718000000001,25932.929,48844.402000000002,31957.005999999998,50317.451999999997,32938.786,41705.867999999995,27340.766,40261.531999999999,26330.909,35061.542000000001,22979.588,29173.67,17813.637999999999,27038.072,16691.097999999998,27762.222000000002,17071.385999999999,28143.732,17323.565999999999,26974.53,16595.920000000002,33910.373999999996,22210.184000000001,39886.058000000005,25894.183999999997,48904.261999999995,31946.406000000003,50452.36,32856.808000000005,41745.628000000004,27334.456000000002,40230.544000000002,26377.261999999999,35077.811999999998,22962.498,29209.48,17748.718000000001,27042.932000000001,16653.097999999998,27778.462,17018.286,28159.852000000003,17270.406000000003,26991.119999999999,16541.2,34014.767999999996,22111.003999999997,39874.579999999994,25946.878000000001,48988.678,31948.263999999999,50556.56,32845.302000000003,42877.469999999994,28058.608,40267.796000000002,26375.428,35190.28,22861.129999999997,29149.998,17776.583999999999,27046.938000000002,16611.502,27885.09,16869.491999999998,28088.216,17300.266,27007.54,16481.52,1,0]
[null,10260,"Modern Elec Coop",11411.941999999999,6631.7889999999998,12021.366,8151.4759999999997,14733.404,10088.083000000001,14739.618,9995.8690000000006,13009.54,8308.4220000000005,12769.959000000001,7967.5640000000003,11200.934999999999,6822.8559999999998,10287.646000000001,6547.3209999999999,11081.079,6306.3119999999999,12089.866,7232.3779999999997,12503.457,6877.85,10243.116,6552.808,11470.645,6665.8990000000003,12076.673000000001,8188.98,14788.495999999999,10125.805,14794.923000000001,10033.375,12686.094999999999,8101.857,12827.111000000001,8003.223,11258.612999999999,6857.9889999999996,10344.361000000001,6583.4160000000002,11140.228999999999,6339.973,12147.938,7267.1170000000002,12563.334000000001,6910.7849999999999,10299.717000000001,6589.0169999999998,11537.905000000001,6704.9880000000003,12120.019,8218.3700000000008,14857.61,10173.128000000001,14864.476000000001,10080.543,12678.153,8096.7849999999999,12893.851000000001,8044.8630000000003,11306.021000000001,6886.866,10408.977000000001,6624.5389999999998,11188.347,6367.357,12214.903,7307.1779999999999,12632.944,6949.076,10345.388999999999,6618.2330000000002,11597.584999999999,6739.6689999999999,12174.437,8255.27,14913.621999999999,10211.477999999999,14920.700999999999,10118.675999999999,12730.165999999999,8130.0020000000004,12951.959000000001,8081.1180000000004,11362.768,6921.4350000000004,10466.64,6661.2370000000001,11246.544,6400.4790000000003,12273.946,7342.4979999999996,12693.816999999999,6982.5609999999997,10401.078,6653.8590000000004,11198.002,6412.2389999999996,11787.253999999999,7937.7860000000001,14510.367,9887.7170000000006,14535.332,9777.0310000000009,12687.736999999999,8058.1450000000004,12533.136,7774.03,10977.919,6602.7220000000007,10065.038,6335.8220000000001,10845.477000000001,6097.9830000000002,11891.386999999999,6998.0410000000002,12277.764999999999,6671.5989999999993,10015.169,6336.2070000000003,1,0]
[null,10279,"Northern Wasco County PUD",26631.71799368722,18652.999812857859,28709.145255962321,20926.25381740884,29901.600845420449,23221.233683508151,36435.573651599821,26023.100764326649,25522.067508347558,24780.262895834057,35352.013704535086,14029.799786339598,33592.684821825984,10784.320730192336,26940.547524599329,18165.112360812484,27155.217175811507,18573.736924849843,30387.0877091769,19772.011261750231,30882.051370802015,18346.850946136721,24973.965794943964,19082.412109548706,28702.637921287016,17991.030192683582,28898.304440910098,20775.778775355022,32062.030004023647,24518.697961621052,34743.697820969042,24214.150171939371,22763.546732805138,27063.377134744718,39437.686602911519,10510.72519604164,39202.289608494757,7360.089913705604,27874.836525211191,17785.813427020323,28108.005296079595,18146.295418630347,31644.36311929251,19045.42223911469,30814.46946699034,18932.934907675473,26963.710888828398,17582.726480049998,28135.945999999996,16584.703000000009,26954.426000000007,20795.847000000002,32749.752000000008,21833.551999999996,34016.603000000003,22931.732000000004,17992.903000000006,30007.833999999995,45820.892999999996,2096.0899999999965,45548.634999999995,-966.97999999999593,26116.698000000004,17355.527999999991,28644.97,15491.387000000002,31047.322000000015,17453.849000000002,30162.789999999994,17395.975000000006,26192.979999999996,16235.401000000013,28526.737000000023,16194.137999999992,27191.311999999991,20559.415000000008,33115.280999999988,21468.641999999993,32831.815000000002,24116.935000000012,16593.217999999993,31408.116999999991,48368.816000000006,-451.01599999998871,46185.686000000002,-1603.0829999999842,26182.378000000012,17290.739000000001,28686.413,15450.941000000006,31062.725999999995,17439.517000000007,30168.678999999989,17391.157999999996,26197.752999999997,16231.562000000005,27307.703999999998,17400.796000000002,28511.709000000017,19226.914999999994,33111.900000000009,21459.592999999993,32828.411999999997,24108.002000000008,17326.491000000009,32376.993999999999,48275.486999999994,-370.00100000000384,44937.77900000001,-366.96700000000419,27362.868999999992,16097.952000000005,28702.664999999994,15422.607999999993,29762.670000000013,18727.267000000007,31432.707000000009,16114.793000000005,26188.053,16229.330000000002,1,0]
[null,10288,"Orcas P & L",10167.742,6598.3540000000003,13100.950999999999,8823.5910000000003,14222.288,10495.294,15720.174999999999,10682.663,14137.754000000001,9226.7000000000007,12305.856,8748.3940000000002,10587.904,6635.0550000000003,8385.9470000000001,5553.7340000000004,7415.3980000000001,4991.9530000000004,7866.91,4999.7830000000004,8153.0220000000008,4634.4139999999998,7392.3530000000001,5346.1310000000003,10638.921,6168.5959999999995,13133.279,8845.3459999999995,14257.361000000001,10521.165999999999,15758.937,10708.992,13625.664000000001,9044.2420000000002,12336.262000000001,8769.9590000000007,10614.109,6651.4210000000003,8406.7549999999992,5567.4430000000002,7433.8180000000002,5004.2759999999998,7886.4489999999996,5012.1220000000003,7833.893,4985.201,7760.6459999999997,5009.3289999999997,10424.735000000001,5978.62,12922.972,9716.646999999999,15446.323,10158.799999999999,16998.273000000001,11501.471,14186.09,9375.9520000000011,12461.460000000001,8788.5120000000006,10625.709000000001,6604.1819999999998,7968.0009999999993,5824.3769999999995,7600.0310000000009,4496.0069999999996,7588.0700000000006,4753.174,7552.6940000000004,4733.1619999999994,7464.4110000000001,4752.8810000000003,10423.800000000001,5974.0990000000002,12931.070000000002,9719.75,15458.628000000001,10163.536,16255.513999999999,12268.385,14197.307000000001,9381.2340000000004,13033.759,8222.6840000000011,10626.267,6601.6759999999995,7963.0520000000006,5817.5110000000004,7593.2190000000001,4488.3389999999999,7581.2269999999999,4744.6630000000005,7545.7449999999999,4724.5970000000007,7458.1949999999997,4744.8470000000007,9983.4639999999999,6406,13559.841,9099.2990000000009,15469.279,10166.969999999999,16269.143,12275.903999999999,14691.096,9541.4420000000009,13037.473,8222.4669999999987,10149.56,7073.5569999999998,8324.8459999999995,5440.9290000000001,7584.7430000000004,4479.4539999999997,7243.643,5063.9170000000004,7864.523000000001,4387.3270000000002,7450.3779999999997,4735.5330000000004,1,0]
[null,10304,"Parkland L & W",5781.759,3560.5369999999998,6831.8119999999999,4664.759,7733.91,5406.0929999999998,8002.19,5472.4160000000002,7210.8280000000004,4741.777,6924.8969999999999,4358.9989999999998,5732.3630000000003,3663.0010000000002,4700.8220000000001,3142.78,4590.1459999999997,2792.36,4436.7120000000004,2997.4929999999999,4643.375,2808.6550000000002,4623.1499999999996,3007.9960000000001,5795.7079999999996,3569.1280000000002,6846.1760000000004,4674.5659999999998,7747.1120000000001,5415.3209999999999,8015.48,5481.5039999999999,7032.0410000000002,4624.21,6939.2510000000002,4368.0330000000004,5745.9229999999998,3671.6680000000001,4713.3149999999996,3151.1320000000001,4603.902,2800.7280000000001,4449.8850000000002,3006.393,4657.0969999999998,2816.9549999999999,4636.4610000000002,3016.6559999999999,5816.7049999999999,3582.0569999999998,6859.2460000000001,4683.491,7767.3159999999998,5429.4430000000002,8037.1210000000001,5496.3040000000001,7016.2709999999997,4613.8389999999999,6960.2780000000002,4381.2690000000002,5759.1350000000002,3680.11,4732.6809999999996,3164.0790000000002,4617.7460000000001,2809.15,4806.0709999999999,3247.0360000000001,5029.7349999999997,3042.3539999999998,4417.3590000000004,2874.1,5830.3540000000003,3590.4630000000002,6872.8490000000002,4692.7780000000002,7780.2370000000001,5438.4759999999997,8050.1289999999999,5505.2,7028.7759999999998,4622.0630000000001,6974.33,4390.1149999999998,5771.9859999999999,3688.3209999999999,4744.9160000000002,3172.2579999999998,4630.7830000000004,2817.0810000000001,4819.942,3256.4070000000002,5044.1850000000004,3051.0949999999998,4429.3490000000002,2881.9009999999998,5843.6469999999999,3598.6489999999999,6886.0959999999995,4701.8239999999996,7792.8220000000001,5447.2719999999999,8062.799,5513.8639999999996,7264.9219999999996,4777.3500000000004,6988.0190000000002,4398.732,5784.5029999999997,3696.32,4756.8329999999996,3180.2269999999999,4643.4859999999999,2824.808,4833.4570000000003,3265.538,5058.2659999999996,3059.6129999999998,4441.0320000000002,2889.502,1,0]
[null,10306,"Pend Oreille County PUD  #1",4303.1769476128993,3392.8895163870939,18711.167547295441,15015.71195670459,16428.98438709676,14128.926572903212,24047.165295483865,18960.264944516126,21854.95547586208,16172.667052137938,20150.764792764443,15839.663671235545,1307.8282879999999,955.72067200000004,0,0,0,0,4809.4330590967647,3792.0529889032186,5125.8431287741823,3701.9978152257986,9416.3636736000008,8239.3182144000002,4456.4742348387263,3218.5647251613027,18660.044138696237,14974.685421303731,16384.096451612921,14090.322948387111,23981.462658064494,18908.460941935467,21670.698239999998,16253.023679999998,20095.708058358025,15796.385901642005,1304.2549866666652,953.10941333333233,0,0,0,0,4796.2925316128994,3781.6921883870937,4922.5107561290342,3881.210403870969,9781.9124000000011,7825.5299199999999,6597.0720000000001,4764.5520000000006,6051.1284549237125,5310.4955450762791,6147.8090322580674,4847.3109677419379,6352.7360000000008,5008.8879999999999,6291.6520000000128,4718.7390000000096,6361.2861157469724,5000.3378842530292,6564.493866666653,4797.1301333333231,5517.2645161290393,4744.8474838709744,6555.6706222222183,4790.6823777777745,6147.8090322580674,4847.3109677419379,6352.7360000000008,5008.8879999999999,6108.4000000000005,4886.72,6597.0720000000001,4764.5520000000006,6051.1284549237125,5310.4955450762791,6147.8090322580674,4847.3109677419379,6108.4000000000005,5253.2240000000002,6291.6520000000128,4718.7390000000096,6605.9509663526251,4755.6730336473756,6564.493866666653,4797.1301333333231,5517.2645161290393,4744.8474838709744,6555.6706222222183,4790.6823777777745,6147.8090322580674,4847.3109677419379,6352.7360000000008,5008.8879999999999,6108.4000000000005,4886.72,6440.2202301369916,5077.8659506849353,6390.0616814546001,5128.0244993673159,6232.4711904551614,4914.0638232434931,6192.5194520547993,5325.5667287671276,6414.9519036372394,4747.0644086915572,6696.9222477995381,4821.1639330223525,6398.9367671232794,5119.1494136986239,5816.9731110914599,4586.4595683605739,6645.949487488605,4856.6553947032116,5992.76076005304,5153.7742536456144,6687.9210082191839,4830.165172602744,6192.5194520547993,4954.0155616438396,0,1]
[null,10342,"Salem Elec Coop",16553.607,9573.7189999999991,17554.581999999999,10714.025,20591.919999999998,13721.112999999999,21499.215,13108.891,19146.66,10867.769,17323.650000000001,10568.388000000001,16491.09,9090.5810000000001,15002.223,8689.5820000000003,15265.455,9058.5460000000003,18020.928,10138.949000000001,18692.393,9469.8729999999996,14971.684999999999,9585.1190000000006,17222.048999999999,8994.9120000000003,17611.234,10748.598,20660.803,13767.013000000001,21574.138999999999,13154.572,18441.984,10630.303,17380.611000000001,10603.136,16546.631000000001,9121.1959999999999,15051.52,8718.1319999999996,15317.798000000001,9089.6039999999994,18082.490000000002,10173.581,18096.756000000001,10161.743,15616.986999999999,9024.0259999999998,17270.255999999998,8999.9429999999993,17681.5,11939.081,21045.777999999998,12802.342999999999,19902.888999999999,12143.701999999999,18775.466,10856.819,18094.470999999998,11134.045,16513.383999999998,9043.2489999999998,15054.239,9580.628999999999,16364.374,8630.3729999999996,19170.758999999998,10624.859999999999,19593.522000000001,10873.599,15728.476999999999,9062.8069999999989,17272.807000000001,8984.7469999999994,17695.902000000002,11934.026000000002,21067.474999999999,12801.273000000001,19143.113000000001,12911.513000000001,18794.216,10855.108999999999,18810.678,10419.894,16514.18,9029.1869999999999,15052.177,9562.3029999999999,16365.585999999999,8614.9189999999999,19186.377,10614.981000000002,19611.616999999998,10865.167000000001,15729.636,9046.4470000000001,16634.928,9602.7000000000007,18440.173000000003,11187.423999999999,21077.969000000001,12795.615,19146.724000000002,12902.064,19592.275000000001,11126.464,18812.539000000001,10409.465,15871.612999999999,9651.2430000000004,15639.422999999999,8949.1710000000003,16360.829000000002,8598.8260000000009,18473.355000000003,11322.476000000001,20356.003000000001,10118.464,15725.06,9029.4369999999999,1,0]
[null,10343,"Salmon River Elec Coop",3899.8780000000002,2754.2089999999998,4543.6530000000002,3501.4079999999999,5923.7910000000002,4614.5910000000003,5829.5619999999999,4691.2550000000001,5102.4859999999999,3870.826,4887.317,3636.18,4437.7719999999999,3277.5549999999998,5263.9459999999999,4144.7870000000003,5176.8999999999996,3713.2860000000001,5429.4449999999997,4149.5150000000003,5204.4250000000002,3657.44,4134.3980000000001,3202.5920000000001,3898.8780000000002,2755.2089999999998,4543.6530000000002,3501.4079999999999,5923.7910000000002,4614.5910000000003,7764.5379999999996,6408.8779999999997,6569.5690000000004,5080.0439999999999,6731.5680000000002,5002.8459999999995,6201.5780000000004,4540.893,7064.6260000000002,5677.7749999999996,6838.5360000000001,4967.6350000000002,6891.1909999999998,5288.8779999999997,6946.9660000000003,4984.4319999999998,5782.4139999999998,4574.51,4130.9750000000004,2939.1889999999999,4380.3469999999998,3403.1080000000002,6086.4309999999996,4669.3379999999997,5953.0010000000002,4825.2920000000004,4900.6610000000001,3718.3090000000002,4783.134,3552.9290000000001,4272.473,3159.1889999999999,4875.7839999999997,3849.8870000000002,4999.4260000000004,3574.5450000000001,5260.7849999999999,4012.636,4975.1779999999999,3477.1030000000001,4086.098,3150.0210000000002,4130.9750000000004,2939.1889999999999,4380.3469999999998,3403.1080000000002,6086.4309999999996,4669.3379999999997,5957.0010000000002,4821.2920000000004,4900.6610000000001,3718.3090000000002,4778.134,3557.9290000000001,4272.473,3159.1889999999999,4875.7839999999997,3849.8870000000002,4999.4260000000004,3574.5450000000001,5260.7849999999999,4012.636,4975.1779999999999,3477.1030000000001,4086.098,3150.0210000000002,4133.9750000000004,2939.1889999999999,4379.3469999999998,3405.1080000000002,6098.4309999999996,4678.3379999999997,6024.0010000000002,4878.2920000000004,5108.4170000000004,3877.3539999999998,4879.134,3630.9290000000001,4316.473,3189.1889999999999,4873.7839999999997,3851.8870000000002,4999.4260000000004,3574.5450000000001,5262.7849999999999,4010.636,4974.1779999999999,3478.1030000000001,4089.098,3153.0210000000002,1,0]
[null,10360,"Southside Elec Lines",1942.6690000000001,1427.5429999999999,1855.8969999999999,1463.8630000000001,2430.1880000000001,2030.59,2485.7179999999998,1951.3910000000001,2118.2840000000001,1552.8420000000001,1848.58,1451.806,2297.79,1571.4949999999999,3718.058,2648.759,5538.2150000000001,4119.5829999999996,5900.0730000000003,4374.442,5441.875,3620.5509999999999,3017.127,2507.2779999999998,2049.4940000000001,1375.961,1886.518,1488.0160000000001,2461.89,2057.0790000000002,2518.288,1976.96,2096.7130000000002,1557.4960000000001,1879.23,1475.877,2331.5970000000002,1594.604,3755.7060000000001,2675.6170000000002,5581.0609999999997,4151.4040000000005,5944,4407,5287.0169999999998,3848.1350000000002,3177.4609999999998,2408.9369999999999,2027.046,1360.8209999999999,1711.588,1474.4960000000001,2541.7040000000002,1949.31,2493.337,1957.373,2008.481,1491.9549999999999,1808.63,1420.43,2293.7710000000002,1567.88,3271.5709999999999,2544.8580000000002,5461.9489999999996,3706.9870000000001,5846.1130000000003,4332.99,5023.6639999999998,3656.3220000000001,2797.009,2118.0219999999999,2054.5149999999999,1379.261,1735.3230000000001,1494.9449999999999,2569.569,1970.681,2425.6289999999999,2074.2089999999998,2033.0619999999999,1510.2149999999999,1903.4829999999999,1371.0340000000001,2321.23,1586.6489999999999,3264.6039999999998,2539.4380000000001,5461.14,3706.4380000000001,5846.5209999999997,4333.2920000000004,5021.4610000000002,3654.7190000000001,2788.962,2111.9290000000001,2008.4839999999999,1471.4469999999999,1830.6990000000001,1443.9880000000001,2597.5790000000002,1992.162,2452.248,2096.971,2126.4699999999998,1558.8440000000001,1930.0509999999999,1390.17,2262.3560000000002,1691.992,3380.127,2411.393,5460.2759999999998,3705.8510000000001,5631.4250000000002,4549.0039999999999,5202.7349999999997,3469.5430000000001,2780.8380000000002,2105.777,1,0]
[null,10370,"Tacoma Public Utilities",123181.50857496764,97123.881761032171,158169.81601997241,126931.27735602786,189858.37718709678,163278.20438090325,186583.75563561302,147114.11502038719,163851.2030896552,121249.89028634485,183207.01607864321,144011.28427335658,159109.448576,116272.28934399999,137673.45076025798,108550.22079174189,122391.88352,97913.506816000008,132238.97244077438,104265.34365522595,129800.42447690319,93744.751011096756,124407.74983680001,108856.7811072,127015.30916129044,91733.278838709768,157052.0987517336,126034.3092482662,188516.73064516118,162124.38835483862,185265.24941935463,146074.52358064533,161763.66171428584,121322.74628571437,181912.37181157456,142993.61918842519,157985.09133333349,115450.64366666677,136700.57238709665,107783.14361290312,121526.99333333319,97221.594666666555,131304.49716129035,103528.54583870969,124109.73019354831,97855.748806451549,128675.64,102940.512,144747.21599999999,104539.656,132768.59757004149,116518.27442995827,134889.87870967732,106355.48129032251,139386.20799999998,109900.66399999999,138045.95599999986,103534.4669999999,139573.80720322998,109713.06479676972,144032.41493333346,105254.45706666677,121055.01935483881,104107.31664516137,143838.82297777783,105112.98602222225,134889.87870967732,106355.48129032251,139386.20799999998,109900.66399999999,134025.19999999998,107220.16,141816.09600000002,102422.736,130080.04367267674,114158.78832732307,132158.36903225799,104201.79096774188,131311.20000000001,112927.63200000001,135250.53600000002,101437.902,142006.96557738879,102231.86642261091,141115.7696,103123.0624,118603.6645161292,101999.15148387112,140926.09786666653,102984.45613333322,132158.36903225799,104201.79096774188,136563.64800000002,107675.18400000001,131311.20000000001,105048.96000000001,136070.56149041097,107286.40425205481,135010.7993023388,108346.16644012688,131681.18853910716,103825.55250198834,130837.07835616439,112519.88738630139,135536.68605573921,100297.14768124702,141494.22503465042,101862.74070781545,135198.31430137,108158.65144109601,122902.44263650039,96903.84900185607,140417.25998246585,102612.61306410965,126616.52744144919,108890.2135996463,141304.04462465754,102052.92111780823,130837.07835616439,104669.66268493152,0,1]
[null,10388,"Umatilla Elec Coop",40652.767999999982,40018.744000000006,46220.299999999988,22029.758000000031,34758.100000000035,39853.511999999988,55617.967999999993,12998.043999999994,51493.100000000035,13875.608000000007,28715.467999999935,42740.546000000031,48865.967999999993,24971.891999999993,64060.168000000005,24071.944000000018,51162.299999999988,53662.459999999963,80571.367999999959,36332.543999999994,75769.435999999987,34835.175999999978,39057.331999999995,43888.928000000014,63795.840000000026,16780.440000000002,48537.699999999953,19620.26999999996,32320.800000000047,42195.880000000005,64122.51999999996,4398.5599999999977,49085.080000000016,14123.760000000009,23963.01999999996,47398.389999999956,51561.319999999949,22183.880000000005,69383.619999999937,18653.559999999998,47283.5,57449.000000000058,86447.519999999902,30360.959999999963,54238.119999999995,56271.06,61066.400000000023,21788.20000000007,68730.515000000014,11380.864999999991,17924.243000000017,49782.239999999932,61565.256999999983,12487.184999999998,72577.569999999949,-4522.1589999999851,49771.180000000051,13018.135000000009,18119.382999999914,52777.071999999927,53746.569999999949,19549.080000000016,41118.125,46453.130000000005,75649.257999999914,28633.237000000023,91949.881999999983,24394.184999999998,50045.132999999914,59998.997999999963,64280.375,18124.650000000023,74789.765000000014,5321.2399999999907,10508.493000000017,57198.114999999991,67272.507999999914,6779.1849999999395,40933.437999999966,27122.06799999997,50609.868000000017,12178.853999999992,53264.140000000014,17632.282999999938,56450.569999999949,16845.267999999924,37370.25,50201.755000000005,78946.319999999949,25335.829999999958,98692.757999999914,17651.684999999939,44610.819999999949,65433.685000000056,68182.25,14222.087999999989,25551.726999999955,54616.253999999957,55910.863000000012,11851.324999999953,76183.414999999921,-2074.2460000000428,41611.613000000012,26501.805999999982,60832.863000000012,4065.0869999999413,57069.77899999998,13883.917000000016,1695.1130000000121,71655.978000000003,89690.476999999955,-2061.4960000000428,83695.789999999921,20641.675999999978,49269.238000000012,67132.430999999982,95202.466000000015,14899.263999999966,73932.738000000012,8527.2280000000028,1,0]
[null,10408,"U.S. Naval Station, Everett (Jim Creek)",718.28700000000003,598.23500000000001,702.65300000000002,574.25099999999998,739.38699999999994,674.21900000000005,768.92100000000005,631.52099999999996,722.54600000000005,554.59699999999998,709.74900000000002,596.00900000000001,700.46199999999999,539.13599999999997,631.678,519.33399999999995,580.245,504.09300000000002,608.43499999999995,502.916,641.00699999999995,471.68900000000002,358.70100000000002,345.05200000000002,754.14400000000001,562.37800000000004,702.65300000000002,574.25099999999998,739.38699999999994,674.21900000000005,768.92100000000005,631.52099999999996,692.50199999999995,540.60199999999998,709.74900000000002,596.00900000000001,700.46199999999999,539.13599999999997,631.678,519.33399999999995,580.245,504.09300000000002,608.43499999999995,502.916,610.702,501.99400000000003,378.50700000000001,325.245,807.34,606.98299999999995,734.47500000000002,666.95,844.24599999999998,691.673,820.06600000000003,718.69399999999996,756.32500000000005,590.41600000000005,782.37800000000004,651.80200000000002,769.33299999999997,593.36599999999999,660.96900000000005,607.38499999999999,678.39700000000005,526.88599999999997,676.12099999999998,563.72400000000005,646.95299999999997,528.65700000000004,434.04,373.13799999999998,807.34,606.98299999999995,734.47500000000002,666.95,844.24599999999998,691.673,781.16099999999994,757.59900000000005,756.32500000000005,590.41600000000005,818.702,615.47799999999995,769.33299999999997,593.36599999999999,660.96900000000005,607.38499999999999,678.39700000000005,526.88599999999997,676.12099999999998,563.72400000000005,646.95299999999997,528.65700000000004,434.04,373.13799999999998,770.76599999999996,643.55700000000002,771.08,630.34500000000003,844.24599999999998,691.673,781.16099999999994,757.59900000000005,788.755,606.08399999999995,818.702,615.47799999999995,733.74800000000005,628.95100000000002,692.94500000000005,575.41,678.39700000000005,526.88599999999997,645.24699999999996,594.59900000000005,677.86500000000001,497.74599999999998,434.04,373.13799999999998,1,0]
[null,10434,"Vera Irrigation District",11081.775,6454.3609999999999,12115.153,8281.5580000000009,15514.431,10436.281999999999,15202.790999999999,10265.17,13411.471,8365.25,12733.941999999999,8021.3469999999998,10878.851000000001,6619.6,9933.9069999999992,6426.8320000000003,10851.349,6105.7830000000004,12932.198,7645.9549999999999,12657.315000000001,6922.7910000000002,9759.8019999999997,6249.55,11188.44,6516.4870000000001,12231.906999999999,8361.3670000000002,15664.182000000001,10537.017,15349.518,10364.242,13077.055,8156.6629999999996,12856.674999999999,8098.6580000000004,10983.561,6683.3149999999996,10029.465,6488.6540000000005,10955.764999999999,6164.5370000000003,12932.198,7645.9549999999999,12657.315000000001,6922.7910000000002,9759.8019999999997,6249.55,11065.566999999999,6317.1970000000001,12259.545,8222.6729999999989,15835.535,10550.414000000001,15515.019,10376.352000000001,13160.714,8106.3,12877.344999999999,7974.3010000000013,10993.44,6581.7359999999999,10029.936,6308.7259999999997,11042.058999999999,6065.1959999999999,13019.197,7523.8640000000005,12800.84,6788.79,9744.991,6104.991,11115.65,6333.3829999999998,12327.942000000001,8253.4069999999992,15933.099,10605.687,15646.740000000002,10392.712,13236.959000000001,8143.4350000000004,12909.874,8041.5919999999996,10930.446,6532.4670000000006,9970.625,6252.0329999999994,10979.840999999999,6015.152,12957.382,7469.6750000000011,12739.82,6733.8130000000001,9684.9290000000001,6052.799,11096.258000000002,6245.6960000000008,12234.727999999999,8242.7969999999987,15874.93,10556.781999999999,15591.779999999999,10340.598,13545.340999999999,8330.9560000000001,12981.942000000001,8079.0960000000005,11026.555999999999,6515.4320000000007,9979.6739999999991,6307.3370000000004,11036.673999999999,6032.9359999999997,13073.984999999999,7457.47,12774.097,6794.8589999999995,9731.0239999999994,6069.3510000000006,1,0]
[null,10436,"Vigilante Elec Coop",5651.9459999999999,3571.0619999999999,5700.9130000000005,4447.4339999999993,8287.8260000000009,6213.625,7992.2660000000005,6261.7519999999995,6671.0609999999997,4825.01,6374.2110000000002,4516.8440000000001,5680.8359999999993,3934.0930000000003,8180.2429999999995,6318.7219999999998,11337.337,7531.37,13836.600999999999,10144.9,10814.517,7340.012999999999,7291.1990000000005,5303.7309999999998,5526.41,3635.375,5675.0849999999991,4425.5429999999997,8287.0660000000007,6204.380000000001,7985.5960000000005,6256.0439999999999,6491.2000000000007,4671.0330000000004,6351.7,4494.5569999999998,5651.78,3910.8110000000001,8175.3869999999997,6313.5849999999991,11366.082,7539.7969999999996,13885.074000000001,10175.891,10926.722000000002,7251.3349999999991,7187.1130000000012,5382.5529999999999,5734.2440000000006,3762.4209999999998,6040.9259999999995,4529.7139999999999,8891.6919999999991,6834.1880000000001,8583.2070000000003,6723.5169999999998,6721.3670000000002,4831.4969999999994,6664.5840000000007,4710.1039999999994,5642.8449999999993,3897.2019999999998,7784.2649999999994,5820.655999999999,11240.823,7605.3580000000002,12769.701999999999,9341.8269999999993,10917.540999999999,7214.009,7142.4509999999991,5339.2270000000008,5742.7020000000011,3758.7750000000001,6052.4330000000009,4521.9940000000006,8895.32,6833.9889999999996,8696.9080000000013,6612.616,6724.898000000001,4829.8620000000001,6560.478000000001,4815.9229999999998,5646.3770000000004,3894.2149999999997,7792.7080000000005,5810.9069999999992,11244.582,7599.1489999999994,12772.994000000001,9334.7789999999986,10927.167000000001,7200.1309999999994,7144.1419999999998,5333.0830000000005,5881.8739999999998,3645.4339999999993,5955.9040000000005,4642.7160000000003,8910.6999999999989,6843.1369999999988,8717.8350000000009,6615.6220000000003,6844.509,4939.9740000000002,6572.6360000000004,4826.6530000000002,5780.366,3781.3420000000006,7693.726999999999,5929.9089999999997,11260.156999999999,7601.8070000000007,12906.783000000001,9218.6630000000005,10829.828000000001,7314.6740000000009,7157.2749999999996,5336.2820000000002,1,0]
[null,10482,"Umpqua Indian Utility Cooperative",1113.442,850.54399999999998,1135.3309999999999,868.69,1176.288,973.11699999999996,1236.568,936.60900000000004,1154.7439999999999,828.21500000000003,1189.4369999999999,919.00800000000004,1166.0619999999999,826.49099999999999,1138.873,854.55,1138.116,842.64599999999996,1232.9680000000001,846.47900000000004,1256.347,776.43299999999999,1057.1869999999999,861.48699999999997,1181.4570000000001,814.79499999999996,1152.748,883.11800000000005,1197.5229999999999,986.56,1250.1600000000001,953.39099999999996,1137.4290000000001,828.10900000000004,1203.653,929.67499999999995,1178.5,834.78800000000001,1149.8389999999999,863.01099999999997,1147.731,848.68899999999996,1241.1310000000001,852.04,1213.201,830.43600000000004,1110.124,816.55200000000002,1131.4000000000001,785.66600000000005,1045.252,904.17899999999997,1194.3810000000001,904.95,1195.8430000000001,923.31,1070.5840000000001,793.39499999999998,1144.45,903.32100000000003,1121.085,801.04600000000005,1054.029,873.77,1145.49,761.41700000000003,1185.6679999999999,822.96500000000003,1155.0709999999999,804.07299999999998,1057.856,779.30399999999997,1131.4000000000001,785.66600000000005,1045.252,904.17899999999997,1194.3810000000001,904.95,1147.0740000000001,972.07899999999995,1070.5840000000001,793.39499999999998,1191.6400000000001,856.13199999999995,1121.085,801.04600000000005,1054.029,873.77,1145.49,761.41700000000003,1185.6679999999999,822.96500000000003,1155.0709999999999,804.07299999999998,1057.856,779.30399999999997,1087.2819999999999,829.78399999999999,1091.546,857.88400000000001,1194.3810000000001,904.95,1147.0740000000001,972.07899999999995,1118.057,816.73800000000006,1191.6400000000001,856.13199999999995,1075.376,846.755,1098.395,829.40499999999997,1145.49,761.41700000000003,1139.442,869.19100000000003,1200.1579999999999,758.98599999999999,1057.856,779.30399999999997,1,0]
[null,10502,"Yakama Power",6342.375,3946.5749999999998,5215.0209999999997,3711.3989999999999,6248.0919999999996,4511.6329999999998,5973.9949999999999,4260.5339999999997,5804.2030000000004,3853.5709999999999,5347.277,3507.76,6602.2089999999998,4189.0240000000003,8894.2080000000005,6131.8810000000003,11156.981,6997.8239999999996,13383.751,9309.84,14041.782999999999,8806.3979999999992,8966.5849999999991,6312.2219999999998,6581.9030000000002,4106.5910000000003,5226.7489999999998,3719.7959999999998,6262.3710000000001,4521.9740000000002,5987.6540000000005,4270.3429999999998,5638.9480000000003,3743.9549999999999,5359.3230000000003,3515.6709999999998,6616.7719999999999,4198.2719999999999,8914.6650000000009,6145.9440000000004,11183.005999999999,7014.2120000000004,13415.332,9331.92,14075,8827.2459999999992,8987.2710000000006,6326.8459999999995,6597.4579999999996,4116.674,5237.8429999999998,3728.0590000000002,6277.7430000000004,4533.4939999999997,6002.6329999999998,4281.4669999999996,5652.9830000000002,3753.6419999999998,5372.3850000000002,3524.5540000000001,6630.4870000000001,4207.3370000000004,8936.1730000000007,6161.259,11462.395,7203.8029999999999,13446.51,9354.5349999999999,14107.94,8848.5069999999996,9007.3420000000006,6341.4459999999999,6612.0770000000002,4125.8220000000001,5249.6270000000004,3736.4969999999998,6292.098,4543.8890000000001,6016.3639999999996,4291.3270000000002,5665.848,3762.221,5384.4949999999999,3532.509,6645.1220000000003,4216.6310000000003,8956.7350000000006,6175.3959999999997,11489.183000000001,7220.7039999999997,13478.246999999999,9376.7279999999992,14141.32,8869.4590000000007,9028.1280000000006,6356.1459999999997,6626.7349999999997,4134.991,5261.4409999999998,3744.9569999999999,6306.4870000000001,4554.3100000000004,6030.13,4301.2110000000002,5872.8980000000001,3899.721,5396.6350000000002,3540.482,6659.7920000000004,4225.9470000000001,8977.35,6189.57,11516.04,7237.6480000000001,13510.063,9398.9750000000004,14174.788,8890.4619999999995,9048.9660000000003,6370.8789999999999,1,0]
[null,13927,"Kalispel Tribe Utility",1455.3789999999999,1027.002,1387.018,1105.421,1541.297,1219.3510000000001,1477.402,1171.521,1439.7,1069.326,1438.4590000000001,1040.7750000000001,1363.222,981.60900000000004,1414.943,1098.258,1539.6780000000001,1035.1859999999999,1650.6420000000001,1197.626,1795.1120000000001,1194.029,1528.136,1155.79,1707.6369999999999,1214.9000000000001,1648.413,1251.934,1795.3109999999999,1411.751,1726.1769999999999,1374.729,1659.453,1229.4259999999999,1688.9259999999999,1219.124,1587.0730000000001,1139.327,1618.373,1262.5719999999999,1724.4829999999999,1153.5999999999999,1849.606,1334.11,1932.89,1289.7529999999999,1605.463,1213.03,1877.019,1332.539,1839.7370000000001,1425.1579999999999,1979.5319999999999,1543.251,1903.318,1522.096,1822.2909999999999,1342.884,1862.086,1331.5060000000001,1754.6030000000001,1275.6949999999999,1805.8879999999999,1379.223,1932.778,1283.98,2021.6079999999999,1474.2280000000001,2107.248,1381.692,1769.251,1325.481,1897.547,1347.0250000000001,1859.2929999999999,1440.7439999999999,2001.0719999999999,1560.2919999999999,1924.037,1538.5260000000001,1842.5329999999999,1357.92,1882.2760000000001,1346.116,1773.796,1289.518,1825.6559999999999,1394.559,1954.232,1298.412,2044.364,1490.751,2131.1990000000001,1397.585,1788.9159999999999,1340.3969999999999,1918.3320000000001,1361.692,1879.0940000000001,1456.5250000000001,2022.88,1577.5450000000001,1945.0150000000001,1555.16,1877.4480000000001,1383.472,1902.7180000000001,1360.9079999999999,1793.229,1303.5139999999999,1845.67,1410.088,1975.954,1313.0250000000001,2067.4059999999999,1507.48,2155.451,1413.6780000000001,1808.828,1355.5,1,0]
[null,10597,"Hermiston, City of",4915.0739999999996,2846.002,5386.9920000000002,3685.3809999999999,6347.7749999999996,4457.4530000000004,6548.4340000000002,4436.3909999999996,5708.1840000000002,3694.83,5054.473,3123.5320000000002,4703.8509999999997,2739.366,4895.6229999999996,2992.3270000000002,5384.741,2938.4870000000001,6515.5159999999996,3814.252,6555.3310000000001,3458.5709999999999,4967.875,3003.616,4915.0129999999999,2845.9659999999999,5389.2669999999998,3686.9369999999999,6352.1779999999999,4460.5439999999999,6552.9459999999999,4439.4470000000001,5547.6109999999999,3590.893,5055.2430000000004,3124.0079999999998,4703.7330000000002,2739.297,4894.9059999999999,2991.8890000000001,5384.0140000000001,2938.0909999999999,6514.9170000000004,3813.902,6554.7250000000004,3458.2510000000002,4967.2449999999999,3003.2339999999999,5324.0940000000001,3217.7530000000002,5455.4830000000002,3897.4609999999998,6664.7529999999997,4525.1890000000003,6156.7209999999995,4665.0039999999999,5781.0360000000001,3779.97,5448.2039999999997,3354.357,4572.3879999999999,2815.239,4881.2659999999996,3109.5529999999999,6087.1040000000003,3165.9789999999998,7013.7380000000003,4288.8999999999996,7094.0190000000002,3794.2,5348.5690000000004,3235.0219999999999,5370.701,3245.922,5477.1610000000001,3912.9479999999999,6691.52,4543.3630000000003,6181.2910000000002,4683.6210000000001,5804.0469999999996,3795.0149999999999,5469.97,3367.7570000000001,4591.0190000000002,2826.71,4900.6840000000002,3121.922,6111.6049999999996,3178.723,7042.1270000000004,4306.26,7122.384,3809.3710000000001,5370.0529999999999,3248.0169999999998,5391.7280000000001,3258.6289999999999,5499.4780000000001,3928.8910000000001,6717.933,4561.2960000000003,6206.1090000000004,4702.4260000000004,6017.1409999999996,3934.348,5491.86,3381.2350000000001,4609.116,2837.8530000000001,4920.4759999999997,3134.5309999999999,6135.7610000000004,3191.2869999999998,7070.067,4323.3459999999995,7150.9210000000003,3824.634,5391.4409999999998,3260.953,1,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",7092.4359999999997,5060.393,6528.0919999999996,5180.8370000000004,6800.7030000000004,5340.5190000000002,6832.3429999999998,5381.1030000000001,6517.7290000000003,4782.2190000000001,6914.1930000000002,5007.4849999999997,6727.7849999999999,4857.6400000000003,6739.8270000000002,5383.4939999999997,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7179.9639999999999,5122.8360000000002,6608.674,5244.7280000000001,6884.3220000000001,5406.1059999999998,6916.6559999999999,5447.5290000000005,6370.6090000000004,4674.3019999999997,6999.6729999999998,5069.3580000000002,6810.7870000000003,4917.5519999999997,6822.9639999999999,5449.9560000000001,7168.4459999999999,5152.1779999999999,7524.6130000000003,5889.0150000000003,7943.6459999999997,5744.9290000000001,7001.73,5582.83,7061.5110000000004,5121.3119999999999,6551.384,5186.4399999999996,6694.116,5236.75,6692.7790000000005,5309.6310000000003,6186.4939999999997,4537.5020000000004,7010.9070000000002,5058.125,6800.9859999999999,4927.3540000000003,6822.2089999999998,5450.6310000000003,7171.8320000000003,5148.8329999999996,7720.665,6086.2079999999996,8186.0709999999999,5904.2610000000004,7014.3389999999999,5569.9840000000004,7061.5110000000004,5121.3119999999999,6551.384,5186.4399999999996,6694.116,5236.75,6692.7790000000005,5309.6310000000003,6186.4939999999997,4537.5020000000004,7010.9070000000002,5058.125,6800.9859999999999,4927.3540000000003,6822.2089999999998,5450.6310000000003,7171.8320000000003,5148.8329999999996,7720.665,6086.2079999999996,8186.0709999999999,5904.2610000000004,7014.3389999999999,5569.9840000000004,7061.5110000000004,5121.3119999999999,6551.384,5186.4399999999996,6694.116,5236.75,6692.7790000000005,5309.6310000000003,6407.44,4699.5559999999996,7010.9070000000002,5058.125,6800.9859999999999,4927.3540000000003,6822.2089999999998,5450.6310000000003,7171.8320000000003,5148.8329999999996,7720.665,6086.2079999999996,8186.0709999999999,5904.2610000000004,7014.3389999999999,5569.9840000000004,1,0]
[null,11680,"Weiser, City of",2674.8850000000002,1585.7090000000001,2912.4209999999998,1857.471,3348.77,2335.6559999999999,3586.665,2297.1909999999998,3089.83,1836,2818.5729999999999,1744.11,2604.9639999999999,1430.2080000000001,2549.8649999999998,1452.7909999999999,2780.2910000000002,1580.6369999999999,3630.415,1986.548,3549.482,1759.962,2454.9850000000001,1533.8779999999999,2773.2179999999998,1495.598,2918.0680000000002,1861.0719999999999,3355.2860000000001,2340.203,3593.6849999999999,2301.6880000000001,2972.15,1791.557,2824.049,1747.4970000000001,2609.9810000000002,1432.9639999999999,2554.7669999999998,1455.587,2785.6590000000001,1583.69,3637.4740000000002,1990.405,3439.4780000000001,1880.318,2549.7669999999998,1446.808,2649.9549999999999,1428.952,2827.181,1986.83,3479.913,2209.7109999999998,3419.1019999999999,2189.8710000000001,3087.116,1861.502,2862.6640000000002,1770.2339999999999,2546.614,1399.2180000000001,2365.248,1485.627,2907.77,1492.5039999999999,3613.134,1973.617,3368.605,1847.1590000000001,2535.431,1433.7809999999999,2663.288,1436.1420000000001,2841.326,1996.77,3497.1849999999999,2220.6790000000001,3309.1280000000002,2328.4009999999998,3102.5889999999999,1870.8320000000001,2982.3960000000002,1673.779,2559.3240000000001,1406.202,2376.8330000000001,1492.904,2922.221,1499.921,3631.2,1983.4849999999999,3385.1970000000001,1856.258,2548.4810000000002,1441.1610000000001,2583.5949999999998,1536.462,2968.91,1893.39,3514.549,2231.7049999999999,3325.5520000000001,2339.9580000000001,3233.721,1921.3889999999999,2997.3539999999998,1682.173,2479.067,1506.2840000000001,2476.837,1412.633,2936.7719999999999,1507.39,3521.8870000000002,2120.9209999999998,3521.4409999999998,1746.66,2561.1480000000001,1448.3230000000001,1,0]
[null,12026,"Jefferson County PUD #1",19273.812999999998,12422.335999999999,22204.276999999998,14762.66,26322.223000000002,18548.391,28134.675999999999,18664.605,25186.278999999999,15825.225,23589.553,15863.040999999999,20366.217000000001,12738.393,16712.599999999999,10924.835999999999,15393.126,9828.8080000000009,15488.949000000001,9411.1370000000006,16026.39,8894.4330000000009,15040.258,10468.986000000001,20072.736000000001,11855.404,22325.537,14843.282999999999,26345.044999999998,18564.471000000001,28179.525000000001,18694.357,24919.592000000001,15866.623,23701.32,15938.203,20484.407999999999,12812.317999999999,16854.557000000001,11017.633,15534.710999999999,9919.2109999999993,15630.303,9497.0229999999992,15653.162,9492.9590000000007,15721.9,10014.103999999999,19831.978999999999,11616.846,21297.119999999999,15361.949000000001,27611.101000000002,17759.671000000002,27997.496999999999,18485.419000000002,24482.719999999998,15514.725,23474.499,15705.577000000001,20201.38,12561.039999999999,15994.623,11288.197,15716.316000000001,9063.0969999999998,15306.625,9172.8300000000017,15326.620999999999,9166.59,15372.46,9680.982,19871.945000000003,11634.197,21312.79,15366.918,27525.545999999998,17697.850999999999,26967.710999999999,19383.100000000002,24435.829000000002,15480.082,24278.158000000003,14891.25,20205.166999999998,12558.593000000001,16029.668000000001,11306.637000000001,15752.181000000002,9077.268,15347.021000000001,9189.0980000000018,15371.086000000001,9185.226999999999,15419.464,9703.7469999999994,19222.798999999999,12270.116,22075.78,14567.501,27422.252,17619.96,26903.328999999998,19326.25,25171.253000000001,15726.755999999999,24292.512000000002,14891.716,19531.823,13261.950999999999,16651.657999999999,10773.261,15817.940999999999,9104.0910000000003,14903.592999999999,9718.9570000000003,15936.142999999998,8700.3619999999992,15472.39,9725.1970000000001,1,0]
[null,10298,"PNGC Aggregate",229522.00200000004,140438.32499999998,267901.788,179026.40300000002,336998.288,237861.351,337235.163,225790.39499999999,290899.141,183795.20300000001,259262.25500000003,168769.33100000001,224139.55799999999,136005.57399999999,205859.34099999999,130002.518,219210.56500000003,131973.55800000002,247987.77100000001,152062.26599999997,246058.13100000002,134403.22399999999,194795.44700000001,128149.31300000001,212384.905,118004.527,246460.14300000001,160921.84399999998,314441.76400000002,218058.75200000004,322193.72300000006,212209.383,268953.52600000001,169590.68399999998,250971.48800000001,162388.95399999997,216435.43299999999,130780.81799999998,198529.49400000001,123750.01299999999,212854.21700000003,126986.00400000002,236467.43400000004,142903.51799999998,230923.22000000003,130657.60899999998,194742.16400000002,119624.39200000001,307837.77500000002,177742.82699999999,330294.20699999999,236610.28200000001,460895.77999999997,306830.16400000005,457389.49699999997,311532.14599999995,376660.80200000008,243728.614,362758.14300000004,241459.79700000002,308581.73200000002,190118.33099999998,265402.755,180104.239,293217.56,166523.09599999999,324983.78999999998,196896.12600000002,319255.05300000001,183493.02,262669.06900000002,165346.22,308664.245,177573.209,331501.52600000007,236680.03399999999,462317.55099999998,307195.43,446613.61300000001,323560.93300000002,377581.69,243884.15299999999,372847.02500000002,232239.685,308417.27500000002,189514.068,265166.32900000003,179076.78100000002,293106.68299999996,165672.19299999997,324941.83600000007,195990.10800000004,319167.359,182372.72200000001,262304.82500000001,164336.91500000001,302916.99,184803.82800000001,341500.95699999999,228178.47400000002,463747.74099999998,307690.05299999996,447580.06999999995,323791.91100000002,389103.97899999999,248463.01800000004,373485.26900000003,232309.625,300891.90399999998,196422.09699999998,270886.07,172711.215,293009.65399999998,164993.15599999999,318391.60200000001,201847.552,325527.92000000004,175359.633,262173.74,163655.93599999999,1,0]

{"sheet":"CSP","index":8,"n_rows":138,"n_cols":123,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Customer System Peak less NLSL Peak (MW)"]
[null,null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01",{"$f":"+EOMONTH(AV2,0)+1","v":"2025-09-01"},{"$f":"+EOMONTH(AW2,0)+1","v":"2025-09-01"},{"$f":"+EOMONTH(AX2,0)+1","v":"2025-10-01"},"2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01",{"$f":"+EOMONTH(BT2,0)+1","v":"2026-09-01"},{"$f":"+EOMONTH(BU2,0)+1","v":"2026-09-01"},{"$f":"+EOMONTH(BV2,0)+1","v":"2026-10-01"},{"$f":"+EOMONTH(BW2,0)+1","v":"2026-10-01"},{"$f":"+EOMONTH(BX2,0)+1","v":"2026-11-01"},{"$f":"+EOMONTH(BY2,0)+1","v":"2026-11-01"},{"$f":"+EOMONTH(BZ2,0)+1","v":"2026-12-01"},{"$f":"+EOMONTH(CA2,0)+1","v":"2026-12-01"},{"$f":"+EOMONTH(CB2,0)+1","v":"2027-01-01"},{"$f":"+EOMONTH(CC2,0)+1","v":"2027-01-01"},{"$f":"+EOMONTH(CD2,0)+1","v":"2027-02-01"},{"$f":"+EOMONTH(CE2,0)+1","v":"2027-02-01"},{"$f":"+EOMONTH(CF2,0)+1","v":"2027-03-01"},{"$f":"+EOMONTH(CG2,0)+1","v":"2027-03-01"},{"$f":"+EOMONTH(CH2,0)+1","v":"2027-04-01"},{"$f":"+EOMONTH(CI2,0)+1","v":"2027-04-01"},{"$f":"+EOMONTH(CJ2,0)+1","v":"2027-05-01"},{"$f":"+EOMONTH(CK2,0)+1","v":"2027-05-01"},{"$f":"+EOMONTH(CL2,0)+1","v":"2027-06-01"},{"$f":"+EOMONTH(CM2,0)+1","v":"2027-06-01"},{"$f":"+EOMONTH(CN2,0)+1","v":"2027-07-01"},{"$f":"+EOMONTH(CO2,0)+1","v":"2027-07-01"},{"$f":"+EOMONTH(CP2,0)+1","v":"2027-08-01"},{"$f":"+EOMONTH(CQ2,0)+1","v":"2027-08-01"},{"$f":"+EOMONTH(CR2,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(CS2,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(CT2,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(CU2,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(CV2,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(CW2,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(CX2,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(CY2,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(CZ2,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(DA2,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(DB2,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(DC2,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(DD2,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(DE2,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(DF2,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(DG2,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(DH2,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(DI2,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(DJ2,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(DK2,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(DL2,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(DM2,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(DN2,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(DO2,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(DP2,0)+1","v":"2028-09-01"},{"$f":"+EOMONTH(DQ2,0)+1","v":"2028-09-01"}]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH",{"$f":"+AV3","v":"HLH"},{"$f":"+AW3","v":"LLH"},{"$f":"+AX3","v":"HLH"},"LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH",{"$f":"+BT3","v":"HLH"},{"$f":"+BU3","v":"LLH"},{"$f":"+BV3","v":"HLH"},{"$f":"+BW3","v":"LLH"},{"$f":"+BX3","v":"HLH"},{"$f":"+BY3","v":"LLH"},{"$f":"+BZ3","v":"HLH"},{"$f":"+CA3","v":"LLH"},{"$f":"+CB3","v":"HLH"},{"$f":"+CC3","v":"LLH"},{"$f":"+CD3","v":"HLH"},{"$f":"+CE3","v":"LLH"},{"$f":"+CF3","v":"HLH"},{"$f":"+CG3","v":"LLH"},{"$f":"+CH3","v":"HLH"},{"$f":"+CI3","v":"LLH"},{"$f":"+CJ3","v":"HLH"},{"$f":"+CK3","v":"LLH"},{"$f":"+CL3","v":"HLH"},{"$f":"+CM3","v":"LLH"},{"$f":"+CN3","v":"HLH"},{"$f":"+CO3","v":"LLH"},{"$f":"+CP3","v":"HLH"},{"$f":"+CQ3","v":"LLH"},{"$f":"+CR3","v":"HLH"},{"$f":"+CS3","v":"LLH"},{"$f":"+CT3","v":"HLH"},{"$f":"+CU3","v":"LLH"},{"$f":"+CV3","v":"HLH"},{"$f":"+CW3","v":"LLH"},{"$f":"+CX3","v":"HLH"},{"$f":"+CY3","v":"LLH"},{"$f":"+CZ3","v":"HLH"},{"$f":"+DA3","v":"LLH"},{"$f":"+DB3","v":"HLH"},{"$f":"+DC3","v":"LLH"},{"$f":"+DD3","v":"HLH"},{"$f":"+DE3","v":"LLH"},{"$f":"+DF3","v":"HLH"},{"$f":"+DG3","v":"LLH"},{"$f":"+DH3","v":"HLH"},{"$f":"+DI3","v":"LLH"},{"$f":"+DJ3","v":"HLH"},{"$f":"+DK3","v":"LLH"},{"$f":"+DL3","v":"HLH"},{"$f":"+DM3","v":"LLH"},{"$f":"+DN3","v":"HLH"},{"$f":"+DO3","v":"LLH"},{"$f":"+DP3","v":"HLH"},{"$f":"+DQ3","v":"LLH"}]
[null,10015,"Asotin County PUD #1",1.526,0,1.095,0,1.1599999999999999,0,1.224,0,1.234,0,1.18,0,1.51,0,1.9590000000000001,0,2.6389999999999998,0,2.8879999999999999,0,2.9039999999999999,0,2.2149999999999999,0,1.526,0,1.095,0,1.1599999999999999,0,1.224,0,1.234,0,1.18,0,1.51,0,1.9590000000000001,0,2.6389999999999998,0,2.8879999999999999,0,2.9039999999999999,0,2.2149999999999999,0,1.752,0,1.32,0,1.385,0,1.448,0,1.4710000000000001,0,1.405,0,1.728,0,2.169,0,2.7989999999999999,0,3.0819999999999999,0,3.0939999999999999,0,2.42,0,1.752,0,1.32,0,1.385,0,1.448,0,1.4710000000000001,0,1.405,0,1.728,0,2.169,0,2.7989999999999999,0,3.0819999999999999,0,3.0939999999999999,0,2.42,0,1.752,0,1.32,0,1.385,0,1.448,0,1.4710000000000001,0,1.405,0,1.728,0,2.169,0,2.7989999999999999,0,3.0819999999999999,0,3.0939999999999999,0,2.42,0]
[null,10024,"Benton County PUD #1",231.28700000000001,0,252.952,0,303.05500000000001,0,314.34100000000001,0,263.94900000000001,0,246.941,0,272.15899999999999,0,311.55099999999999,0,403.529,0,425.07100000000003,0,409.262,0,257.483,0,231.809,0,253.52799999999999,0,303.755,0,315.06799999999998,0,264.55200000000002,0,247.50200000000001,0,272.78199999999998,0,312.27100000000002,0,404.47500000000002,0,426.07,0,410.221,0,258.06900000000002,0,243.88200000000001,0,261.70499999999998,0,306.60300000000001,0,310.79899999999998,0,284.81400000000002,0,259.33699999999999,0,270.58499999999998,0,314.19900000000001,0,429.57600000000002,0,441.95499999999998,0,409.16,0,273.48599999999999,0,244.542,0,262.41800000000001,0,307.45100000000002,0,311.65899999999999,0,285.596,0,260.04300000000001,0,271.32499999999999,0,315.06900000000002,0,430.79300000000001,0,443.209,0,410.31599999999997,0,274.23500000000001,0,245.203,0,263.13299999999998,0,308.30099999999999,0,312.52199999999999,0,285.86,0,260.75099999999998,0,272.06700000000001,0,315.94200000000001,0,432.01299999999998,0,444.46600000000001,0,411.47500000000002,0,274.98500000000001,0]
[null,10025,"Benton REA",73.453999999999994,0,75.400000000000006,0,98.027000000000001,0,93.183999999999997,0,78.953000000000003,0,75.061999999999998,0,73.165000000000006,0,89.820999999999998,0,105.962,0,115.63800000000001,0,112.926,0,90.180999999999997,0,73.453999999999994,0,75.400000000000006,0,98.027000000000001,0,93.183999999999997,0,78.953000000000003,0,75.061999999999998,0,73.165000000000006,0,89.820999999999998,0,105.962,0,115.63800000000001,0,112.926,0,90.180999999999997,0,91.599000000000004,0,87.262,0,116.68300000000001,0,118.709,0,96.022999999999996,0,93.168000000000006,0,89.012,0,101.864,0,120.553,0,125.783,0,123.383,0,106.379,0,92.266999999999996,0,87.897999999999996,0,117.54,0,119.581,0,96.724000000000004,0,93.849000000000004,0,89.661000000000001,0,102.60899999999999,0,121.438,0,126.70699999999999,0,124.29,0,107.158,0,92.941000000000003,0,88.537999999999997,0,118.402,0,120.459,0,96.759,0,94.534000000000006,0,90.314999999999998,0,103.36,0,122.33,0,127.639,0,125.203,0,107.943,0]
[null,10027,"Big Bend Elec Coop",81.584999999999994,0,54.478999999999999,0,63.31,0,59.776000000000003,0,56.460999999999999,0,54.673000000000002,0,92.561000000000007,0,129.03399999999999,0,142.779,0,139.97200000000001,0,132.36199999999999,0,111.187,0,82.38,0,55.274000000000001,0,64.105000000000004,0,60.570999999999998,0,57.256999999999998,0,55.468000000000004,0,93.355999999999995,0,129.82900000000001,0,143.57400000000001,0,140.767,0,133.15700000000001,0,111.982,0,83.539000000000001,0,59.110999999999997,0,68.052000000000007,0,73.45,0,61.945999999999998,0,57.441000000000003,0,87.387,0,126.24,0,146.15600000000001,0,151.953,0,140.161,0,101.17400000000001,0,85.064999999999998,0,60.191000000000003,0,69.295000000000002,0,74.792000000000002,0,63.078000000000003,0,58.49,0,88.983999999999995,0,128.547,0,148.827,0,154.72999999999999,0,142.72300000000001,0,103.023,0,86.355999999999995,0,61.103999999999999,0,70.346999999999994,0,75.927000000000007,0,64.036000000000001,0,59.378,0,90.334000000000003,0,130.49700000000001,0,151.08500000000001,0,157.077,0,144.88800000000001,0,104.586,0]
[null,10029,"Blachly Lane Elec Coop",30.122,0,32.865000000000002,0,36.408000000000001,0,36.372999999999998,0,35.392000000000003,0,35.216000000000001,0,32.904000000000003,0,29.734999999999999,0,27.972000000000001,0,27.72,0,28.257999999999999,0,27.776,0,30.122,0,32.865000000000002,0,36.408000000000001,0,36.372999999999998,0,35.392000000000003,0,35.216000000000001,0,32.904000000000003,0,29.734999999999999,0,27.972000000000001,0,27.72,0,28.257999999999999,0,27.776,0,31.276,0,33.524999999999999,0,36.945,0,41.015999999999998,0,38.820999999999998,0,38.515000000000001,0,36.703000000000003,0,32.887999999999998,0,31.323,0,31.422000000000001,0,32.085000000000001,0,30.760999999999999,0,34.341000000000001,0,36.685000000000002,0,40.171999999999997,0,43.012,0,40.771000000000001,0,40.472999999999999,0,38.65,0,34.822000000000003,0,33.283000000000001,0,33.362000000000002,0,34.023000000000003,0,32.698,0,36.234999999999999,0,38.628999999999998,0,42.158000000000001,0,43.012,0,40.771000000000001,0,40.472999999999999,0,38.65,0,34.822000000000003,0,33.283000000000001,0,33.362000000000002,0,34.023000000000003,0,32.698,0]
[null,10044,"Canby, City of",28.646000000000001,0,33.462000000000003,0,37.36,0,34.700000000000003,0,38.475999999999999,0,33.151000000000003,0,30.164000000000001,0,29.018000000000001,0,34.594999999999999,0,36.137999999999998,0,37.801000000000002,0,33.761000000000003,0,29.001000000000001,0,33.826999999999998,0,37.432000000000002,0,34.765999999999998,0,38.549999999999997,0,33.215000000000003,0,30.222000000000001,0,29.073,0,34.726999999999997,0,36.276000000000003,0,37.945999999999998,0,33.89,0,28.263000000000002,0,32.206000000000003,0,36.173000000000002,0,36.058999999999997,0,38.365000000000002,0,33.079000000000001,0,29.58,0,29.678999999999998,0,35.218000000000004,0,36.295999999999999,0,38.472999999999999,0,30.766999999999999,0,28.420999999999999,0,32.363,0,36.329000000000001,0,36.215000000000003,0,38.536999999999999,0,33.24,0,29.734999999999999,0,30.058,0,35.595999999999997,0,36.673000000000002,0,38.85,0,31.141999999999999,0,28.574000000000002,0,32.515000000000001,0,36.481999999999999,0,36.366999999999997,0,38.704999999999998,0,33.396999999999998,0,29.885999999999999,0,30.427,0,35.963999999999999,0,37.04,0,39.216999999999999,0,31.507999999999999,0]
[null,10046,"Central Electric Coop",146.06800000000001,0,203.80600000000001,0,233.988,0,207.721,0,202.89699999999999,0,171.64599999999999,0,163.48500000000001,0,147.15600000000001,0,140.85400000000001,0,145.398,0,142.40100000000001,0,134.56700000000001,0,148.80099999999999,0,206.53899999999999,0,236.72,0,210.453,0,205.62899999999999,0,174.37799999999999,0,166.21700000000001,0,149.88900000000001,0,143.58600000000001,0,148.131,0,145.13300000000001,0,137.29900000000001,0,182.05500000000001,0,190.161,0,242.595,0,259.13600000000002,0,221.61099999999999,0,204.00399999999999,0,185.00200000000001,0,137.98500000000001,0,140.846,0,150.709,0,149.17099999999999,0,131.655,0,185.04400000000001,0,192.92400000000001,0,245.11,0,262.20100000000002,0,224.46199999999999,0,206.702,0,187.649,0,140.303,0,143.179,0,153.02000000000001,0,151.48699999999999,0,133.99600000000001,0,187.95500000000001,0,195.61500000000001,0,247.559,0,265.2,0,227.239,0,209.33,0,190.227,0,142.56,0,145.452,0,155.27199999999999,0,153.745,0,136.27699999999999,0]
[null,10047,"Central Lincoln PUD",184.642,0,214.999,0,242.24,0,229.51900000000001,0,235.399,0,229.464,0,217.57599999999999,0,173.84399999999999,0,157.03399999999999,0,144.934,0,150.26499999999999,0,164.66499999999999,0,184.642,0,214.999,0,242.24,0,229.51900000000001,0,235.399,0,229.464,0,217.57599999999999,0,173.84399999999999,0,157.03399999999999,0,144.934,0,150.26499999999999,0,164.66499999999999,0,197.23500000000001,0,220.76400000000001,0,244.02500000000001,0,251.74700000000001,0,257.86099999999999,0,225.119,0,209.08699999999999,0,175.91499999999999,0,149.35400000000001,0,147.77000000000001,0,148.21,0,162.63,0,197.23500000000001,0,220.76400000000001,0,244.02500000000001,0,251.74700000000001,0,257.86099999999999,0,225.119,0,209.08699999999999,0,175.91499999999999,0,149.35400000000001,0,147.77000000000001,0,148.21,0,162.63,0,197.23500000000001,0,220.76400000000001,0,244.02500000000001,0,251.74700000000001,0,257.86099999999999,0,225.119,0,209.08699999999999,0,175.91499999999999,0,149.35400000000001,0,147.77000000000001,0,148.21,0,162.63,0]
[null,10055,"Albion, City of",0.629,0,0.67200000000000004,0,1.016,0,0.95299999999999996,0,0.77900000000000003,0,0.68700000000000006,0,0.61,0,0.47299999999999998,0,0.39800000000000002,0,0.42599999999999999,0,0.41799999999999998,0,0.374,0,0.629,0,0.67200000000000004,0,1.016,0,0.95299999999999996,0,0.77900000000000003,0,0.68700000000000006,0,0.61,0,0.47299999999999998,0,0.39800000000000002,0,0.42599999999999999,0,0.41799999999999998,0,0.374,0,0.85199999999999998,0,0.89,0,1.2470000000000001,0,1.2190000000000001,0,1.0109999999999999,0,0.91400000000000003,0,0.83599999999999997,0,0.69699999999999995,0,0.624,0,0.65300000000000002,0,0.64400000000000002,0,0.61,0,0.86,0,0.89800000000000002,0,1.2549999999999999,0,1.2270000000000001,0,1.0189999999999999,0,0.92200000000000004,0,0.84399999999999997,0,0.70499999999999996,0,0.63200000000000001,0,0.66100000000000003,0,0.65200000000000002,0,0.61799999999999999,0,0.86799999999999999,0,0.90500000000000003,0,1.2629999999999999,0,1.2350000000000001,0,1.0269999999999999,0,0.93,0,0.85199999999999998,0,0.71299999999999997,0,0.64,0,0.66900000000000004,0,0.66,0,0.626,0]
[null,10057,"Ashland, City of",24.512,0,28.564,0,34.473999999999997,0,32.365000000000002,0,31.791,0,30.221,0,26.625,0,18.175999999999998,0,32.509,0,35.034999999999997,0,34.905999999999999,0,19.396999999999998,0,24.512,0,28.564,0,34.473999999999997,0,32.365000000000002,0,31.791,0,30.221,0,26.625,0,18.175999999999998,0,32.509,0,35.034999999999997,0,34.905999999999999,0,19.396999999999998,0,25.86,0,30.707000000000001,0,33.155999999999999,0,33.728000000000002,0,34.253999999999998,0,30.832999999999998,0,26.213999999999999,0,27.326000000000001,0,36.4,0,37.597999999999999,0,37.680999999999997,0,32.299999999999997,0,25.86,0,30.707000000000001,0,33.155999999999999,0,33.728000000000002,0,34.253999999999998,0,30.832999999999998,0,26.213999999999999,0,27.326000000000001,0,36.4,0,37.597999999999999,0,37.680999999999997,0,32.299999999999997,0,25.86,0,30.707000000000001,0,33.155999999999999,0,33.728000000000002,0,34.253999999999998,0,30.832999999999998,0,26.213999999999999,0,27.326000000000001,0,36.4,0,37.597999999999999,0,37.680999999999997,0,32.299999999999997,0]
[null,10059,"Bandon, City of",11.233000000000001,0,12.384,0,15.452999999999999,0,16.88,0,15.541,0,14.29,0,13.413,0,9.4369999999999994,0,8.6780000000000008,0,7.8479999999999999,0,8.0229999999999997,0,9.0589999999999993,0,11.233000000000001,0,12.384,0,15.452999999999999,0,16.88,0,15.541,0,14.29,0,13.413,0,9.4369999999999994,0,8.6780000000000008,0,7.8479999999999999,0,8.0229999999999997,0,9.0589999999999993,0,11.816000000000001,0,12.78,0,15.352,0,16.803999999999998,0,15.339,0,13.63,0,13.606999999999999,0,10.025,0,8.8209999999999997,0,7.9139999999999997,0,7.843,0,9.0950000000000006,0,11.816000000000001,0,12.78,0,15.352,0,16.803999999999998,0,15.339,0,13.63,0,13.606999999999999,0,10.025,0,8.8209999999999997,0,7.9139999999999997,0,7.843,0,9.0950000000000006,0,11.816000000000001,0,12.78,0,15.352,0,16.803999999999998,0,15.23,0,13.63,0,13.606999999999999,0,10.025,0,8.8209999999999997,0,7.9139999999999997,0,7.843,0,9.0950000000000006,0]
[null,10061,"Blaine, City of",12.041,0,14.25,0,14.631,0,15.545999999999999,0,13.715,0,13.254,0,12.167,0,10.667999999999999,0,10.882999999999999,0,11.371,0,11.057,0,10.851000000000001,0,12.183,0,14.403,0,14.772,0,15.621,0,14.792,0,13.324,0,12.234999999999999,0,10.727,0,10.936999999999999,0,11.426,0,11.106,0,10.894,0,13.964,0,17.042999999999999,0,17.439,0,18.527000000000001,0,17.125,0,15.999000000000001,0,14.996,0,13.52,0,13.263999999999999,0,14.217000000000001,0,13.426,0,13.260999999999999,0,14.689,0,17.934000000000001,0,18.329000000000001,0,19.411999999999999,0,18.024999999999999,0,16.88,0,15.875999999999999,0,14.398999999999999,0,14.147,0,15.090999999999999,0,14.272,0,14.003,0,15.417999999999999,0,18.824999999999999,0,19.216000000000001,0,20.295000000000002,0,18.823,0,17.745999999999999,0,16.736999999999998,0,15.255000000000001,0,15.002000000000001,0,15.936,0,15.087,0,14.712999999999999,0]
[null,10062,"Bonners Ferry, City of",12.093999999999999,0,13.73,0,15.879,0,15.127000000000001,0,14.417999999999999,0,13.073,0,12.356,0,11.58,0,10.760999999999999,0,11.32,0,11.395,0,10.641999999999999,0,12.198,0,13.82,0,15.946999999999999,0,15.208,0,14.722,0,13.175000000000001,0,12.464,0,11.694000000000001,0,10.874000000000001,0,11.435,0,11.509,0,10.755000000000001,0,12.147,0,13.598000000000001,0,16.948,0,16.024000000000001,0,15.923,0,14.157,0,12.467000000000001,0,10.215999999999999,0,11.099,0,11.519,0,11.617000000000001,0,10.372,0,12.291,0,13.742000000000001,0,17.091999999999999,0,16.167999999999999,0,16.067,0,14.302,0,12.611000000000001,0,10.361000000000001,0,11.243,0,11.663,0,11.760999999999999,0,10.516,0,12.435,0,13.885999999999999,0,17.236999999999998,0,16.312000000000001,0,16.114000000000001,0,14.446,0,12.756,0,10.505000000000001,0,11.387,0,11.807,0,11.904999999999999,0,10.66,0]
[null,10064,"Burley, City of",21.472999999999999,0,21.853999999999999,0,26.045000000000002,0,25.841999999999999,0,24.376999999999999,0,23.052,0,21.343,0,19.096,0,23.684999999999999,0,24.965,0,24.771999999999998,0,20.617999999999999,0,22.523,0,22.934999999999999,0,27.263000000000002,0,27.143999999999998,0,25.71,0,24.446999999999999,0,22.710999999999999,0,20.565000000000001,0,25.225000000000001,0,26.387,0,26.292000000000002,0,22.099,0,24.576000000000001,0,24.527000000000001,0,28.876999999999999,0,28.574999999999999,0,27.524000000000001,0,25.861000000000001,0,23.951000000000001,0,21.283000000000001,0,26.422000000000001,0,27.855,0,27.332999999999998,0,22.582999999999998,0,24.635000000000002,0,24.59,0,28.952000000000002,0,28.649000000000001,0,27.593,0,25.925999999999998,0,24.01,0,21.335999999999999,0,26.486000000000001,0,27.925000000000001,0,27.4,0,22.638000000000002,0,24.693999999999999,0,24.652999999999999,0,29.026,0,28.724,0,27.663,0,25.991,0,24.068000000000001,0,21.388000000000002,0,26.55,0,27.994,0,27.468,0,22.693999999999999,0]
[null,10065,"Cascade Locks, City of",5.3390000000000004,0,6.2359999999999998,0,7.633,0,7.0460000000000003,0,7.7,0,6.2629999999999999,0,6.1139999999999999,0,5,0,5.0620000000000003,0,5.08,0,4.9509999999999996,0,4.8520000000000003,0,5.6859999999999999,0,6.593,0,8.0220000000000002,0,7.4169999999999998,0,8.0690000000000008,0,6.6260000000000003,0,6.4950000000000001,0,5.3220000000000001,0,5.218,0,5.2359999999999998,0,5.1079999999999997,0,5.0049999999999999,0,5.8810000000000002,0,6.8019999999999996,0,8.26,0,7.6420000000000003,0,8.3000000000000007,0,6.8380000000000001,0,6.7130000000000001,0,5.5030000000000001,0,5.5869999999999997,0,5.6079999999999997,0,5.4870000000000001,0,5.3730000000000002,0,6.2949999999999999,0,7.22,0,8.7050000000000001,0,8.0690000000000008,0,8.7170000000000005,0,7.2629999999999999,0,7.165,0,5.8879999999999999,0,5.6420000000000003,0,5.6630000000000003,0,5.5410000000000004,0,5.4260000000000002,0,6.3559999999999999,0,7.2919999999999998,0,8.7929999999999993,0,8.15,0,8.8059999999999992,0,7.3360000000000003,0,7.2359999999999998,0,5.9459999999999997,0,5.6870000000000003,0,5.7089999999999996,0,5.585,0,5.4690000000000003,0]
[null,10066,"Centralia, City of",46.96,0,53.515999999999998,0,58.308,0,60.764000000000003,0,57.290999999999997,0,53.137999999999998,0,49.95,0,38.97,0,38.359000000000002,0,39.161000000000001,0,40.543999999999997,0,37.619,0,48.134999999999998,0,54.39,0,58.826999999999998,0,61.045999999999999,0,59.192999999999998,0,53.121000000000002,0,49.933,0,38.954000000000001,0,38.343000000000004,0,39.143999999999998,0,40.527000000000001,0,37.603000000000002,0,46.362000000000002,0,52.45,0,58.399000000000001,0,55.942999999999998,0,61.722999999999999,0,53.116999999999997,0,48.82,0,39.494999999999997,0,39.552999999999997,0,41.54,0,44.11,0,36.649000000000001,0,46.363,0,52.453000000000003,0,58.401000000000003,0,55.945,0,61.725000000000001,0,53.119,0,48.822000000000003,0,39.497999999999998,0,39.948,0,41.954000000000001,0,44.551000000000002,0,37.015000000000001,0,46.365000000000002,0,52.454999999999998,0,58.402999999999999,0,55.947000000000003,0,61.722999999999999,0,53.121000000000002,0,48.823999999999998,0,39.5,0,40.307000000000002,0,42.332000000000001,0,44.951000000000001,0,37.347999999999999,0]
[null,10067,"Cheney, City of",23.582000000000001,0,27.943999999999999,0,29.012,0,31.789000000000001,0,28.821000000000002,0,26.716999999999999,0,25.295000000000002,0,23.013000000000002,0,23.044,0,25.082999999999998,0,24.516999999999999,0,23.306000000000001,0,23.876999999999999,0,28.292999999999999,0,29.375,0,32.186,0,29.181000000000001,0,27.050999999999998,0,25.611999999999998,0,23.300999999999998,0,23.332000000000001,0,25.396999999999998,0,24.823,0,23.597999999999999,0,24.175000000000001,0,28.646999999999998,0,29.742000000000001,0,32.588999999999999,0,28.527000000000001,0,27.388999999999999,0,25.931999999999999,0,23.591999999999999,0,23.623999999999999,0,25.713999999999999,0,25.134,0,23.893000000000001,0,24.477,0,29.004999999999999,0,30.114000000000001,0,32.996000000000002,0,29.914999999999999,0,27.731999999999999,0,26.256,0,23.887,0,23.919,0,26.035,0,25.448,0,24.190999999999999,0,24.783000000000001,0,29.367000000000001,0,30.49,0,33.408999999999999,0,30.289000000000001,0,28.077999999999999,0,26.584,0,24.186,0,24.218,0,26.361000000000001,0,25.765999999999998,0,24.494,0]
[null,10068,"Chewelah, City of",3.1909999999999998,0,3.8239999999999998,0,4.3860000000000001,0,4.7380000000000004,0,4.008,0,3.7290000000000001,0,3.4820000000000002,0,2.8180000000000001,0,3.0430000000000001,0,3.8319999999999999,0,3.5680000000000001,0,2.8650000000000002,0,3.1909999999999998,0,3.8239999999999998,0,4.3860000000000001,0,4.7380000000000004,0,4.008,0,3.7290000000000001,0,3.4820000000000002,0,2.8180000000000001,0,3.0430000000000001,0,3.8319999999999999,0,3.5680000000000001,0,2.8650000000000002,0,3.4409999999999998,0,4.0739999999999998,0,4.6360000000000001,0,4.9880000000000004,0,4.258,0,3.9790000000000001,0,3.7320000000000002,0,3.0680000000000001,0,3.2930000000000001,0,4.0819999999999999,0,3.8180000000000001,0,3.1150000000000002,0,3.4409999999999998,0,4.0739999999999998,0,4.6360000000000001,0,4.9880000000000004,0,4.258,0,3.9790000000000001,0,3.7320000000000002,0,3.0680000000000001,0,3.2930000000000001,0,4.0819999999999999,0,3.8180000000000001,0,3.1150000000000002,0,3.4409999999999998,0,4.0739999999999998,0,4.6360000000000001,0,4.9880000000000004,0,4.258,0,3.9790000000000001,0,3.7320000000000002,0,3.0680000000000001,0,3.2930000000000001,0,4.0819999999999999,0,3.8180000000000001,0,3.1150000000000002,0]
[null,10070,"Declo, City of",0.58599999999999997,0,0.61499999999999999,0,0.753,0,0.72899999999999998,0,0.67900000000000005,0,0.62,0,0.56899999999999995,0,0.52900000000000003,0,0.51,0,0.55200000000000005,0,0.56999999999999995,0,0.52600000000000002,0,0.58599999999999997,0,0.61499999999999999,0,0.753,0,0.72899999999999998,0,0.67900000000000005,0,0.621,0,0.56999999999999995,0,0.52900000000000003,0,0.51100000000000001,0,0.55200000000000005,0,0.56999999999999995,0,0.52700000000000002,0,0.72,0,0.70599999999999996,0,0.83599999999999997,0,0.84599999999999997,0,0.78600000000000003,0,0.73399999999999999,0,0.67700000000000005,0,0.61199999999999999,0,0.70399999999999996,0,0.76800000000000002,0,0.78,0,0.77700000000000002,0,0.72099999999999997,0,0.70599999999999996,0,0.83699999999999997,0,0.84699999999999998,0,0.78700000000000003,0,0.73399999999999999,0,0.67700000000000005,0,0.61299999999999999,0,0.70499999999999996,0,0.76800000000000002,0,0.78100000000000003,0,0.77800000000000002,0,0.72199999999999998,0,0.70699999999999996,0,0.83699999999999997,0,0.84799999999999998,0,0.78100000000000003,0,0.73499999999999999,0,0.67800000000000005,0,0.61299999999999999,0,0.70499999999999996,0,0.76900000000000002,0,0.78100000000000003,0,0.77900000000000003,0]
[null,10071,"Drain, City of",2.8380000000000001,0,3.105,0,3.74,0,3.6640000000000001,0,3.4649999999999999,0,3.339,0,3.08,0,2.3889999999999998,0,2.1469999999999998,0,2.1640000000000001,0,2.2189999999999999,0,2.1619999999999999,0,2.8380000000000001,0,3.105,0,3.74,0,3.6640000000000001,0,3.4649999999999999,0,3.339,0,3.08,0,2.3889999999999998,0,2.1469999999999998,0,2.1640000000000001,0,2.2189999999999999,0,2.1619999999999999,0,2.8860000000000001,0,3.1869999999999998,0,3.79,0,3.895,0,3.6190000000000002,0,3.4929999999999999,0,3.16,0,2.3919999999999999,0,2.1989999999999998,0,2.29,0,2.399,0,2.1589999999999998,0,2.8860000000000001,0,3.1869999999999998,0,3.79,0,3.895,0,3.6190000000000002,0,3.4929999999999999,0,3.16,0,2.3919999999999999,0,2.1989999999999998,0,2.29,0,2.399,0,2.1589999999999998,0,2.8860000000000001,0,3.1869999999999998,0,3.79,0,3.895,0,3.6190000000000002,0,3.4929999999999999,0,3.16,0,2.3919999999999999,0,2.1989999999999998,0,2.29,0,2.399,0,2.1589999999999998,0]
[null,10072,"Ellensburg, City of",32.386000000000003,0,34.85,0,39.36,0,41.661999999999999,0,36.865000000000002,0,33.896000000000001,0,31.443000000000001,0,28.864000000000001,0,33.006,0,36.158999999999999,0,35.234999999999999,0,30.864000000000001,0,32.546999999999997,0,35.023000000000003,0,39.551000000000002,0,41.869,0,37.048000000000002,0,34.064,0,31.597999999999999,0,29.003,0,33.168999999999997,0,36.338000000000001,0,35.408999999999999,0,31.013000000000002,0,38.015999999999998,0,40.773000000000003,0,45.66,0,49.716000000000001,0,42.619,0,40.337000000000003,0,37.835999999999999,0,36.426000000000002,0,40.709000000000003,0,44.356999999999999,0,46.731999999999999,0,38.945,0,40.164999999999999,0,42.921999999999997,0,47.786000000000001,0,51.866,0,44.77,0,41.984000000000002,0,39.314999999999998,0,37.81,0,41.9,0,45.222000000000001,0,48.277999999999999,0,39.155999999999999,0,40.302999999999997,0,43.06,0,47.923999999999999,0,52.003999999999998,0,44.908999999999999,0,42.122,0,39.453000000000003,0,38.020000000000003,0,42.11,0,45.433,0,48.488999999999997,0,39.366,0]
[null,10074,"Forest Grove, City of",40.198,0,45.884,0,49.186,0,48.618000000000002,0,53.564999999999998,0,47.332999999999998,0,43.008000000000003,0,36.500999999999998,0,47.609000000000002,0,47.725999999999999,0,46.302,0,43.786999999999999,0,40.195999999999998,0,45.881999999999998,0,49.183,0,48.616999999999997,0,53.563000000000002,0,47.33,0,43.006,0,36.499000000000002,0,48.133000000000003,0,48.252000000000002,0,46.811,0,44.268999999999998,0,42.720999999999997,0,49.848999999999997,0,57.835999999999999,0,54.304000000000002,0,53.612000000000002,0,51.707999999999998,0,46.487000000000002,0,42.26,0,47.896999999999998,0,51.567,0,56.204000000000001,0,46.347000000000001,0,43.232999999999997,0,50.448,0,58.530999999999999,0,54.957000000000001,0,54.256,0,52.329000000000001,0,47.045999999999999,0,42.767000000000003,0,48.81,0,52.548999999999999,0,57.274999999999999,0,47.231000000000002,0,43.579000000000001,0,50.850999999999999,0,59,0,55.396999999999998,0,54.691000000000003,0,52.747999999999998,0,47.421999999999997,0,43.109000000000002,0,49.445999999999998,0,53.234999999999999,0,58.021000000000001,0,47.845999999999997,0]
[null,10076,"Heyburn, City of",9.5250000000000004,0,9.5679999999999996,0,11.146000000000001,0,10.759,0,10.564,0,9.7650000000000006,0,9.1880000000000006,0,8.4060000000000006,0,9.2330000000000005,0,9.4629999999999992,0,9.2289999999999992,0,8.6920000000000002,0,9.641,0,9.6839999999999993,0,11.269,0,10.88,0,10.683999999999999,0,9.8829999999999991,0,9.3030000000000008,0,8.5180000000000007,0,9.3490000000000002,0,9.5790000000000006,0,9.3450000000000006,0,8.8049999999999997,0,9.76,0,9.8030000000000008,0,11.372999999999999,0,10.997999999999999,0,10.802,0,10.000999999999999,0,9.4179999999999993,0,8.6300000000000008,0,9.4649999999999999,0,9.68,0,9.4459999999999997,0,8.9190000000000005,0,9.8759999999999994,0,9.9209999999999994,0,11.496,0,11.12,0,10.923,0,10.119999999999999,0,9.5340000000000007,0,8.7439999999999998,0,9.5809999999999995,0,9.7989999999999995,0,9.5640000000000001,0,9.0329999999999995,0,9.9949999999999992,0,10.039,0,11.618,0,11.242000000000001,0,11.044,0,10.24,0,9.6530000000000005,0,8.859,0,9.6989999999999998,0,9.9209999999999994,0,9.6829999999999998,0,9.1479999999999997,0]
[null,10078,"McCleary, City of",7.1820000000000004,0,8.1189999999999998,0,8.532,0,8.7490000000000006,0,9.0609999999999999,0,8.4030000000000005,0,7.0090000000000003,0,6.5359999999999996,0,5.8890000000000002,0,5.5970000000000004,0,5.7370000000000001,0,6.4829999999999997,0,7.8579999999999997,0,8.7840000000000007,0,9.1679999999999993,0,9.3960000000000008,0,9.7040000000000006,0,9.077,0,7.6859999999999999,0,7.2190000000000003,0,6.57,0,6.2770000000000001,0,6.415,0,7.165,0,6.6429999999999998,0,7.444,0,8.0649999999999995,0,7.1360000000000001,0,8.81,0,7.75,0,6.5359999999999996,0,5.6909999999999998,0,4.8680000000000003,0,4.6260000000000003,0,4.8070000000000004,0,5.1459999999999999,0,6.6619999999999999,0,7.4630000000000001,0,8.0869999999999997,0,7.1559999999999997,0,8.8330000000000002,0,7.7709999999999999,0,6.5529999999999999,0,5.7080000000000002,0,4.8819999999999997,0,4.6379999999999999,0,4.819,0,5.16,0,6.6740000000000004,0,7.4779999999999998,0,8.1020000000000003,0,7.1689999999999996,0,8.85,0,7.7869999999999999,0,6.5659999999999998,0,5.7190000000000003,0,4.891,0,4.6479999999999997,0,4.8280000000000003,0,5.1710000000000003,0]
[null,10079,"McMinnville, City of",137.86699999999999,0,150.44,0,161.80600000000001,0,161.61699999999999,0,157.452,0,149.30500000000001,0,144.476,0,125.02800000000001,0,132.32,0,140.15799999999999,0,138.94900000000001,0,130.10900000000001,0,138.21100000000001,0,150.815,0,162.21,0,162.02000000000001,0,157.846,0,149.678,0,144.83699999999999,0,125.34,0,132.65100000000001,0,140.50800000000001,0,139.29599999999999,0,130.434,0,136.43199999999999,0,150.44800000000001,0,167.005,0,164.184,0,155.44499999999999,0,153.52699999999999,0,146.68799999999999,0,131.98500000000001,0,132.64500000000001,0,137.84899999999999,0,148.244,0,137.96,0,136.43199999999999,0,150.44800000000001,0,167.005,0,164.184,0,155.44499999999999,0,153.52699999999999,0,146.68799999999999,0,131.98500000000001,0,132.64500000000001,0,137.84899999999999,0,148.244,0,137.96,0,136.43199999999999,0,150.44800000000001,0,167.005,0,164.184,0,155.44499999999999,0,153.52699999999999,0,146.68799999999999,0,131.98500000000001,0,132.64500000000001,0,137.84899999999999,0,148.244,0,137.96,0]
[null,10080,"Milton, Town of",8.6950000000000003,0,10.804,0,12.532999999999999,0,12.475,0,11.523,0,9.827,0,8.9689999999999994,0,7.6050000000000004,0,7.9880000000000004,0,8.67,0,8.5749999999999993,0,7.556,0,8.6980000000000004,0,10.807,0,12.535,0,12.477,0,11.526,0,9.83,0,8.9710000000000001,0,7.6079999999999997,0,7.9909999999999997,0,8.673,0,8.5779999999999994,0,7.5590000000000002,0,8.7010000000000005,0,10.808999999999999,0,12.538,0,12.48,0,11.528,0,9.8320000000000007,0,8.9740000000000002,0,7.6109999999999998,0,7.9930000000000003,0,8.6760000000000002,0,8.5809999999999995,0,7.5609999999999999,0,8.7029999999999994,0,10.811999999999999,0,12.54,0,12.481999999999999,0,11.531000000000001,0,9.8350000000000009,0,8.9760000000000009,0,7.6130000000000004,0,7.9960000000000004,0,8.6790000000000003,0,8.5839999999999996,0,7.5640000000000001,0,8.7050000000000001,0,10.814,0,12.542999999999999,0,12.484,0,11.532999999999999,0,9.8369999999999997,0,8.9789999999999992,0,7.6159999999999997,0,7.9989999999999997,0,8.6809999999999992,0,8.5860000000000003,0,7.5659999999999998,0]
[null,10081,"Milton-Freewater, City of",15.795999999999999,0,18.718,0,25.058,0,23.303000000000001,0,21.077999999999999,0,18.850000000000001,0,17.391999999999999,0,12.8,0,18.172000000000001,0,18.542000000000002,0,19.163,0,14.632,0,15.795999999999999,0,18.718,0,25.058,0,23.303000000000001,0,21.077999999999999,0,18.850000000000001,0,17.391999999999999,0,12.8,0,18.172000000000001,0,18.542000000000002,0,19.163,0,14.632,0,15.766,0,18.686,0,25.009,0,23.231999999999999,0,21.067,0,18.837,0,17.401,0,12.805,0,18.172999999999998,0,18.54,0,19.163,0,14.631,0,15.766,0,18.686,0,25.009,0,23.231999999999999,0,21.067,0,18.837,0,17.401,0,12.805,0,18.172999999999998,0,18.54,0,19.163,0,14.631,0,15.766,0,18.686,0,25.009,0,23.231999999999999,0,20.995999999999999,0,18.837,0,17.401,0,12.805,0,18.172999999999998,0,18.54,0,19.163,0,14.631,0]
[null,10082,"Minidoka, City of",0.17,0,0.20899999999999999,0,0.22800000000000001,0,0.249,0,0.218,0,0.193,0,0.17299999999999999,0,0.14599999999999999,0,0.11600000000000001,0,0.11600000000000001,0,0.11899999999999999,0,0.127,0,0.17,0,0.20899999999999999,0,0.22800000000000001,0,0.249,0,0.218,0,0.193,0,0.17299999999999999,0,0.14599999999999999,0,0.11600000000000001,0,0.11600000000000001,0,0.11899999999999999,0,0.127,0,0.20699999999999999,0,0.223,0,0.26100000000000001,0,0.27,0,0.245,0,0.218,0,0.20200000000000001,0,0.16900000000000001,0,0.14799999999999999,0,0.14599999999999999,0,0.15,0,0.155,0,0.20699999999999999,0,0.223,0,0.26100000000000001,0,0.27,0,0.245,0,0.218,0,0.20200000000000001,0,0.16900000000000001,0,0.14799999999999999,0,0.14599999999999999,0,0.15,0,0.155,0,0.20699999999999999,0,0.223,0,0.26100000000000001,0,0.27,0,0.245,0,0.218,0,0.20200000000000001,0,0.16900000000000001,0,0.14799999999999999,0,0.14599999999999999,0,0.15,0,0.155,0]
[null,10083,"Monmouth, City of",11.323,0,13.028,0,14.609,0,15.475,0,15.837,0,13.64,0,12.106999999999999,0,10.749000000000001,0,14.223000000000001,0,13.151999999999999,0,13.423,0,11.101000000000001,0,11.323,0,13.028,0,14.609,0,15.475,0,15.837999999999999,0,13.64,0,12.106999999999999,0,10.749000000000001,0,14.295,0,13.218,0,13.489000000000001,0,11.157,0,12.305999999999999,0,13.74,0,16.175000000000001,0,16.870999999999999,0,15.753,0,13.661,0,12.667999999999999,0,11.87,0,14.342000000000001,0,15.807,0,15.787000000000001,0,13.15,0,12.326000000000001,0,13.759,0,16.193999999999999,0,16.888999999999999,0,15.772,0,13.68,0,12.686999999999999,0,11.968,0,14.46,0,15.929,0,15.912000000000001,0,13.257999999999999,0,12.345000000000001,0,13.776999999999999,0,16.212,0,16.908000000000001,0,15.672000000000001,0,13.699,0,12.706,0,12.066000000000001,0,14.579000000000001,0,16.050999999999998,0,16.036000000000001,0,13.366,0]
[null,10091,"Rupert, City of",12.037000000000001,0,14.231999999999999,0,16.358000000000001,0,16.407,0,15.31,0,13.786,0,12.164999999999999,0,10.476000000000001,0,10.340999999999999,0,11.147,0,10.645,0,9.484,0,12.037000000000001,0,14.231999999999999,0,16.358000000000001,0,16.407,0,15.31,0,13.786,0,12.164999999999999,0,10.476000000000001,0,10.340999999999999,0,11.147,0,10.645,0,9.484,0,13.191000000000001,0,15.266999999999999,0,17.393000000000001,0,17.443999999999999,0,16.347000000000001,0,14.823,0,13.337,0,11.622,0,11.487,0,12.307,0,11.794,0,10.622,0,13.191000000000001,0,15.266999999999999,0,17.393000000000001,0,17.443999999999999,0,16.347000000000001,0,14.823,0,13.337,0,11.622,0,11.487,0,12.307,0,11.794,0,10.622,0,13.191000000000001,0,15.266999999999999,0,17.393000000000001,0,17.443999999999999,0,16.347000000000001,0,14.823,0,13.337,0,11.622,0,11.487,0,12.307,0,11.794,0,10.622,0]
[null,10097,"Troy, City of",3.097,0,3.1120000000000001,0,4.3520000000000003,0,4.476,0,3.6720000000000002,0,3.4929999999999999,0,3.081,0,2.3180000000000001,0,1.9750000000000001,0,1.925,0,1.867,0,2.1539999999999999,0,3.1030000000000002,0,3.1179999999999999,0,4.3609999999999998,0,4.4850000000000003,0,3.6789999999999998,0,3.5,0,3.0870000000000002,0,2.323,0,1.9790000000000001,0,1.929,0,1.87,0,2.1579999999999999,0,3.125,0,3.1469999999999998,0,4.3730000000000002,0,4.4939999999999998,0,3.7069999999999999,0,3.5329999999999999,0,3.1080000000000001,0,2.3460000000000001,0,1.9930000000000001,0,1.944,0,1.885,0,2.1760000000000002,0,3.1309999999999998,0,3.153,0,4.3819999999999997,0,4.5030000000000001,0,3.714,0,3.54,0,3.1150000000000002,0,2.351,0,1.9970000000000001,0,1.9470000000000001,0,1.8879999999999999,0,2.1800000000000002,0,3.1379999999999999,0,3.1589999999999998,0,4.391,0,4.5119999999999996,0,3.65,0,3.5470000000000002,0,3.121,0,2.355,0,2.0009999999999999,0,1.9510000000000001,0,1.8919999999999999,0,2.1850000000000001,0]
[null,10106,"Clearwater Power",35.604999999999997,0,43.77,0,49.837000000000003,0,46.021999999999998,0,46.094000000000001,0,40.35,0,36.665999999999997,0,32.435000000000002,0,28.312000000000001,0,29.663,0,29.673999999999999,0,29.523,0,35.780999999999999,0,43.947000000000003,0,50.012999999999998,0,46.2,0,46.274000000000001,0,40.524999999999999,0,36.843000000000004,0,32.610999999999997,0,28.488,0,29.838000000000001,0,29.850999999999999,0,29.699000000000002,0,40.57,0,47.423000000000002,0,61.143000000000001,0,60.85,0,55.921999999999997,0,47.734999999999999,0,44.304000000000002,0,32.972000000000001,0,31.690999999999999,0,33.020000000000003,0,34.584000000000003,0,29.864999999999998,0,40.926000000000002,0,47.779000000000003,0,61.499000000000002,0,61.206000000000003,0,56.277999999999999,0,48.091000000000001,0,44.661000000000001,0,33.046999999999997,0,31.765000000000001,0,33.094999999999999,0,34.658000000000001,0,29.939,0,41.281999999999996,0,48.134999999999998,0,61.854999999999997,0,61.561999999999998,0,56.505000000000003,0,48.447000000000003,0,45.017000000000003,0,33.121000000000002,0,31.84,0,33.168999999999997,0,34.731999999999999,0,30.013000000000002,0]
[null,10111,"Columbia Power Coop",3.9420000000000002,0,4.3029999999999999,0,5.8920000000000003,0,5.94,0,4.3879999999999999,0,4.7229999999999999,0,4.7359999999999998,0,4.0519999999999996,0,4.9059999999999997,0,5.165,0,5.1109999999999998,0,4.1760000000000002,0,3.9489999999999998,0,4.2990000000000004,0,5.835,0,5.9,0,4.6689999999999996,0,4.7160000000000002,0,4.7380000000000004,0,4.0629999999999997,0,4.9169999999999998,0,5.1749999999999998,0,5.12,0,4.1849999999999996,0,4.5860000000000003,0,4.851,0,5.3879999999999999,0,5.8239999999999998,0,5.5529999999999999,0,4.6479999999999997,0,4.2290000000000001,0,3.9380000000000002,0,4.867,0,5.609,0,5.5030000000000001,0,4.45,0,4.5860000000000003,0,4.851,0,5.3879999999999999,0,5.8239999999999998,0,5.5529999999999999,0,4.6479999999999997,0,4.2290000000000001,0,3.9380000000000002,0,4.867,0,5.609,0,5.5030000000000001,0,4.45,0,4.5860000000000003,0,4.851,0,5.3879999999999999,0,5.8239999999999998,0,5.5529999999999999,0,4.6479999999999997,0,4.2290000000000001,0,3.9380000000000002,0,4.867,0,5.609,0,5.5030000000000001,0,4.45,0]
[null,10121,"Coos Curry Elec Coop",52.08,0,57.978999999999999,0,73.768000000000001,0,75.652000000000001,0,73.284000000000006,0,64.902000000000001,0,63.201999999999998,0,47.031999999999996,0,41.764000000000003,0,42.878999999999998,0,43.616,0,48.05,0,52.08,0,57.978999999999999,0,73.768000000000001,0,75.652000000000001,0,73.284000000000006,0,64.902000000000001,0,63.201999999999998,0,47.031999999999996,0,41.764000000000003,0,42.878999999999998,0,43.616,0,48.05,0,53.792999999999999,0,57.686,0,74.846999999999994,0,75.105000000000004,0,79.691999999999993,0,73.212000000000003,0,65.912999999999997,0,54.673999999999999,0,46.908999999999999,0,41.145000000000003,0,41.982999999999997,0,46.764000000000003,0,53.792999999999999,0,57.686,0,74.846999999999994,0,75.105000000000004,0,79.691999999999993,0,73.212000000000003,0,65.912999999999997,0,54.673999999999999,0,46.908999999999999,0,41.145000000000003,0,41.982999999999997,0,46.764000000000003,0,53.792999999999999,0,57.686,0,74.846999999999994,0,75.105000000000004,0,79.659000000000006,0,73.212000000000003,0,65.912999999999997,0,54.673999999999999,0,46.908999999999999,0,41.145000000000003,0,41.982999999999997,0,46.764000000000003,0]
[null,10123,"Cowlitz County PUD #1",653.23099999999999,0,650.01,0,738.92399999999998,0,803.85900000000004,0,843.67100000000005,0,745.59699999999998,0,741.34100000000001,0,700.66099999999994,0,697.47500000000002,0,688.07299999999998,0,725.22799999999995,0,661.66099999999994,0,728.26099999999997,0,722.45,0,811.59400000000005,0,807.47900000000004,0,855.34100000000001,0,754.697,0,775.31100000000004,0,707.17100000000005,0,704.01499999999999,0,697.65300000000002,0,734.83799999999997,0,671.221,0,609.28899999999999,0,603.78800000000001,0,698.60299999999995,0,708.27200000000005,0,712.74400000000003,0,652.51,0,640.73800000000006,0,581.45500000000004,0,556.57399999999996,0,551.10299999999995,0,580.84799999999996,0,501.53899999999999,0,609.19399999999996,0,603.71699999999998,0,698.54600000000005,0,708.20699999999999,0,712.66899999999998,0,652.42999999999995,0,640.64200000000005,0,581.35400000000004,0,556.471,0,551.00199999999995,0,580.74699999999996,0,500.96899999999999,0,608.56799999999998,0,603.14300000000003,0,697.95600000000002,0,707.976,0,702.56299999999999,0,653.375,0,643.09100000000001,0,585.00599999999997,0,554.80999999999995,0,549.96400000000006,0,576.54700000000003,0,498.322,0]
[null,10144,"Eatonville, City of",5.6719999999999997,0,6.4,0,7.806,0,8.4610000000000003,0,7.2039999999999997,0,6.649,0,5.9779999999999998,0,4.4139999999999997,0,3.7330000000000001,0,3.601,0,3.8530000000000002,0,3.7480000000000002,0,5.68,0,6.4059999999999997,0,7.8120000000000003,0,8.4649999999999999,0,7.5460000000000003,0,6.6520000000000001,0,5.98,0,4.415,0,3.7330000000000001,0,3.601,0,3.8530000000000002,0,3.7480000000000002,0,5.7430000000000003,0,6.4610000000000003,0,7.9029999999999996,0,8.5660000000000007,0,7.5069999999999997,0,6.7149999999999999,0,6.0469999999999997,0,4.4569999999999999,0,3.7709999999999999,0,4.0019999999999998,0,4.0890000000000004,0,3.7839999999999998,0,5.7430000000000003,0,6.4610000000000003,0,7.9029999999999996,0,8.5660000000000007,0,7.5069999999999997,0,6.7149999999999999,0,6.0469999999999997,0,4.4569999999999999,0,3.7709999999999999,0,4.0019999999999998,0,4.0890000000000004,0,3.7839999999999998,0,5.7430000000000003,0,6.4610000000000003,0,7.9029999999999996,0,8.5660000000000007,0,7.3869999999999996,0,6.7149999999999999,0,6.0469999999999997,0,4.4569999999999999,0,3.7709999999999999,0,4.0019999999999998,0,4.0890000000000004,0,3.7839999999999998,0]
[null,10170,"Eugene Water & Electric Board",324.94400000000002,0,386.28500000000003,0,470.935,0,440.96199999999999,0,404.77199999999999,0,402.548,0,368.43900000000002,0,312.072,0,323.77,0,338.209,0,344.55900000000003,0,286.56799999999998,0,326.62099999999998,0,388.26799999999997,0,473.34100000000001,0,443.21699999999998,0,406.84500000000003,0,404.60899999999998,0,370.32900000000001,0,313.71100000000001,0,325.43599999999998,0,339.94600000000003,0,346.327,0,288.07600000000002,0,329.27800000000002,0,391.24099999999999,0,476.74700000000001,0,452.28399999999999,0,415.822,0,414.93900000000002,0,378.06900000000002,0,321.90699999999998,0,331.64699999999999,0,349.95600000000002,0,359.69200000000001,0,299.49200000000002,0,339.471,0,400.43299999999999,0,487.363,0,456.85300000000001,0,419.9,0,418.97300000000001,0,382.27300000000002,0,325.86900000000003,0,336.06200000000001,0,354.50799999999998,0,361.46,0,300.99900000000002,0,341.18099999999998,0,402.416,0,489.81599999999997,0,459.15199999999999,0,421.97300000000001,0,421.07499999999999,0,384.2,0,327.47699999999998,0,337.76,0,356.279,0,363.262,0,302.50599999999997,0]
[null,10177,"Ferry County PUD #1",11.071999999999999,0,13.478999999999999,0,16.683,0,17.867999999999999,0,18.094999999999999,0,13.531000000000001,0,12.753,0,9.8490000000000002,0,8.2690000000000001,0,9.4079999999999995,0,9.5329999999999995,0,10.045999999999999,0,12.180999999999999,0,14.776,0,18.169,0,19.701000000000001,0,20.117999999999999,0,15.721,0,15.122,0,12.388999999999999,0,10.994,0,11.798999999999999,0,11.835000000000001,0,12.266,0,16.062999999999999,0,18.623999999999999,0,22.210999999999999,0,23.257999999999999,0,23.19,0,18.344999999999999,0,18.055,0,14.76,0,13.279,0,14.002000000000001,0,13.956,0,14.128,0,16.123000000000001,0,18.696999999999999,0,22.300999999999998,0,23.353000000000002,0,23.285,0,18.414999999999999,0,18.126000000000001,0,14.813000000000001,0,13.324999999999999,0,14.052,0,14.006,0,14.178000000000001,0,16.181999999999999,0,18.77,0,22.393000000000001,0,23.448,0,23.381,0,18.486999999999998,0,18.195,0,14.866,0,13.372,0,14.101000000000001,0,14.054,0,14.228,0]
[null,10186,"Glacier Elec  Coop",25.405000000000001,0,27.238,0,32.728000000000002,0,34.671999999999997,0,32.524999999999999,0,28.506,0,26.788,0,22.936,0,22.957999999999998,0,25.803000000000001,0,23.186,0,23.465,0,25.468,0,27.306000000000001,0,32.81,0,34.759,0,32.606999999999999,0,28.577000000000002,0,26.855,0,22.992999999999999,0,23.015000000000001,0,25.867999999999999,0,23.242999999999999,0,23.524000000000001,0,27.25,0,30.132999999999999,0,34.216000000000001,0,32.334000000000003,0,36.200000000000003,0,29.766999999999999,0,26.766999999999999,0,23.634,0,24.733000000000001,0,25.367000000000001,0,24.8,0,22.95,0,27.248999999999999,0,30.134,0,34.216999999999999,0,32.332999999999998,0,36.200000000000003,0,29.766999999999999,0,26.766999999999999,0,23.632999999999999,0,24.733000000000001,0,25.367000000000001,0,24.8,0,22.95,0,27.25,0,30.132999999999999,0,34.216999999999999,0,32.332999999999998,0,36.200000000000003,0,29.766999999999999,0,26.766999999999999,0,23.632999999999999,0,24.733000000000001,0,25.367000000000001,0,24.8,0,22.95,0]
[null,10197,"Harney Elec Coop",25.853000000000002,0,18.126000000000001,0,20.082999999999998,0,14.933999999999999,0,13.794,0,12.84,0,32.54,0,59.920999999999999,0,62.658999999999999,0,62.82,0,60.997,0,59.027000000000001,0,20.922000000000001,0,13.315,0,14.8,0,14.446999999999999,0,14.587999999999999,0,12.406000000000001,0,32.499000000000002,0,60.164999999999999,0,62.691000000000003,0,62.921999999999997,0,61.665999999999997,0,59.149000000000001,0,25.876000000000001,0,13.992000000000001,0,15.682,0,15.505000000000001,0,14.33,0,13.661,0,43.392000000000003,0,63.737000000000002,0,61.892000000000003,0,68.745999999999995,0,63.7,0,55.765999999999998,0,26.094000000000001,0,14.21,0,15.9,0,15.723000000000001,0,14.547000000000001,0,13.877000000000001,0,43.607999999999997,0,63.953000000000003,0,62.106999999999999,0,68.960999999999999,0,63.914000000000001,0,55.978999999999999,0,26.306999999999999,0,14.423,0,16.111999999999998,0,15.935,0,14.757999999999999,0,14.087999999999999,0,43.819000000000003,0,64.162999999999997,0,62.316000000000003,0,69.17,0,64.123000000000005,0,56.186999999999998,0]
[null,10204,"Idaho Falls Power",116.46899999999999,0,124.276,0,147.70599999999999,0,147.80699999999999,0,140.92099999999999,0,132.84200000000001,0,111.233,0,104.89,0,117.548,0,128.84299999999999,0,126.67100000000001,0,108.691,0,116.258,0,123.923,0,147.24,0,147.34200000000001,0,140.45599999999999,0,132.37700000000001,0,110.768,0,105.79900000000001,0,118.458,0,129.75399999999999,0,127.581,0,109.595,0,128.304,0,139.78399999999999,0,162.60400000000001,0,167.05099999999999,0,161.33000000000001,0,148.78800000000001,0,127.164,0,116.084,0,132.965,0,146.227,0,142.20699999999999,0,127.67,0,129.155,0,140.678,0,163.38499999999999,0,168.04900000000001,0,162.50899999999999,0,149.858,0,128.23699999999999,0,117.855,0,135.12,0,148.64400000000001,0,144.52699999999999,0,129.70500000000001,0,130.178,0,141.70599999999999,0,164.25399999999999,0,169.08099999999999,0,154.881,0,150.93600000000001,0,129.304,0,119.634,0,137.27799999999999,0,151.07599999999999,0,146.858,0,131.73599999999999,0]
[null,10231,"Klickitat County PUD #1",58.105999999999995,0,64.006,0,72.626999999999995,0,74.843000000000004,0,68.293000000000006,0,65.397000000000006,0,61.087999999999994,0,52.501000000000005,0,60.515000000000001,0,64.138999999999996,0,67.64,0,53.313999999999993,0,58.105999999999995,0,64.006,0,72.626999999999995,0,74.843000000000004,0,68.293000000000006,0,65.397000000000006,0,61.087999999999994,0,52.501000000000005,0,60.515000000000001,0,64.138999999999996,0,67.64,0,53.313999999999993,0,67.097999999999999,0,72.997,0,81.617999999999995,0,83.834000000000003,0,77.284000000000006,0,74.384,0,70.072000000000003,0,61.48,0,69.492000000000004,0,73.119,0,76.617999999999995,0,62.290999999999997,0,67.613,0,73.512,0,82.131,0,84.346000000000004,0,77.795000000000002,0,74.894000000000005,0,70.581000000000003,0,61.988,0,69.998999999999995,0,73.623999999999995,0,77.122,0,62.793999999999997,0,68.116,0,74.013000000000005,0,82.631,0,84.844999999999999,0,78.293000000000006,0,75.391000000000005,0,71.076999999999998,0,62.484000000000002,0,70.494,0,74.117000000000004,0,77.614000000000004,0,63.284999999999997,0]
[null,10235,"Lakeview L & P (WA)",40.165999999999997,0,47.881999999999998,0,53.098999999999997,0,54.862000000000002,0,50.677,0,44.625999999999998,0,42.517000000000003,0,34.027999999999999,0,34.939,0,37.189,0,36.609000000000002,0,34.002000000000002,0,40.286999999999999,0,48.026000000000003,0,53.259,0,55.027000000000001,0,50.829000000000001,0,44.76,0,42.645000000000003,0,34.130000000000003,0,35.043999999999997,0,37.299999999999997,0,36.719000000000001,0,34.103999999999999,0,40.406999999999996,0,48.17,0,53.417999999999999,0,55.192,0,50.981999999999999,0,44.895000000000003,0,42.773000000000003,0,34.231999999999999,0,35.15,0,37.411999999999999,0,36.829000000000001,0,34.206000000000003,0,40.529000000000003,0,48.314999999999998,0,53.579000000000001,0,55.357999999999997,0,51.134999999999998,0,45.029000000000003,0,42.901000000000003,0,34.335000000000001,0,35.255000000000003,0,37.524999999999999,0,36.94,0,34.308999999999997,0,40.651000000000003,0,48.46,0,53.74,0,55.524000000000001,0,51.289000000000001,0,45.164999999999999,0,43.03,0,34.438000000000002,0,35.360999999999997,0,37.637999999999998,0,37.051000000000002,0,34.411999999999999,0]
[null,10239,"Lincoln Elec Coop (MT)",20.981000000000002,0,26.346,0,33.146999999999998,0,30.568999999999999,0,35.441000000000003,0,25.209,0,23.064,0,16.853000000000002,0,14.834,0,15.590999999999999,0,15.468,0,15.154999999999999,0,21.084,0,26.475999999999999,0,33.313000000000002,0,30.722000000000001,0,35.618000000000002,0,25.334,0,23.178000000000001,0,16.934999999999999,0,14.877000000000001,0,15.635999999999999,0,15.513999999999999,0,15.198,0,31.030999999999999,0,29.158999999999999,0,45.302,0,37.478000000000002,0,42.084000000000003,0,32.377000000000002,0,26.54,0,18.231999999999999,0,16.37,0,17.388999999999999,0,16.712,0,15.442,0,31.341000000000001,0,29.451000000000001,0,45.755000000000003,0,37.853000000000002,0,42.505000000000003,0,32.701000000000001,0,26.803999999999998,0,18.413,0,16.533999999999999,0,17.562999999999999,0,16.879000000000001,0,15.596,0,31.655000000000001,0,29.744,0,46.213000000000001,0,38.231000000000002,0,42.93,0,33.027999999999999,0,27.071999999999999,0,18.597999999999999,0,16.699000000000002,0,17.739000000000001,0,17.047999999999998,0,15.752000000000001,0]
[null,10247,"Mason County PUD #3",108.202,0,137.70599999999999,0,155.18,0,164.024,0,155.648,0,140.25,0,125.71899999999999,0,92.593000000000004,0,78.257000000000005,0,88.676000000000002,0,89.489000000000004,0,81.141000000000005,0,108.649,0,138.17400000000001,0,155.68,0,164.512,0,156.124,0,140.72999999999999,0,126.15900000000001,0,93.033000000000001,0,78.694999999999993,0,89.18,0,89.991,0,81.576999999999998,0,119.351,0,143.78,0,174.73,0,156.733,0,163.12299999999999,0,154.084,0,131.33799999999999,0,99.087000000000003,0,86.930999999999997,0,91.019000000000005,0,93.694000000000003,0,87.015000000000001,0,120.545,0,145.21799999999999,0,176.477,0,158.30099999999999,0,164.75399999999999,0,155.624,0,132.65199999999999,0,100.078,0,87.801000000000002,0,91.929000000000002,0,94.631,0,87.885000000000005,0,121.751,0,146.66900000000001,0,178.24199999999999,0,159.88300000000001,0,166.40100000000001,0,157.18100000000001,0,133.97800000000001,0,101.07899999999999,0,88.679000000000002,0,92.847999999999999,0,95.576999999999998,0,88.763999999999996,0]
[null,10260,"Modern Elec Coop",33.801000000000002,0,40.11,0,44.893999999999998,0,45.387,0,41.463999999999999,0,38.741,0,35.920999999999999,0,35.210999999999999,0,41.289000000000001,0,41.87,0,42.168999999999997,0,36.884,0,33.945999999999998,0,40.255000000000003,0,45.037999999999997,0,45.531999999999996,0,41.609000000000002,0,38.886000000000003,0,36.066000000000003,0,35.356000000000002,0,41.433999999999997,0,42.015000000000001,0,42.313000000000002,0,37.029000000000003,0,31.234000000000002,0,37.683999999999997,0,46.143999999999998,0,44.707999999999998,0,43.289000000000001,0,36.747,0,33.828000000000003,0,32.213000000000001,0,42.1,0,43.350999999999999,0,44.856999999999999,0,36.493000000000002,0,31.619,0,38.069000000000003,0,46.53,0,45.093000000000004,0,43.673999999999999,0,37.131999999999998,0,34.213999999999999,0,32.597999999999999,0,42.484999999999999,0,43.737000000000002,0,45.243000000000002,0,36.878,0,32.003999999999998,0,38.454000000000001,0,46.914999999999999,0,45.478000000000002,0,44.058999999999997,0,37.517000000000003,0,34.598999999999997,0,32.982999999999997,0,42.87,0,44.122,0,45.628,0,37.264000000000003,0]
[null,10279,"Northern Wasco County PUD",102.34972258436028,0,103.43962642292971,0,102.49852272146042,0,132.25685878437412,0,102.38066451869234,0,103.08052203360938,0,90.009298743471874,0,98.378600685882049,0,110.02408086663164,0,114.16738625721898,0,113.47887071441274,0,103.89746382922692,0,104.99971950691589,0,113.06327141837266,0,123.79826364626889,0,124.56242225104751,0,118.48357631477747,0,108.97217033116624,0,104.27031394235604,0,99.419078454416507,0,111.16569561652494,0,115.23516540508911,0,114.57353537744228,0,104.98393534690348,0,107.82074272779488,0,105.37072601952025,0,110.52172490484092,0,128.95026555352308,0,85.116704965626781,0,137.39810588942305,0,136.71091622596154,0,102.89630245785069,0,115.4602081977706,0,120.26383551958074,0,118.92382594273992,0,108.54859693996607,0,109.02201728579865,0,115.81680271385675,0,127.69291116410712,0,127.31582502951198,0,99.25521523100646,0,139.66300833333335,0,138.67585745192309,0,101.8542433492287,0,114.09216000648301,0,117.97357414328164,0,117.16248310246819,0,107.09395900771928,0,108.98299433583382,0,116.86027208339598,0,128.13677522451715,0,127.75713230609924,0,99.971556533983843,0,139.81206701388891,0,140.43796987500005,0,102.65390274475058,0,114.59548114039852,0,118.0890581458011,0,117.90952004753402,0,107.50696599673797,0]
[null,10288,"Orcas P & L",35.804000000000002,0,47.887,0,47.201999999999998,0,53.271999999999998,0,45.168999999999997,0,45.356000000000002,0,37.927999999999997,0,30.474,0,24.478000000000002,0,25.742999999999999,0,24.459,0,26.803000000000001,0,35.892000000000003,0,48.005000000000003,0,47.317999999999998,0,53.404000000000003,0,45.28,0,45.468000000000004,0,38.021999999999998,0,30.55,0,24.539000000000001,0,25.806000000000001,0,24.518999999999998,0,26.869,0,34.862000000000002,0,48.072000000000003,0,53.88,0,63.110999999999997,0,53.085000000000001,0,44.055999999999997,0,38.503999999999998,0,29.577999999999999,0,24.667999999999999,0,24.390999999999998,0,23.27,0,26.611999999999998,0,34.948,0,48.189,0,54.012,0,63.265999999999998,0,53.215000000000003,0,44.164000000000001,0,38.598999999999997,0,29.651,0,24.728999999999999,0,24.451000000000001,0,23.327000000000002,0,26.677,0,35.033999999999999,0,48.307000000000002,0,54.143999999999998,0,63.42,0,52.768000000000001,0,44.271999999999998,0,38.692999999999998,0,29.722999999999999,0,24.789000000000001,0,24.510999999999999,0,23.384,0,26.742000000000001,0]
[null,10304,"Parkland L & W",16.814,0,22.646999999999998,0,25.623000000000001,0,26.004999999999999,0,24.576000000000001,0,20.297999999999998,0,17.831,0,15.868,0,14.026,0,13.599,0,13.771000000000001,0,15.651,0,16.901,0,22.748000000000001,0,25.721,0,26.103000000000002,0,24.673999999999999,0,20.388999999999999,0,17.920999999999999,0,15.96,0,14.124000000000001,0,13.694000000000001,0,13.865,0,15.75,0,16.984999999999999,0,22.847000000000001,0,25.815999999999999,0,26.198,0,24.77,0,20.478000000000002,0,18.009,0,16.05,0,14.218999999999999,0,15.23,0,15.433999999999999,0,14.262,0,17.067,0,22.943000000000001,0,25.908999999999999,0,26.291,0,24.864000000000001,0,20.565000000000001,0,18.094999999999999,0,16.137,0,14.311999999999999,0,15.33,0,15.532,0,14.347,0,17.146999999999998,0,23.036999999999999,0,26,0,26.381,0,24.954999999999998,0,20.649000000000001,0,18.178000000000001,0,16.222000000000001,0,14.401999999999999,0,15.427,0,15.628,0,14.429,0]
[null,10306,"Pend Oreille County PUD  #1",153.60900000000001,0,170.69800000000001,0,178.124,0,181.11799999999999,0,171.482,0,164.50399999999999,0,156.51599999999999,0,152.661,0,140.32900000000001,0,142.518,0,137.386,0,144.518,0,154.11099999999999,0,171.19900000000001,0,178.625,0,181.619,0,171.98400000000001,0,165.006,0,157.017,0,153.16200000000001,0,140.83099999999999,0,143.01900000000001,0,137.88800000000001,0,145.02000000000001,0,56.857999999999997,0,73.933999999999997,0,80.977999999999994,0,103.952,0,84.962999999999994,0,67.908000000000001,0,59.896999999999998,0,55.88,0,42.948,0,45.927999999999997,0,39.911000000000001,0,47.911999999999999,0,56.857999999999997,0,73.933999999999997,0,81.977999999999994,0,104.952,0,84.962999999999994,0,67.908000000000001,0,59.896999999999998,0,55.88,0,43.948,0,45.927999999999997,0,40.909999999999997,0,47.911999999999999,0,57.856999999999999,0,74.933000000000007,0,81.977999999999994,0,104.952,0,85.962999999999994,0,68.906999999999996,0,60.896000000000001,0,56.878999999999998,0,43.948,0,46.927999999999997,0,40.909999999999997,0,48.911000000000001,0]
[null,10342,"Salem Elec Coop",47.902999999999999,0,55.143999999999998,0,60.420999999999999,0,63.887,0,60.703000000000003,0,55.197000000000003,0,50.466000000000001,0,50.026000000000003,0,66.686999999999998,0,71.394999999999996,0,68.894999999999996,0,59.375,0,47.9,0,55.14,0,60.405000000000001,0,63.878999999999998,0,60.704000000000001,0,55.201000000000001,0,50.460999999999999,0,50.034999999999997,0,67.147000000000006,0,71.887,0,69.364999999999995,0,59.767000000000003,0,48.055,0,56.182000000000002,0,70.319000000000003,0,61.758000000000003,0,63.878,0,56.298999999999999,0,52.204999999999998,0,53.741999999999997,0,66.832999999999998,0,72.73,0,78.540000000000006,0,61.085000000000001,0,48.351999999999997,0,56.53,0,70.763999999999996,0,62.131,0,64.281999999999996,0,56.654000000000003,0,52.53,0,54.085999999999999,0,67.379000000000005,0,73.328000000000003,0,79.195999999999998,0,61.578000000000003,0,48.6,0,56.822000000000003,0,71.138000000000005,0,62.441000000000003,0,64.628,0,56.953000000000003,0,52.804000000000002,0,54.377000000000002,0,67.861000000000004,0,73.858000000000004,0,79.777000000000001,0,62.01,0]
[null,10343,"Salmon River Elec Coop",13.045,0,16.134,0,19.457000000000001,0,20.120999999999999,0,17.925000000000001,0,16.404,0,15.455,0,16.143999999999998,0,15.571,0,15.619,0,14.747999999999999,0,13.507999999999999,0,13.045,0,16.134,0,19.457000000000001,0,25.776,0,23.744,0,22.241,0,21.367999999999999,0,21.881,0,21.536999999999999,0,21.507999999999999,0,20.638000000000002,0,19.38,0,14.207000000000001,0,15.592000000000001,0,19.170999999999999,0,19.596,0,18.09,0,15.929,0,15.083,0,15.037000000000001,0,15.446,0,15.609,0,14.464,0,13.414999999999999,0,14.207000000000001,0,15.592000000000001,0,19.170999999999999,0,19.596,0,18.09,0,15.929,0,15.083,0,15.037000000000001,0,15.446,0,15.609,0,14.464,0,13.414999999999999,0,14.212,0,15.595000000000001,0,19.190999999999999,0,19.756,0,18.27,0,16.149000000000001,0,15.173,0,15.037000000000001,0,15.446,0,15.609,0,14.464,0,13.423999999999999,0]
[null,10360,"Southside Elec Lines",7.4320000000000004,0,7.0419999999999998,0,8.6509999999999998,0,8.5410000000000004,0,7.8040000000000003,0,6.8220000000000001,0,9.2859999999999996,0,13.035,0,17.725999999999999,0,17.007000000000001,0,14.769,0,11.641,0,7.5110000000000001,0,7.1189999999999998,0,8.673,0,8.5630000000000006,0,7.8239999999999998,0,6.86,0,9.3710000000000004,0,13.131,0,17.777000000000001,0,17.116,0,14.871,0,11.733000000000001,0,7.5039999999999996,0,6.7519999999999998,0,8.5809999999999995,0,8.5229999999999997,0,7.6219999999999999,0,6.5570000000000004,0,9.2129999999999992,0,12.907999999999999,0,18.198,0,17.393999999999998,0,15.092000000000001,0,11.875,0,7.5449999999999999,0,6.7910000000000004,0,8.625,0,8.5670000000000002,0,7.6630000000000003,0,6.5960000000000001,0,9.2590000000000003,0,12.965,0,18.271000000000001,0,17.465,0,15.156000000000001,0,11.93,0,7.5860000000000003,0,6.83,0,8.67,0,8.6110000000000007,0,7.7050000000000001,0,6.6340000000000003,0,9.3049999999999997,0,13.022,0,18.344000000000001,0,17.536000000000001,0,15.22,0,11.984,0]
[null,10370,"Tacoma Public Utilities",690.99900000000002,0,787,0,932.99900000000002,0,908.03899999999999,0,901.12199999999996,0,801.00099999999998,0,735,0,656,0,595.00099999999998,0,631,0,630,0,612.00099999999998,0,685.99900000000002,0,782.99900000000002,0,928.00099999999998,0,904.178,0,898.23599999999999,0,796,0,736,0,655,0,591,0,628.00099999999998,0,625.99900000000002,0,608.00099999999998,0,691.70299999999997,0,740.3,0,881.09500000000003,0,869.56899999999996,0,836.53099999999995,0,768.67200000000003,0,688.65800000000002,0,597.47,0,572.65899999999999,0,573.88800000000003,0,579.36800000000005,0,566.98900000000003,0,684.98900000000003,0,733.48699999999997,0,873.76,0,862.13599999999997,0,828.99699999999996,0,761.08699999999999,0,681.096,0,589.91099999999994,0,565.10400000000004,0,566.24099999999999,0,571.59500000000003,0,559.25300000000004,0,682.12199999999996,0,730.44299999999998,0,870.39800000000002,0,859.32399999999996,0,826.53499999999997,0,758.14200000000005,0,678.19100000000003,0,587.07500000000005,0,562.22500000000002,0,563.31799999999998,0,568.58699999999999,0,556.17100000000005,0]
[null,10388,"Umatilla Elec Coop",221.32,0,245.364,0,195.17599999999999,0,263.34500000000003,0,214.11600000000001,0,239.44800000000001,0,316.06299999999999,0,235.52,0,270.113,0,246.07499999999999,0,291.02199999999999,0,249.15199999999999,0,237.22300000000001,0,259.19400000000002,0,213.87700000000001,0,298.89499999999998,0,231.83699999999999,0,272.10399999999998,0,343.90499999999997,0,254.78700000000001,0,284.60599999999999,0,259.79000000000002,0,320.58800000000002,0,276.53800000000001,0,287.86899720583335,0,170.85735456885482,0,270.27387944711535,0,308.44638954632069,0,251.16464843750018,0,206.19154606991907,0,333.48525193051819,0,223.204078125,0,332.42302628163134,0,347.47064927884611,0,241.67621069711515,0,319.78464539175894,0,296.91453993055558,0,154.10704632671019,0,305.85949539550705,0,240.73097339489564,0,253.45793593750003,0,380.36798807596489,0,362.16648600884793,0,213.36590624999999,0,374.90316430233707,0,364.48992764423053,0,290.46200060592184,0,295.9877139963944,0,179.54589843749989,0,280.56054302170338,0,329.93748045157378,0,242.57021250544184,0,274.67754037500004,0,394.6237336686969,0,168.10619685636692,0,341.57086838942303,0,389.08756846963934,0,244.63539975000003,0,441.7252811695945,0,311.09069542401102,0]
[null,10408,"U.S. Naval Station, Everett (Jim Creek)",1.9590000000000001,0,2.1019999999999999,0,2.1909999999999998,0,2.1160000000000001,0,2.1709999999999998,0,2.1240000000000001,0,1.9710000000000001,0,1.835,0,1.8120000000000001,0,1.6970000000000001,0,1.8129999999999999,0,1.7849999999999999,0,1.9590000000000001,0,2.1019999999999999,0,2.1909999999999998,0,2.1160000000000001,0,2.1709999999999998,0,2.1240000000000001,0,1.9710000000000001,0,1.835,0,1.8120000000000001,0,1.6970000000000001,0,1.8129999999999999,0,1.7849999999999999,0,2.1589999999999998,0,2.3279999999999998,0,2.3879999999999999,0,2.339,0,2.3969999999999998,0,2.3380000000000001,0,2.1880000000000002,0,2.0649999999999999,0,2.0139999999999998,0,1.9,0,2.0129999999999999,0,2.028,0,2.1589999999999998,0,2.3279999999999998,0,2.3879999999999999,0,2.339,0,2.3969999999999998,0,2.3380000000000001,0,2.1880000000000002,0,2.0649999999999999,0,2.0139999999999998,0,1.9,0,2.0129999999999999,0,2.028,0,2.1589999999999998,0,2.3279999999999998,0,2.3879999999999999,0,2.339,0,2.3969999999999998,0,2.3380000000000001,0,2.1880000000000002,0,2.0649999999999999,0,2.0139999999999998,0,1.9,0,2.0129999999999999,0,2.028,0]
[null,10434,"Vera Irrigation District",31.952000000000002,0,39.048999999999999,0,45.232999999999997,0,51.582000000000001,0,41.749000000000002,0,37.185000000000002,0,33.768000000000001,0,35.268000000000001,0,43.554000000000002,0,48.277000000000001,0,52.328000000000003,0,38.143000000000001,0,32.262,0,39.429000000000002,0,45.671999999999997,0,52.082999999999998,0,42.154000000000003,0,37.545999999999999,0,34.094999999999999,0,35.61,0,43.976999999999997,0,48.277000000000001,0,52.328000000000003,0,38.143000000000001,0,36.692,0,44.125,0,50.844000000000001,0,57.036999999999999,0,47.594999999999999,0,42.627000000000002,0,38.912999999999997,0,40.372999999999998,0,49.491999999999997,0,54.456000000000003,0,58.762,0,44.279000000000003,0,37.540999999999997,0,45.045999999999999,0,51.83,0,58.082000000000001,0,48.548999999999999,0,43.533000000000001,0,39.417000000000002,0,40.877000000000002,0,49.996000000000002,0,54.960999999999999,0,59.265999999999998,0,44.783000000000001,0,38.045999999999999,0,45.55,0,52.334000000000003,0,58.587000000000003,0,49.054000000000002,0,44.448999999999998,0,40.293999999999997,0,41.768000000000001,0,50.973999999999997,0,55.985999999999997,0,60.332000000000001,0,45.710999999999999,0]
[null,10436,"Vigilante Elec Coop",25.219000000000001,0,25.495000000000001,0,30.878,0,30.878,0,29.116,0,26.795999999999999,0,25.117999999999999,0,36.893999999999998,0,41.024000000000001,0,45.087000000000003,0,39.646999999999998,0,33.590000000000003,0,25.462,0,25.741,0,31.175999999999998,0,31.175999999999998,0,29.396000000000001,0,27.053999999999998,0,25.36,0,37.25,0,41.42,0,45.518999999999998,0,40.026000000000003,0,33.911000000000001,0,29.295000000000002,0,31.588000000000001,0,37.814999999999998,0,37.212000000000003,0,34.877000000000002,0,32.110999999999997,0,29.936,0,36.817999999999998,0,43.881999999999998,0,47.826999999999998,0,41.834000000000003,0,34.951000000000001,0,30.486999999999998,0,32.779000000000003,0,39.003,0,38.398000000000003,0,36.06,0,32.843000000000004,0,30.516999999999999,0,37.134999999999998,0,44.52,0,48.463999999999999,0,42.47,0,35.265000000000001,0,31.06,0,33.497999999999998,0,40.158999999999999,0,39.552999999999997,0,37.177,0,33.546999999999997,0,31.071000000000002,0,37.441000000000003,0,45.142000000000003,0,49.084000000000003,0,43.088999999999999,0,35.567999999999998,0]
[null,10482,"Umpqua Indian Utility Cooperative",3.169,0,3.3330000000000002,0,3.536,0,3.448,0,3.3460000000000001,0,3.3029999999999999,0,3.2349999999999999,0,3.2490000000000001,0,3.6040000000000001,0,3.5920000000000001,0,3.62,0,3.3490000000000002,0,3.1720000000000002,0,3.335,0,3.5379999999999998,0,3.45,0,3.3479999999999999,0,3.3050000000000002,0,3.2360000000000002,0,3.2509999999999999,0,3.605,0,3.593,0,3.621,0,3.3490000000000002,0,3.1459999999999999,0,3.242,0,3.3439999999999999,0,3.2730000000000001,0,3.2490000000000001,0,3.254,0,3.048,0,3.113,0,3.7,0,3.7050000000000001,0,3.7040000000000002,0,3.496,0,3.1459999999999999,0,3.242,0,3.3439999999999999,0,3.2730000000000001,0,3.2490000000000001,0,3.254,0,3.048,0,3.113,0,3.7,0,3.7050000000000001,0,3.7040000000000002,0,3.496,0,3.1459999999999999,0,3.242,0,3.3439999999999999,0,3.2730000000000001,0,3.2490000000000001,0,3.254,0,3.048,0,3.113,0,3.7,0,3.7050000000000001,0,3.7040000000000002,0,3.496,0]
[null,10502,"Yakama Power",22.006,0,19.361000000000001,0,19.754999999999999,0,20.353999999999999,0,19.972999999999999,0,18.151,0,23.393000000000001,0,28.568000000000001,0,35.192,0,37.341999999999999,0,36.094999999999999,0,31.117000000000001,0,23.07,0,19.407,0,19.800999999999998,0,20.402999999999999,0,20.02,0,18.193999999999999,0,23.446000000000002,0,28.634,0,35.274999999999999,0,37.43,0,36.18,0,31.19,0,23.116,0,19.462,0,19.853999999999999,0,20.452000000000002,0,20.065000000000001,0,18.231000000000002,0,23.509,0,28.707000000000001,0,35.359000000000002,0,37.512,0,36.252000000000002,0,31.274000000000001,0,23.178000000000001,0,19.498000000000001,0,19.890999999999998,0,20.491,0,20.122,0,18.282,0,23.550999999999998,0,28.76,0,35.457000000000001,0,37.616999999999997,0,36.353000000000002,0,31.331,0,23.22,0,19.553000000000001,0,19.946999999999999,0,20.548999999999999,0,20.158999999999999,0,18.315999999999999,0,23.614999999999998,0,28.838999999999999,0,35.523000000000003,0,37.686999999999998,0,36.420999999999999,0,31.417999999999999,0]
[null,13927,"Kalispel Tribe Utility",3.4950000000000001,0,3.6429999999999998,0,3.9860000000000002,0,3.7309999999999999,0,3.9,0,3.472,0,3.746,0,3.9929999999999999,0,4.5970000000000004,0,4.9829999999999997,0,5.6109999999999998,0,4.6689999999999996,0,4.1619999999999999,0,4.3129999999999997,0,4.6589999999999998,0,4.4009999999999998,0,4.4020000000000001,0,4.1180000000000003,0,4.3860000000000001,0,4.625,0,5.2270000000000003,0,5.6070000000000002,0,6.056,0,4.915,0,4.891,0,5.0430000000000001,0,5.3920000000000003,0,5.1289999999999996,0,5.2939999999999996,0,4.8460000000000001,0,5.117,0,5.359,0,5.968,0,6.3520000000000003,0,6.8079999999999998,0,5.6520000000000001,0,4.9429999999999996,0,5.0970000000000004,0,5.4509999999999996,0,5.1870000000000003,0,5.3540000000000001,0,4.899,0,5.1719999999999997,0,5.4189999999999996,0,6.0339999999999998,0,6.4249999999999998,0,6.8849999999999998,0,5.7160000000000002,0,4.9989999999999997,0,5.1539999999999999,0,5.5119999999999996,0,5.2439999999999998,0,5.4050000000000002,0,4.952,0,5.23,0,5.4779999999999998,0,6.1029999999999998,0,6.4969999999999999,0,6.9630000000000001,0,5.7789999999999999,0]
[null,10597,"Hermiston, City of",15.377000000000001,0,18.324999999999999,0,19.928000000000001,0,20.073,0,18.45,0,15.835000000000001,0,14.291,0,18.204999999999998,0,21.481999999999999,0,23.963999999999999,0,23.405999999999999,0,19.291,0,15.377000000000001,0,18.324999999999999,0,19.928000000000001,0,20.073,0,18.45,0,15.835000000000001,0,14.291,0,18.204999999999998,0,21.481999999999999,0,23.963999999999999,0,23.405999999999999,0,19.291,0,16.471,0,17.899000000000001,0,21.611999999999998,0,19.923999999999999,0,20.135999999999999,0,17.43,0,14.715999999999999,0,19.076000000000001,0,24.129000000000001,0,26.760999999999999,0,26.152000000000001,0,21.553999999999998,0,16.536999999999999,0,17.971,0,21.698,0,20.004000000000001,0,20.216000000000001,0,17.5,0,14.776,0,19.152000000000001,0,24.225000000000001,0,26.867999999999999,0,26.256,0,21.64,0,16.603000000000002,0,18.042999999999999,0,21.785,0,20.084,0,20.297000000000001,0,17.57,0,14.835000000000001,0,19.228000000000002,0,24.321999999999999,0,26.975999999999999,0,26.361999999999998,0,21.727,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",18.420999999999999,0,18.300999999999998,0,18.692,0,18.725999999999999,0,18.356999999999999,0,18.507999999999999,0,18.34,0,19.155000000000001,0,21.085000000000001,0,21.474,0,21.49,0,20.074999999999999,0,18.420999999999999,0,18.300999999999998,0,18.692,0,18.725999999999999,0,18.356999999999999,0,18.507999999999999,0,18.34,0,19.155000000000001,0,21.085000000000001,0,21.474,0,21.49,0,20.074999999999999,0,17.611000000000001,0,17.495999999999999,0,17.869,0,17.901,0,17.548999999999999,0,17.693000000000001,0,17.623000000000001,0,18.491,0,21.27,0,23.236000000000001,0,23.042999999999999,0,20.568000000000001,0,17.611000000000001,0,17.495999999999999,0,17.869,0,17.901,0,17.548999999999999,0,17.693000000000001,0,17.623000000000001,0,18.491,0,21.27,0,23.236000000000001,0,23.042999999999999,0,20.568000000000001,0,17.611000000000001,0,17.495999999999999,0,17.869,0,17.901,0,17.548999999999999,0,17.693000000000001,0,17.623000000000001,0,18.491,0,21.27,0,23.236000000000001,0,23.042999999999999,0,20.568000000000001,0]
[null,11680,"Weiser, City of",8.0340000000000007,0,9.343,0,10.128,0,10.073,0,9.2789999999999999,0,8.8689999999999998,0,8.3490000000000002,0,7.524,0,10.722,0,11.33,0,11.162000000000001,0,8.3510000000000009,0,8.0489999999999995,0,9.36,0,10.147,0,10.093,0,9.2959999999999994,0,8.8859999999999992,0,8.3650000000000002,0,7.5380000000000003,0,10.742000000000001,0,11.352,0,11.183999999999999,0,8.3670000000000009,0,8.1050000000000004,0,9.4909999999999997,0,10.220000000000001,0,10.375999999999999,0,10.125,0,9.1679999999999993,0,8.1609999999999996,0,8.2880000000000003,0,10.805,0,11.968999999999999,0,12.205,0,9.5969999999999995,0,8.1769999999999996,0,9.5760000000000005,0,10.311999999999999,0,10.468999999999999,0,10.217000000000001,0,9.2509999999999994,0,8.2349999999999994,0,8.3629999999999995,0,10.901,0,12.077,0,12.315,0,9.6829999999999998,0,8.2509999999999994,0,9.6620000000000008,0,10.404,0,10.564,0,10.308,0,9.3339999999999996,0,8.3089999999999993,0,8.4380000000000006,0,11,0,12.185,0,12.425000000000001,0,9.7710000000000008,0]
[null,12026,"Jefferson County PUD #1",59.784999999999997,0,81.819999999999993,0,94.567999999999998,0,97.305999999999997,0,89.772000000000006,0,80.929000000000002,0,71.134,0,58.436,0,49.981999999999999,0,42.783000000000001,0,42.78,0,53.076000000000001,0,60.042999999999999,0,82.135000000000005,0,94.853999999999999,0,97.605000000000004,0,90.049000000000007,0,81.206999999999994,0,71.405000000000001,0,58.716000000000001,0,50.264000000000003,0,43.036000000000001,0,43.06,0,53.384,0,62.067,0,84.866,0,97.929000000000002,0,100.77500000000001,0,92.974999999999994,0,83.873999999999995,0,73.778000000000006,0,60.722000000000001,0,52.024000000000001,0,44.555,0,44.606999999999999,0,55.262,0,62.319000000000003,0,85.173000000000002,0,98.206999999999994,0,101.06699999999999,0,93.245000000000005,0,84.144999999999996,0,74.042000000000002,0,60.994999999999997,0,52.298000000000002,0,44.802,0,44.881,0,55.561999999999998,0,62.564,0,85.471000000000004,0,98.477999999999994,0,101.351,0,93.507999999999996,0,84.409000000000006,0,74.3,0,61.26,0,52.566000000000003,0,45.042000000000002,0,45.146999999999998,0,55.853999999999999,0]
[null,10298,"PNGC Aggregate",866.1045499999999,0,1047.0101999999997,0,1206.7954499999998,0,1179.2606499999999,0,1123.1517500000002,0,1003.6284499999997,0,938.43374999999992,0,825.3894499999999,0,813.60659999999996,0,876.97064999999998,0,845.10669999999982,0,788.46864999999991,0,874.45124999999996,0,1056.2166499999998,0,1216.5671499999999,0,1189.1378000000002,0,1122.1760999999999,0,1012.3817499999999,0,946.91250000000002,0,833.39699999999982,0,821.36715000000004,0,885.20714999999996,0,853.15415000000007,0,796.43820000000005,0,1256.4359999999999,0,1396.7090000000001,0,1735.816,0,1832.4349999999999,0,1677.3620000000001,0,1451.8050000000001,0,1315.202,0,1047.451,0,1145.5029999999999,0,1240.462,0,1233.902,0,1046.788,0,1282.3579999999999,0,1422.7249999999999,0,1762.25,0,1858.644,0,1701.471,0,1474.6,0,1338.0150000000001,0,1064.499,0,1164.662,0,1259.2860000000001,0,1252.414,0,1064.3009999999999,0,1306.444,0,1445.8610000000001,0,1786.43,0,1881.85,0,1721.17,0,1495.807,0,1358.2249999999999,0,1080.086,0,1180.2449999999999,0,1275.8689999999999,0,1268.001,0,1078.8900000000001,0]

{"sheet":"Existing","index":9,"n_rows":138,"n_cols":123,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Exhibit A Exisiting Dedicated Resources (including COR, SNEER, other Existing Resource) (MWh)"]
["TOC",null,null,"2023-10-01","2023-10-01","2023-11-01","2023-11-01","2023-12-01","2023-12-01","2024-01-01","2024-01-01","2024-02-01","2024-02-01","2024-03-01","2024-03-01","2024-04-01","2024-04-01","2024-05-01","2024-05-01","2024-06-01","2024-06-01","2024-07-01","2024-07-01","2024-08-01","2024-08-01","2024-09-01","2024-09-01","2024-10-01","2024-10-01","2024-11-01","2024-11-01","2024-12-01","2024-12-01","2025-01-01","2025-01-01","2025-02-01","2025-02-01","2025-03-01","2025-03-01","2025-04-01","2025-04-01","2025-05-01","2025-05-01","2025-06-01","2025-06-01","2025-07-01","2025-07-01","2025-08-01","2025-08-01",{"$f":"+EOMONTH(AV2,0)+1","v":"2025-09-01"},{"$f":"+EOMONTH(AW2,0)+1","v":"2025-09-01"},{"$f":"+EOMONTH(AX2,0)+1","v":"2025-10-01"},"2025-10-01","2025-11-01","2025-11-01","2025-12-01","2025-12-01","2026-01-01","2026-01-01","2026-02-01","2026-02-01","2026-03-01","2026-03-01","2026-04-01","2026-04-01","2026-05-01","2026-05-01","2026-06-01","2026-06-01","2026-07-01","2026-07-01","2026-08-01","2026-08-01","2026-09-01","2026-09-01","2026-10-01","2026-10-01","2026-11-01","2026-11-01","2026-12-01","2026-12-01","2027-01-01","2027-01-01","2027-02-01","2027-02-01","2027-03-01","2027-03-01","2027-04-01","2027-04-01","2027-05-01","2027-05-01","2027-06-01","2027-06-01","2027-07-01","2027-07-01","2027-08-01","2027-08-01","2027-09-01","2027-09-01","2027-10-01","2027-10-01","2027-11-01","2027-11-01","2027-12-01","2027-12-01","2028-01-01","2028-01-01","2028-02-01","2028-02-01","2028-03-01","2028-03-01","2028-04-01","2028-04-01","2028-05-01","2028-05-01",{"$f":"+EOMONTH(DJ2,0)+1","v":"2028-06-01"},"2028-06-01","2028-07-01","2028-07-01","2028-08-01","2028-08-01","2028-09-01","2028-09-01"]
[null,"BESID","AccountName","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH",{"$f":"+AV3","v":"HLH"},{"$f":"+AW3","v":"LLH"},{"$f":"+AX3","v":"HLH"},"LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH","HLH","LLH",{"$f":"+DJ3","v":"HLH"},"LLH","HLH","LLH","HLH","LLH","HLH","LLH"]
[null,10015,"Asotin County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10024,"Benton County PUD #1",245,192,263,211,476,409,361,285,274,203,250,197,338,247,687,542,638,511,431,340,321,231,220,193,254,183,263,211,476,409,361,285,263,198,250,197,338,247,687,542,638,511,431,340,309,243,230,183,254,183,253,221,495,390,361,285,263,198,250,197,338,247,661,568,664,485,431,340,309,243,230,183,254,183,253,221,495,390,347,299,263,198,260,187,338,247,661,568,664,485,431,340,309,243,230,183,245,192,263,211,495,390,347,299,274,203,260,187,325,260,687,542,664,485,414,357,321,231,230,183]
[null,10025,"Benton REA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10027,"Big Bend Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10029,"Blachly Lane Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10044,"Canby, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10046,"Central Electric Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10047,"Central Lincoln PUD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10055,"Albion, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10057,"Ashland, City of",45,36,32,26,46,40,53,41,68,50,76,60,87,64,94,74,93,74,82,64,65,47,38,34,47,34,32,26,46,40,53,41,65,49,76,60,87,64,94,74,93,74,82,64,63,50,40,32,47,34,31,27,48,38,53,41,65,49,76,60,87,64,90,77,97,71,82,64,63,50,40,32,47,34,31,27,48,38,51,43,65,49,79,57,87,64,90,77,97,71,82,64,63,50,40,32,45,36,32,26,48,38,51,43,68,50,79,57,84,67,94,74,97,71,78,67,65,47,40,32]
[null,10059,"Bandon, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10061,"Blaine, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10062,"Bonners Ferry, City of",556,438,528,424,253,218,196,155,311,230,661,520,1124,821,1827,1440,1737,1390,1227,967,474,342,351,307,577,417,528,424,253,218,196,155,299,224,661,520,1124,821,1827,1440,1737,1390,1227,967,456,360,366,293,577,417,507,445,263,208,196,155,299,224,661,520,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,577,417,507,445,263,208,189,162,299,224,687,494,1124,821,1756,1511,1807,1320,1227,967,456,360,366,293,556,438,528,424,263,208,189,162,311,230,687,494,1080,864,1827,1440,1807,1320,1180,1014,474,342,366,293]
[null,10064,"Burley, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10065,"Cascade Locks, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10066,"Centralia, City of",4301,3391,3025,2427,1990,1711,1878,1481,2107,1560,2221,1746,3157,2306,2579,2033,2914,2331,3302,2604,4046,2921,3423,2995,4466,3226,3025,2427,1990,1711,1878,1481,2023,1517,2221,1746,3157,2306,2579,2033,2914,2331,3302,2604,3896,3071,3566,2852,4466,3226,2904,2548,2069,1632,1878,1481,2023,1517,2221,1746,3157,2306,2479,2133,3031,2214,3302,2604,3896,3071,3566,2852,4466,3226,2904,2548,2069,1632,1806,1553,2023,1517,2307,1660,3157,2306,2479,2133,3031,2214,3302,2604,3896,3071,3566,2852,4301,3391,3025,2427,2069,1632,1806,1553,2107,1560,2307,1660,3035,2428,2579,2033,3031,2214,3175,2731,4046,2921,3566,2852]
[null,10067,"Cheney, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10068,"Chewelah, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10070,"Declo, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10071,"Drain, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10072,"Ellensburg, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10074,"Forest Grove, City of",1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1310,1169,955,840,781,756,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1252,1227,955,840,819,718,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865]
[null,10076,"Heyburn, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10078,"McCleary, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10079,"McMinnville, City of",1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1310,1169,955,840,781,756,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1252,1227,955,840,819,718,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865]
[null,10080,"Milton, Town of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10081,"Milton-Freewater, City of",1082,989,1183,1079,1530,1452,1317,1169,1000,864,786,756,514,498,1090,987,1495,1326,1260,1119,1413,1146,890,909,1129,940,1188,1079,1533,1452,1321,1169,965,840,792,756,511,498,1079,987,1478,1326,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1310,1169,955,840,781,756,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1118,940,1125,1132,1591,1385,1252,1227,955,840,819,718,511,498,1031,1035,1545,1259,1256,1119,1344,1204,924,865,1072,989,1174,1078,1581,1384,1256,1226,990,864,807,718,485,524,1079,987,1545,1259,1200,1175,1402,1146,924,865]
[null,10082,"Minidoka, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10083,"Monmouth, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10091,"Rupert, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10097,"Troy, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10106,"Clearwater Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10111,"Columbia Power Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10121,"Coos Curry Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10123,"Cowlitz County PUD #1",7137,377,15732,411,18675,553,18229,446,16453,329,14900,288,12421,190,11419,376,9435,504,4148,427,2126,436,2937,347,7154,359,15734,411,18676,553,18231,446,15886,320,14903,288,12422,190,11420,376,9435,504,4149,427,2106,459,2952,330,7155,359,15718,431,18701,528,18233,446,15887,320,14903,288,12418,190,11397,395,9456,480,4145,427,2102,459,2948,330,7151,359,15714,431,18697,528,18207,468,15883,320,14916,273,12418,190,11397,395,9456,480,4145,427,2102,459,2948,330,7133,377,15729,411,18693,528,18206,468,16450,329,14909,273,12410,200,11414,376,9452,480,4125,448,2121,436,2950,330]
[null,10144,"Eatonville, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10170,"Eugene Water & Electric Board",14733,11665,19053,15333,19434,16761,19369,15314,15586,11575,14233,11236,17378,12740,29921,23635,24128,19345,13248,10490,9096,6610,11387,10008,15304,11093,19055,15333,19435,16761,19370,15314,14963,11262,14236,11236,17379,12740,29922,23635,24128,19345,13249,10490,8761,6948,11863,9530,11460,8316,13301,11717,14807,11717,14505,11476,11738,8843,11324,8947,14299,10490,25086,21622,21969,16098,11417,9046,8422,6686,9821,7898,11456,8316,13295,11717,14805,11717,13938,12038,11734,8843,11759,8508,14299,10490,25086,21622,21969,16098,11417,9046,8422,6686,9821,7898,11027,8745,13850,11160,14801,11717,13939,12038,12222,9089,11755,8508,13747,11042,26091,20617,21969,16098,10976,9487,8747,6361,9821,7898]
[null,10177,"Ferry County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10186,"Glacier Elec  Coop",1193,940,1331,1068,1466,1261,1560,1230,1612,1193,1389,1091,1379,1008,1163,917,1248,998,1350,1064,1434,1035,1182,1035,1239,894,1331,1068,1466,1261,1560,1230,1548,1160,1389,1091,1379,1008,1163,917,1248,998,1350,1064,1381,1088,1232,985,1239,894,1278,1121,1525,1202,1560,1230,1548,1160,1389,1091,1379,1008,1118,962,1298,948,1350,1064,1381,1088,1232,985,1239,894,1278,1121,1525,1202,1500,1290,1548,1160,1442,1038,1379,1008,1118,962,1298,948,1350,1064,1381,1088,1232,985,1193,940,1331,1068,1525,1202,1500,1290,1612,1193,1442,1038,1326,1061,1163,917,1298,948,1298,1116,1434,1035,1232,985]
[null,10197,"Harney Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10204,"Idaho Falls Power",6886,5336,8044,6210,12017,10053,12316,8747,10967,8192,8833,7049,7372,5208,2222,1638,1757,1415,3774,2562,5653,4216,6478,5457,7151,5071,8044,6210,12017,10053,12316,8747,10529,7969,8833,7049,7372,5208,2222,1638,1757,1415,3774,2562,5444,4425,6748,5187,7151,5071,7723,6532,12498,9572,12316,8747,10529,7969,8833,7049,7372,5208,2137,1723,1827,1345,3774,2562,5444,4425,6748,5187,7151,5071,7723,6532,12498,9572,11843,9220,10529,7969,9173,6709,7372,5208,2137,1723,1827,1345,3774,2562,5444,4425,6748,5187,6886,5336,8044,6210,12498,9572,11843,9220,10967,8192,9173,6709,7089,5492,2222,1638,1827,1345,3629,2707,5653,4216,6748,5187]
[null,10231,"Klickitat County PUD #1",1882,1486,1816,1458,1862,1602,1033,814,1819,1345,1885,1481,1903,1391,1978,1559,1897,1517,1923,1516,1970,1422,1737,1520,1955,1413,1816,1458,1862,1602,1033,814,1746,1310,1885,1481,1903,1391,1978,1559,1897,1517,1923,1516,1897,1495,1809,1448,1955,1413,1744,1530,1937,1527,1033,814,1746,1310,1885,1481,1903,1391,1902,1635,1972,1442,1923,1516,1897,1495,1809,1448,1955,1413,1744,1530,1937,1527,993,854,1746,1310,1957,1409,1903,1391,1902,1635,1972,1442,1923,1516,1897,1495,1809,1448,1882,1486,1816,1458,1937,1527,993,854,1819,1345,1957,1409,1830,1464,1978,1559,1972,1442,1849,1590,1970,1422,1809,1448]
[null,10235,"Lakeview L & P (WA)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10239,"Lincoln Elec Coop (MT)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10247,"Mason County PUD #3",175,137,188,151,340,292,258,203,196,145,179,140,241,177,491,387,456,365,308,243,229,165,157,138,181,131,188,151,340,292,258,203,188,141,179,140,241,177,491,387,456,365,308,243,220,174,164,131,181,131,180,159,354,278,258,203,188,141,179,140,241,177,472,406,474,347,308,243,220,174,164,131,181,131,180,159,354,278,248,213,188,141,186,133,241,177,472,406,474,347,308,243,220,174,164,131,175,137,188,151,354,278,248,213,196,145,186,133,232,186,491,387,474,347,296,255,229,165,164,131]
[null,10260,"Modern Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10279,"Northern Wasco County PUD",1914,1508,1840,1477,1840,1582,957,754,1840,1362,1914,1504,1914,1398,1914,1508,1840,1472,1914,1508,1987,1435,1766,1546,1987,1435,1840,1477,1840,1582,957,754,1766,1325,1914,1504,1914,1398,1914,1508,1840,1472,1914,1508,1914,1508,1840,1472,1987,1435,1766,1551,1914,1508,957,754,1766,1325,1914,1504,1914,1398,1840,1582,1914,1398,1914,1508,1914,1508,1840,1472,1987,1435,1766,1551,1914,1508,920,791,1766,1325,1987,1431,1914,1398,1840,1582,1914,1398,1914,1508,1914,1508,1840,1472,1914,1508,1840,1477,1914,1508,920,791,1840,1362,1987,1431,1840,1472,1914,1508,1914,1398,1840,1582,1987,1435,1840,1472]
[null,10288,"Orcas P & L",28,5,13,2,8,2,9,2,24,4,38,7,49,8,62,12,68,14,72,14,68,10,50,12,29,4,13,2,8,2,9,2,23,4,38,7,49,8,62,12,68,14,72,14,65,13,52,10,29,4,12,3,8,2,9,2,23,4,38,7,49,8,60,14,71,11,72,14,65,13,52,10,29,4,12,3,8,2,9,2,23,4,39,6,49,8,60,14,71,11,72,14,65,13,52,10,28,5,13,2,8,2,9,2,24,4,39,6,48,9,62,12,71,11,69,17,68,10,52,10]
[null,10304,"Parkland L & W",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10306,"Pend Oreille County PUD  #1",18834,11253,5905,5536,13041,9062,7002,4229,4730,2435,4118,2922,22091,11277,27190,15662,23958,14126,15080,8203,14233,7819,7651,6688,19559,10528,5905,5536,13041,9062,7002,4229,4541,2377,4118,2922,22091,11277,27190,15662,23958,14126,15080,8203,13705,8347,7969,6370,31505.784,17003.417000000001,1548,1357,2009,1585,1718,1355,1471,1103,1593,1253,2450.3559999999998,1729.644,7481.4120000000003,5209.5879999999997,19881.43,10614.567999999999,27121.514999999999,14583.684999999999,25293.475000000002,15180.725,18272.762999999999,13894.241,31505.784,17003.417000000001,1548,1357,2009,1585,1652,1421,1471,1103,1655,1191,2450.3559999999998,1729.644,7481.4120000000003,5209.5879999999997,19881.43,10614.567999999999,27121.514999999999,14583.684999999999,25293.475000000002,15180.725,18272.762999999999,13894.241,30339.879000000001,18169.321,1612,1293,2009,1585,1652,1421,1532,1134,1655,1191,2356.5659999999998,1823.434,7780.0110000000004,4910.9889999999996,19881.43,10614.567999999999,26076.596000000001,15628.604000000001,26265.992000000002,14208.208000000001,18272.762999999999,13894.241]
[null,10342,"Salem Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10343,"Salmon River Elec Coop",27,22,23,20,34,28,92,71,92,68,117,93,65,47,32,24,77,62,58,46,42,31,28,25,28,21,23,20,34,28,92,71,88,67,117,93,65,47,32,24,77,62,58,46,41,32,29,24,28,21,22,21,35,27,92,71,88,67,117,93,65,47,30,26,80,59,58,46,41,32,29,24,28,21,22,21,35,27,88,75,88,67,122,88,65,47,30,26,80,59,58,46,41,32,29,24,25,21,23,19,23,18,21,18,20,14,21,15,21,17,32,24,80,59,56,48,42,31,26,21]
[null,10360,"Southside Elec Lines",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10370,"Tacoma Public Utilities",95969,75763,88537,71139,85336,73484,91762,72445,78850,58435,60115,47349,60966,44637,62278,49193,61312,49139,57902,45743,71565,51773,60788,53278,99665,72065,88540,71139,85338,73484,91765,72445,75699,56856,60119,47349,60967,44637,62279,49193,61313,49139,57903,45743,68915,54428,63321,50741,99667,72065,85003,74684,88755,70066,91768,72445,75702,56856,60122,47349,60964,44637,59871,51592,63758,46681,57899,45743,68902,54428,63318,50741,99657,72065,84989,74684,88749,70066,88224,75978,75692,56856,62426,45034,60964,44637,59871,51592,63758,46681,57899,45743,68902,54428,63318,50741,95962,75763,88530,71139,88742,70066,88226,75978,78844,58435,62418,45034,58615,46986,62270,49193,63758,46681,55669,47974,71557,51773,63318,50741]
[null,10388,"Umatilla Elec Coop",123,24,72,14,22,6,59,12,95,15,143,27,179,27,177,34,238,47,223,43,221,33,163,41,128,19,72,14,22,6,59,12,91,15,143,27,179,27,177,34,238,47,223,43,213,41,170,34,128,19,69,17,23,5,59,12,91,15,143,27,179,27,170,41,247,38,223,43,213,41,170,34,128,19,69,17,23,5,57,14,91,15,148,22,179,27,170,41,247,38,223,43,213,41,170,34,123,24,72,14,23,5,57,14,95,15,148,22,172,34,177,34,247,38,214,52,221,33,170,34]
[null,10408,"U.S. Naval Station, Everett (Jim Creek)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10434,"Vera Irrigation District",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10436,"Vigilante Elec Coop",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10482,"Umpqua Indian Utility Cooperative",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10502,"Yakama Power",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13927,"Kalispel Tribe Utility",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10597,"Hermiston, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11680,"Weiser, City of",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12026,"Jefferson County PUD #1",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10298,"PNGC Aggregate",4874,3783,4540,3613,4455,3806,4603,3603,4450,3251,4540,3495,5671,4062,7716,5973,7388,5796,6812,5243,5933,4172,4314,3671,5060,3597,4540,3613,4455,3806,4603,3603,4272,3163,4540,3495,5671,4062,7716,5973,7388,5796,6812,5243,5712,4393,4494,3491,4632.2820000000002,3288.44,3943.1210000000001,3428.9719999999998,3966.68,3102.9179999999997,4025.5880000000002,3148.0299999999997,3761.5889999999999,2780.3820000000001,3933.692,3018.35,4974.8530000000001,3553.7929999999997,6147.951,5178.9400000000005,7271.3680000000004,5199.0439999999999,6282.107,4825.5029999999997,5286.3440000000001,4057.703,4096.2309999999998,3172.4390000000003,4762.049,3382.1790000000001,4056.6869999999999,3528.6350000000002,4078.924,3191.433,3983.0120000000002,3399.3109999999997,3870.4290000000001,2862.0219999999999,4204.3310000000001,2953.54,5085.6059999999998,3634.7539999999999,6224.4210000000003,5244.7129999999997,7396.2919999999995,5290.3630000000003,6401.17,4919.3950000000004,5410.616,4155.7029999999995,4216.3,3268.4760000000001,4718.3130000000001,3660.598,4349.3429999999998,3459.8710000000001,4196.7809999999999,3284.373,4100.8240000000005,3500.643,4149.6959999999999,3028.87,4330.0059999999994,3043.9870000000001,5002.0210000000006,3919.6400000000003,6558.1710000000003,5060.32,7527.4619999999995,5386.25,6275.1980000000003,5268.9709999999995,5755.5120000000006,4044.1959999999999,4342.3729999999996,3369.317]

{"sheet":"Forecast Rates","index":10,"n_rows":87,"n_cols":58,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Cost Allocation under Tiered Rates"]
[null,"RAM2026 Initial Proposal Public Release"]
[]
[]
[null,"Costs ($000)",2026,2027,2028,"Rate Period (total)",null,null,"Demand (kW)","Demand Rate ($/kW/mo.)","Demand","Load Shaping HLH (MWh)","Load Shaping LLH (MWh)","Load Shaping HLH Rate ($/MWh)","Load Shaping LLH Rate ($/MWh)","Load Shaping","RT1SC HLH","RT1SC LLH","HLH","LLH","Embedded ($/kW/mo.)",null,{"$f":"+DATE(StartYr-1,10,1)","v":"2025-10-01"},{"$f":"+EOMONTH(W5,0)+1","v":"2025-11-01"},{"$f":"+EOMONTH(X5,0)+1","v":"2025-12-01"},"2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01"]
[null,"Composite",2939169.152694555,3061316.6875571967,3228829.3651955421,9229315.2054472938,null,"2025-10-01",753867.43287037022,13.81,10410909.247939814,301810.89518598438,158182.9335109086,50.63,48.85,23007921.925274275,2586042.7327974467,1564244.8758799599,432,312,5.99,null,{"$f":"TRANSPOSE(U6:U41)","v":5.99},4.68,5.64,5.16,5.38,3.46,2.64,1.02,1.79,6.04,6.37,7.17,5.99,4.68,5.64,5.16,5.38,3.46,2.64,1.02,1.79,6.04,6.37,7.17,5.99,4.68,5.64,5.16,5.38,3.46,2.64,1.02,1.79,6.04,6.37,7.17]
[null,"Non-Slice",186304.59528565936,165056.05859107344,181355.55029305507,532716.20416978793,null,"2025-11-01",706916.26822916674,10.78,7620557.3715104172,-51491.010767532527,156660.24085994111,39.53,41.64,4487892.7737673866,3205599.2049867674,2100406.9081095234,384,337,4.68]
[null,"Slice",0,0,0,0,null,"2025-12-01",1322782.2379807695,12.99,17182941.271370195,55249.524036993913,389854.37936788489,47.63,48.79,21652529.999241121,3866898.5267605167,2165586.6456434899,416,328,5.64]
[null,"Tier 2",328238.38904592115,339793.84924832149,365301.97643109941,1033334.2147253421,null,"2026-01-01",1370293.4134615385,11.88,16279085.751923079,-25454.05707582401,257586.94288635848,43.56,43.8,10173529.372199608,4011749.2888920135,2352993.4570625699,416,328,5.16]
[null,"Total Costs",3453712.1370261353,3566166.5953965918,3775486.8919196967,10795365.624342423,null,"2026-02-01",1094310.4374999998,12.39,13558506.320624998,149330.01447183415,313746.96531131363,45.43,49.18,22214138.31146583,3265558.4709869833,1863443.4735492335,384,288,5.38]
[null,null,null,null,null,null,null,"2026-03-01",1242029.637019231,7.97,9898976.2070432715,-171562.33145531846,278770.42413275427,29.19,34.54,4620825.9943645867,3606210.2935311631,1938664.4992852733,416,327,3.46]
[null,"Adjustments",null,null,null,null,null,"2026-04-01",1123925.0937500005,6.09,6844703.8209375031,210072.98828927116,100189.03505855985,22.33,27.09,7405050.7882358106,2645914.0483332737,1651419.6923944803,416,304,2.64]
[null,null,null,null,null,null,null,"2026-05-01",652754.55500000005,2.35,1533973.2042500002,-669781.90907868324,-319842.18691169505,8.6,12.73,-9831715.4574625529,3367621.4369863905,2193835.9896132168,400,344,1.02]
[null,"Revenues from Rate Pools to Composite Cost Pool",2026,2027,2028,"Rate Period (total)",null,"2026-06-01",1157403.9591346155,4.12,4768504.311634616,-860979.50123290368,-333984.53151432908,15.1,16.079999999999998,-18371261.735367257,3702040.9558570273,1978169.776198697,416,304,1.79]
[null,"DSI Revenue Credit",-4393.441598039999,-4393.441598039999,-4405.478424336,-13192.361620415999,null,"2026-07-01",1221946.7932692308,13.91,16997279.894375,-117807.24019720069,66863.001832250578,50.98,48.06,-2792377.2371953283,3203673.8964135773,1852204.9066216133,416,328,6.04]
[null,"Exchange Revenues",0,0,0,0,null,"2026-08-01",1447093.7187500002,14.67,21228864.854062505,-348485.58977749717,132517.84937000702,53.8,50.32,-12080226.549730595,3447466.6903892402,1738937.7437041651,416,328,6.37]
[null,"New Resource Revenues",-705.99305962009896,-19071.892888738654,-24876.562013319195,-44654.447961677943,null,"2026-09-01",927509.43250000034,16.510000000000002,15313180.730575006,171839.60891481521,189784.53011421539,60.51,59.06,21606689.08398103,2507044.4916808102,1520820.2539675634,400,320,7.17]
[null,"FPS Revenues",0,0,0,0,null,"2026-10-01",785365.50231481495,13.81,10845897.586967595,311575.85490548448,153036.07538159873,50.63,48.85,23250897.816255778,2586042.7327974467,1564244.8758799599,432,312,{"$f":"+U6","v":5.99}]
[null,"Non-Federal RSS Revenues",-1293,-3064,-3434,-7791,null,"2026-11-01",777265.05989583337,10.78,8378917.3456770834,-44689.63783447069,172041.39950190324,39.53,41.64,5397222.4916626252,3205599.2049867674,2100406.9081095234,384,337,{"$f":"+U7","v":4.68}]
[null,"Other Credits",-533016.47159581049,-444577.33585744997,-491472.7559287349,-1469066.5633819955,null,"2026-12-01",1361648.834134615,12.99,17687818.35540865,74690.330842699739,392573.41464041721,47.63,48.79,22711157.358343747,3866898.5267605167,2165586.6456434899,416,328,5.64]
[null,"NR Revenues from ESS services",-9502,-11522,-14047,-35071,null,"2027-01-01",1407518.1074999999,11.88,16721315.1171,-105543.28700973876,356225.54422860278,43.56,43.8,11005213.255068582,4011749.2888920135,2352993.4570625699,400,344,5.16]
[null,"Tiered Rate Elements",-44744.911999999997,-44744.911999999997,-44744.911999999997,-134234.73599999998,null,"2027-02-01",1152968.955729167,12.39,14285285.361484379,160159.85898822622,322028.37127990153,45.43,49.18,23113417.693380676,3265558.4709869833,1863443.4735492335,384,288,5.38]
[null,"FPS Real Power Losses",null,null,null,null,null,"2027-03-01",1337722.3217592586,7.97,10661646.90442129,-76076.625267985859,198223.82306296023,29.19,34.54,4625974.1570221391,3606210.2935311631,1938664.4992852733,432,311,3.46]
[null,"Unused RHWM Credit Reallocation",-94893.896868244803,-73857.309248940146,-60238.496400556243,-228989.70251774119,null,"2027-04-01",1189464.341346154,6.09,7243837.8387980778,217531.46346976561,98622.142996941227,22.33,27.09,7529151.4330670033,2645914.0483332737,1651419.6923944803,416,304,2.64]
[null,"Balancing Augmentation Adjustment Reallocation",-834.29772761393303,-3383.0408943917419,-685.5096615082108,-4902.8482835138857,null,"2027-05-01",707390.35249999957,2.35,1662367.3283749991,-675756.84587675892,-319146.62891738769,8.6,12.73,-9874245.460658472,3367621.4369863905,2193835.9896132168,400,344,1.02]
[null,"Composite Augmentation RSS Revenue Debit/(Credit)",-1560,-1560,-1561,-4681,null,"2027-06-01",1188706.3870192305,4.12,4897470.3145192303,-862558.01239009527,-340883.59110640036,15.1,16.079999999999998,-18506034.132081356,3702040.9558570273,1978169.776198697,416,304,1.79]
[null,"Composite Tier 2 RSS Revenue Debit/(Credit)",-563.24966293727994,-609.75556372511983,-651.28298026752009,-1824.2882069299199,null,"2027-07-01",1246354.129807692,13.91,17336785.945624996,-108820.53326190112,60586.34532405599,50.98,48.06,-2635891.0294175874,3203673.8964135773,1852204.9066216133,416,328,6.04]
[null,"Composite Tier 2 Rate Design Adjustment Debit/(Credit)",-8242.845377383881,-9666.6719913963752,-10487.915723710596,-28397.43309249085,null,"2027-08-01",1525150.5336538462,14.67,22373958.328701925,-351457.51050671679,138556.99109578031,53.8,50.32,-11936226.273321699,3447466.6903892402,1738937.7437041651,416,328,6.37]
[null,"Transmission Losses Adjustment Reallocation",-35578.719840831975,-35836.261254811092,-35987.902687869137,-107402.88378351221,null,"2027-09-01",976173.74500000034,16.510000000000002,16116628.529950008,181634.39510402098,188830.93997638708,60.51,59.06,22143052.562749729,2507044.4916808102,1520820.2539675634,400,320,7.17]
[null,"Total",-735328.82773048233,-652286.62129749299,-692592.81582030188,-2080208.2648482772,null,"2027-10-01",861790.30769230786,13.81,11901324.149230773,231085.02658356004,249006.05836788763,50.63,48.85,23863780.847196955,2586042.7327974467,1564244.8758799599,416,328,5.99]
[null,null,null,null,null,null,null,"2027-11-01",829623.44750000001,10.78,8943340.7640499994,54023.385261092626,78355.515496577893,39.53,41.64,5398268.0846484955,3205599.2049867674,2100406.9081095234,400,321,4.68]
[null,"Rate Discount Costs Applied to Composite Pool",2026,2027,2028,"Rate Period (total)",null,"2027-12-01",1398109.120192308,12.99,18161437.47129808,85683.670668940962,384143.80161418486,47.63,48.79,22823489.314717736,3866898.5267605167,2165586.6456434899,416,328,5.64]
[null,"Irigation Rate Discout Costs",22033.589210240003,22033.589210240003,22033.589210240003,66100.767630720016,null,"2028-01-01",1520317.9299999997,11.88,18061377.008399997,-102604.42646970518,355662.15385221958,43.56,43.8,11108553.521706861,4011749.2888920135,2352993.4570625699,400,344,5.16]
[null,"Total",{"$f":"+SUM(C33:C34)","v":64188.993345910618},{"$f":"+SUM(D33:D34)","v":65330.444665856216},66424.454243015294,195943.89225478214,null,"2028-03-01",1434378.6435185187,7.97,11431997.788842594,-72175.907075075986,194121.81396914599,29.19,34.54,4598152.7269728342,3606210.2935311631,1938664.4992852733,432,311,3.46]
[null,null,null,null,null,null,null,"2028-04-01",1316168.9924999999,6.09,8015469.1643249998,115862.15248247894,193099.30479439211,22.33,27.09,7818262.0318138367,2645914.0483332737,1651419.6923944803,400,320,2.64]
[null,"Composite",2269372.9542932217,2475613.3666597265,2603848.6074477499,7348834.928400699,null,"2028-06-01",1230683.502403846,4.12,5070416.0299038459,-869719.36283543345,-355013.05352276296,15.1,16.079999999999998,-18841372.279461075,3702040.9558570273,1978169.776198697,416,304,1.79]
[null,null,null,null,null,null,null,"2028-07-01",1245489.8599999999,13.91,17324763.952599999,-209220.83905528247,148676.50293421891,50.98,48.06,-3520685.6440197388,3203673.8964135773,1852204.9066216133,400,344,6.04]
[null,"Unused RHWM Credit Reallocation",94893.896868244803,73857.309248940146,60238.496400556243,228989.70251774119]
[null,"Other Long Term Contract Revenues",0,0,0,0,null,null,"Rate Period Values"]
[null,"Load Shaping Revenue",null,null,null,null,null,"LSTUR",4.62]
[null,"Balancing Augmentation Adjustment Reallocation",834.29772761393303,3383.0408943917419,685.5096615082108,4902.8482835138857,null,"Tier 2 Load Shaping Flat Block",39.39658529475907]
[null,"PLVS Revenues",-46238.544469901259,-46752.792396312892,-47286.022856871998,-140277.35972308615,null,"sum of RHWM",7063.3670000000011]
[null,"RICj Program Costs",967,967,833,2767]
[null,"Non-Slice Tier 2 RSC Revenue Debit/(Credit)",0,0,0,0,null,"Embedded Cost of Capacity",4.68]
[null,"Non-Slice Tier 2 Rate Design Debit/(Credit)",0,0,0,0]
[null,"NR Revenues from ESS  (Energy)",0,0,0,0]
[null,"PRSC Net Credit (Non-Slice)",0,0,0,0]
[null,"Total",-522518.00126227277,-518483.14564471715,-525872.1552097071,-1566873.302116697]
[]
[]
[null,"TRM Costs after Adjustments",2026,2027,2028,"Rate Period (total)"]
[null,"Non-Slice",-336213.4059766134,-353427.08705364371,-344516.60491665202,-1034157.097946909,{"$f":"+G63/3","v":2104892.6101512634}]
[null,"Slice",0,0,0,0]
[null,"Total Costs",2261397.9373625293,2461980.1288544042,2624633.978962197,7348012.0451791324]
[]
[null,"TOCA",94.898089999999996,95.308549999999997,95.642510000000001,95.283050000000003]
[null,"Non-slice TOCA",83.153040000000018,83.563500000000019,83.897460000000009,83.538000000000011]
[]
[null,"Annual TRM Rates ($000/percent)",2026,2027,2028,"Rate Period (Avg)"]
[null,"Non-Slice",-4043.3086508516503,-4229.4433221878407,-4106.4008960062911,-4126.4937232034481]
[null,"Slice",0,0,0,0]
[null,"Composite",1992815.7970067521,2164560.4081513206,2268733.6828987356,2142399]
[null,"Non-Slice",-336942.38757097087,-352453.61018232006,-342200.07466719096,-343874]
[null,"Slice",0,0,0,0]
[]
[null,"Tier 2 Rates ($/MWh)",2026,2027,2028,"Rate Period (Avg)"]
[null,"Tier 2 Short Term",70.66,67.400000000000006,67.7,68.513851196181903]
[null,"Tier 2 Load Growth",70.66,67.400000000000006,67.7,68.586666666666659]
[null,"Tier 2 Vintage 3",0,0,0,0]

{"sheet":"Revenue Requirement","index":11,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,"BP26 IP Composite Costs",{"$f":"IF(D7=\"No\",F11+F12,F11)","v":2104892610.1512632},{"$f":"+E4*2/1000","v":4209785.2203025268}]
[]
[null,null,null,"Composite Only Mode"]
[null,null,null,"No"]
[]
[]
[]
[null,null,null,"Composite Costs",{"$f":"+'Forecast Rates'!F63/3","v":2449611.6428002329},{"$f":"+E11*1000","v":2449611642.8002329}]
[null,null,null,"Non-Slice net Credits",{"$f":"+'Forecast Rates'!F64/3","v":-344719.03264896967},{"$f":"+E12*1000","v":-344719032.64896965}]
[null,null,null,"Slice Costs",null,0]
[null,null,null,"NonSlice Load (Assuming Slice-Block as Block-only)",null,{"$f":"+SUM('Customer Tier 1 Energy'!CA3:DJ137)/3000","v":61222.751212666677},"GWh"]
[null,null,null,"Non Slice Rate",null,{"$f":"+F12/F14/1000","v":-5.6305707571280958},"$/MWh"]
[null,null,null,"Slice Rate",null,0,"$/MWh"]

{"sheet":"Staging","index":12,"n_rows":139,"n_cols":333,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Staging Table for Diurnal Energy Rates",null,null,null,"Tier 1 Peak (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aHLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aLLH Energy (Block adjusted for shaping options)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"aMonthly Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Customer Demand Quantity from Regional Dialogue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aggregate Demand BD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status Quo","Alternative 1","Alternative 2","SQ Check"]
[null,null,null,null,null,"Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","Tier 1 Peak","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","aMW","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","CDQ","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-CDQ-aHLH","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW","Peak-CDQ-aMW"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+SUM(AP5:AP139)","v":6791.4982523148165},7514.5478420379659,8392.9939827078142,8471.4783076923031,8149.471635416663,7489.977365044906,7043.7693573717952,6637.6856097580639,7031.6017849893151,7321.2383144385822,7281.9042548076904,6619.1726174999994,6844.9142685185207,7542.8833928643635,8453.611484258683,8567.4331899999997,8188.9289661458333,7502.2636068989568,7077.5733325320498,6653.9885555645187,7065.359926549143,7365.3972246433032,7298.2933149038463,{"$f":"+SUM(BM5:BM139)","v":6652.6546699999999},6867.2671079491583,7584.8697300847416,8519.5265691846653,8613.6666790068521,8083.1445889029292,7547.9153845239325,7082.5838783904128,6705.1805445403043,7107.2637919898116,7396.3159342808212,7338.1195282661056,6694.573904006852,5832.9266858974361,6573.0231473513932,7346.8592658339876,7413.8338597560978,7284.1178437500002,6603.7609729092301,6134.2898135964879,5719.7211049324806,6016.9188369883041,6156.5997353461817,6098.9607012195147,5631.8641999999991,5841.0611089743561,6626.3081576857076,7361.4731144767893,7428.0216744186037,7318.4132881944452,6613.0941408991985,6142.1404429824543,5745.3693103900987,6021.9811728801151,6152.91447118411,6130.1261646341454,{"$f":"+SUM(CW5:CW139)","v":5634.485756250001},5943.4378315068525,6618.6457402093474,7369.9694295856962,7460.6110844138266,7200.3563900515755,6631.1498344911806,6250.4215602654112,5686.3536044019402,6026.6605027691676,6231.2596801529098,6078.9783988145427,5638.0020877568522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TRANSPOSE('Forecast Rates'!J6:J41)","v":13.81},10.78,12.99,11.88,12.39,7.97,6.09,2.35,4.12,13.91,14.67,16.510000000000002,13.81,10.78,12.99,11.88,12.39,7.97,6.09,2.35,4.12,13.91,14.67,16.510000000000002,13.81,10.78,12.99,11.88,12.39,7.97,6.09,2.35,4.12,13.91,14.67,16.510000000000002]
[null,"BESID","Customer","JOE","Slice Block or Block",{"$f":"+DATE(StartYr-1,10,1)","v":"2025-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+EOMONTH(AB4,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(AC4,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(AD4,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(AE4,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(AF4,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(AG4,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(AH4,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(AI4,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(AJ4,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(AK4,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(AL4,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(AM4,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(AN4,0)+1","v":"2028-09-01"},{"$f":"+F4","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+AC4","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01",{"$f":"+AP4","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+BM4","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01",{"$f":"+BZ4","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+CW4","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01",{"$f":"+DJ4","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+EG4","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01",{"$f":"+ET4","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+FQ4","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01",{"$f":"+GD4","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+HA4","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01",{"$f":"+HN4","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+IK4","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01",{"$f":"+IX4","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+JU4","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","Tier 1 CSP - aHLH - CDQ","Tier 1 CSP - aMW","Tier 1 CSP - aHLH"]
[null,10015,"Asotin County PUD #1",0,{"$f":"+VLOOKUP($B5,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ5,AP5))))","v":1.752},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK5,AQ5))))","v":1.32},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL5,AR5))))","v":1.385},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM5,AS5))))","v":1.448},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN5,AT5))))","v":1.4710000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO5,AU5))))","v":1.405},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP5,AV5))))","v":1.728},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ5,AW5))))","v":2.169},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR5,AX5))))","v":2.7989999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS5,AY5))))","v":3.0819999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT5,AZ5))))","v":3.0939999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU5,BA5))))","v":2.42},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV5,BB5))))","v":1.752},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW5,BC5))))","v":1.32},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX5,BD5))))","v":1.385},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY5,BE5))))","v":1.448},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ5,BF5))))","v":1.4710000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA5,BG5))))","v":1.405},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB5,BH5))))","v":1.728},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC5,BI5))))","v":2.169},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED5,BJ5))))","v":2.7989999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE5,BK5))))","v":3.0819999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF5,BL5))))","v":3.0939999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG5,BM5))))","v":2.42},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH5,BN5))))","v":1.752},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI5,BO5))))","v":1.32},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ5,BP5))))","v":1.385},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK5,BQ5))))","v":1.448},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL5,BR5))))","v":1.4710000000000001},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM5,BS5))))","v":1.405},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN5,BT5))))","v":1.728},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO5,BU5))))","v":2.169},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP5,BV5))))","v":2.7989999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ5,BW5))))","v":3.0819999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER5,BX5))))","v":3.0939999999999999},{"$f":"+IF(AND($D5=0,$E5=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B5,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B5,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D5=1,\"\",IF($E5=1,IF(BlockShape=\"Yes\",VLOOKUP($B5,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES5,BY5))))","v":2.42},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53751157407407413},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.44119531250000005},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41332932692307689},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.46024038461538463},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40027083333333335},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.46893750000000001},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.57913942307692312},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82666499999999998},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0518509615384615},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4330697115384616},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3790552884615386},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.85667500000000008},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53751157407407413},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.44119531250000005},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41332932692307689},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47865000000000002},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40027083333333335},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45156944444444447},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.57913942307692312},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82666499999999998},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0518509615384615},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4330697115384616},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3790552884615386},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.85667500000000008},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.55818509615384615},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42354750000000002},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41332932692307689},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47865000000000002},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.39746000000000004},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45156944444444447},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.60230499999999998},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.79487019230769229},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0518509615384615},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4903925},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3279791666666667},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.85667500000000008},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.61267948717948717},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36757270029673589},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40556097560975612},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35973780487804879},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4074131944444444},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35285321100917427},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50478947368421045},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.90597383720930225},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2505328947368419},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6337591463414636},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4755243902439024},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.160175},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.61267948717948717},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.36757270029673589},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40556097560975612},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34300581395348839},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4074131944444444},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3710064308681672},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50478947368421045},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.90597383720930225},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2505328947368419},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6337591463414636},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4755243902439024},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.160175},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.58279268292682929},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38589408099688471},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40556097560975612},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34300581395348839},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41001689189189189},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3710064308681672},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.47954999999999998},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.95016768292682918},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2505328947368419},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5577703488372094},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5511923076923075},{"$f":"+IF($D5=1,\"\",IF($E5=0,VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E5=1,(VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B5,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.160175},{"$f":"IF($D5=1,\"\",(AP5*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ5*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.56903360215053767},{"$f":"IF($D5=1,\"\",(AQ5*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA5*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.40678363384188626},{"$f":"IF($D5=1,\"\",(AR5*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB5*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.40990456989247309},{"$f":"IF($D5=1,\"\",(AS5*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC5*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41593279569892472},{"$f":"IF($D5=1,\"\",(AT5*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD5*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.40333184523809523},{"$f":"IF($D5=1,\"\",(AU5*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE5*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41784791386271875},{"$f":"IF($D5=1,\"\",(AV5*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF5*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.54774722222222227},{"$f":"IF($D5=1,\"\",(AW5*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG5*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.86333467741935477},{"$f":"IF($D5=1,\"\",(AX5*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH5*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.1357388888888889},{"$f":"IF($D5=1,\"\",(AY5*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI5*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5215456989247313},{"$f":"IF($D5=1,\"\",(AZ5*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ5*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.421584677419355},{"$f":"IF($D5=1,\"\",(BA5*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK5*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.9915638888888888},{"$f":"IF($D5=1,\"\",(BB5*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL5*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.56903360215053767},{"$f":"IF($D5=1,\"\",(BC5*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM5*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.40678363384188626},{"$f":"IF($D5=1,\"\",(BD5*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN5*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.40990456989247309},{"$f":"IF($D5=1,\"\",(BE5*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO5*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41593279569892472},{"$f":"IF($D5=1,\"\",(BF5*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP5*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.40333184523809523},{"$f":"IF($D5=1,\"\",(BG5*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ5*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41784791386271875},{"$f":"IF($D5=1,\"\",(BH5*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR5*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.54774722222222227},{"$f":"IF($D5=1,\"\",(BI5*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS5*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.86333467741935477},{"$f":"IF($D5=1,\"\",(BJ5*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT5*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.1357388888888889},{"$f":"IF($D5=1,\"\",(BK5*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU5*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5215456989247313},{"$f":"IF($D5=1,\"\",(BL5*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV5*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.421584677419355},{"$f":"IF($D5=1,\"\",(BM5*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW5*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.9915638888888888},{"$f":"IF($D5=1,\"\",(BN5*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX5*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.56903360215053767},{"$f":"IF($D5=1,\"\",(BO5*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY5*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.40678363384188626},{"$f":"IF($D5=1,\"\",(BP5*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ5*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.40990456989247309},{"$f":"IF($D5=1,\"\",(BQ5*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA5*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41593279569892472},{"$f":"IF($D5=1,\"\",(BR5*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB5*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.40280028735632184},{"$f":"IF($D5=1,\"\",(BS5*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC5*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.41784791386271875},{"$f":"IF($D5=1,\"\",(BT5*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD5*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.54774722222222216},{"$f":"IF($D5=1,\"\",(BU5*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE5*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.86333467741935477},{"$f":"IF($D5=1,\"\",(BV5*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF5*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.1357388888888889},{"$f":"IF($D5=1,\"\",(BW5*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG5*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5215456989247313},{"$f":"IF($D5=1,\"\",(BX5*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH5*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.421584677419355},{"$f":"IF($D5=1,\"\",(BY5*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI5*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.9915638888888888},0.91400000000000003,1.0840000000000001,0.94199999999999995,0.875,0.84599999999999997,0.76300000000000001,0.61699999999999999,0.89700000000000002,1.2709999999999999,1.0149999999999999,1.4039999999999999,1.0369999999999999,0.91400000000000003,1.0840000000000001,0.94199999999999995,0.875,0.84599999999999997,0.76300000000000001,0.61699999999999999,0.89700000000000002,1.2709999999999999,1.0149999999999999,1.4039999999999999,1.0369999999999999,0.91400000000000003,1.0840000000000001,0.94199999999999995,0.875,0.84599999999999997,0.76300000000000001,0.61699999999999999,0.89700000000000002,1.2709999999999999,1.0149999999999999,1.4039999999999999,1.0369999999999999,{"$f":"IF($D5=1,\"\",MAX(F5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP5,0))","v":1.2144884259259259},{"$f":"IF($D5=1,\"\",MAX(G5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ5,0))","v":0.87880468749999996},{"$f":"IF($D5=1,\"\",MAX(H5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR5,0))","v":0.97167067307692312},{"$f":"IF($D5=1,\"\",MAX(I5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS5,0))","v":0.98775961538461532},{"$f":"IF($D5=1,\"\",MAX(J5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT5,0))","v":1.0707291666666667},{"$f":"IF($D5=1,\"\",MAX(K5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU5,0))","v":0.93606250000000002},{"$f":"IF($D5=1,\"\",MAX(L5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV5,0))","v":1.1488605769230769},{"$f":"IF($D5=1,\"\",MAX(M5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW5,0))","v":1.3423350000000001},{"$f":"IF($D5=1,\"\",MAX(N5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX5,0))","v":1.7471490384615385},{"$f":"IF($D5=1,\"\",MAX(O5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY5,0))","v":1.6489302884615382},{"$f":"IF($D5=1,\"\",MAX(P5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ5,0))","v":1.7149447115384613},{"$f":"IF($D5=1,\"\",MAX(Q5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA5,0))","v":1.5633249999999999},{"$f":"IF($D5=1,\"\",MAX(R5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB5,0))","v":1.2144884259259259},{"$f":"IF($D5=1,\"\",MAX(S5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC5,0))","v":0.87880468749999996},{"$f":"IF($D5=1,\"\",MAX(T5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD5,0))","v":0.97167067307692312},{"$f":"IF($D5=1,\"\",MAX(U5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE5,0))","v":0.96934999999999993},{"$f":"IF($D5=1,\"\",MAX(V5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF5,0))","v":1.0707291666666667},{"$f":"IF($D5=1,\"\",MAX(W5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG5,0))","v":0.95343055555555556},{"$f":"IF($D5=1,\"\",MAX(X5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH5,0))","v":1.1488605769230769},{"$f":"IF($D5=1,\"\",MAX(Y5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI5,0))","v":1.3423350000000001},{"$f":"IF($D5=1,\"\",MAX(Z5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ5,0))","v":1.7471490384615385},{"$f":"IF($D5=1,\"\",MAX(AA5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK5,0))","v":1.6489302884615382},{"$f":"IF($D5=1,\"\",MAX(AB5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL5,0))","v":1.7149447115384613},{"$f":"IF($D5=1,\"\",MAX(AC5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM5,0))","v":1.5633249999999999},{"$f":"IF($D5=1,\"\",MAX(AD5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN5,0))","v":1.1938149038461539},{"$f":"IF($D5=1,\"\",MAX(AE5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO5,0))","v":0.8964525000000001},{"$f":"IF($D5=1,\"\",MAX(AF5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP5,0))","v":0.97167067307692312},{"$f":"IF($D5=1,\"\",MAX(AG5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ5,0))","v":0.96934999999999993},{"$f":"IF($D5=1,\"\",MAX(AH5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR5,0))","v":1.0735399999999999},{"$f":"IF($D5=1,\"\",MAX(AI5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS5,0))","v":0.95343055555555556},{"$f":"IF($D5=1,\"\",MAX(AJ5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT5,0))","v":1.1256949999999999},{"$f":"IF($D5=1,\"\",MAX(AK5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU5,0))","v":1.3741298076923076},{"$f":"IF($D5=1,\"\",MAX(AL5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV5,0))","v":1.7471490384615385},{"$f":"IF($D5=1,\"\",MAX(AM5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW5,0))","v":1.5916074999999998},{"$f":"IF($D5=1,\"\",MAX(AN5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX5,0))","v":1.7660208333333332},{"$f":"IF($D5=1,\"\",MAX(AO5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B5,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY5,0))","v":1.5633249999999999},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP5-ET5))","v":0.30048842592592584},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ5-EU5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR5-EV5))","v":2.9670673076923171E-2},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS5-EW5))","v":0.11275961538461532},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT5-EX5))","v":0.22472916666666676},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU5-EY5))","v":0.17306250000000001},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV5-EZ5))","v":0.53186057692307687},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW5-FA5))","v":0.44533500000000004},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX5-FB5))","v":0.47614903846153855},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY5-FC5))","v":0.63393028846153832},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ5-FD5))","v":0.31094471153846137},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA5-FE5))","v":0.52632499999999993},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB5-FF5))","v":0.30048842592592584},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC5-FG5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD5-FH5))","v":2.9670673076923171E-2},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE5-FI5))","v":9.4349999999999934E-2},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF5-FJ5))","v":0.22472916666666676},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG5-FK5))","v":0.19043055555555555},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH5-FL5))","v":0.53186057692307687},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI5-FM5))","v":0.44533500000000004},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ5-FN5))","v":0.47614903846153855},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK5-FO5))","v":0.63393028846153832},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL5-FP5))","v":0.31094471153846137},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM5-FQ5))","v":0.52632499999999993},{"$f":"IF($D5=1,\"\",MAX(0,AD5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN5-FR5))","v":0.27981490384615382},{"$f":"IF($D5=1,\"\",MAX(0,AE5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO5-FS5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,AF5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP5-FT5))","v":2.9670673076923171E-2},{"$f":"IF($D5=1,\"\",MAX(0,AG5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ5-FU5))","v":9.4349999999999934E-2},{"$f":"IF($D5=1,\"\",MAX(0,AH5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR5-FV5))","v":0.22753999999999996},{"$f":"IF($D5=1,\"\",MAX(0,AI5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS5-FW5))","v":0.19043055555555555},{"$f":"IF($D5=1,\"\",MAX(0,AJ5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT5-FX5))","v":0.5086949999999999},{"$f":"IF($D5=1,\"\",MAX(0,AK5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU5-FY5))","v":0.47712980769230762},{"$f":"IF($D5=1,\"\",MAX(0,AL5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV5-FZ5))","v":0.47614903846153855},{"$f":"IF($D5=1,\"\",MAX(0,AM5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW5-GA5))","v":0.57660749999999994},{"$f":"IF($D5=1,\"\",MAX(0,AN5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX5-GB5))","v":0.36202083333333324},{"$f":"IF($D5=1,\"\",MAX(0,AO5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY5-GC5))","v":0.52632499999999993},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ5))","v":1.1829663978494622},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK5))","v":0.91321636615811386},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL5))","v":0.97509543010752697},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM5))","v":1.0320672043010752},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN5))","v":1.0676681547619049},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO5))","v":0.98715208613728134},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP5))","v":1.1802527777777776},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ5))","v":1.3056653225806452},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR5))","v":1.6632611111111111},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS5))","v":1.5604543010752685},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT5))","v":1.6724153225806448},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU5))","v":1.428436111111111},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV5))","v":1.1829663978494622},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW5))","v":0.91321636615811386},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX5))","v":0.97509543010752697},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY5))","v":1.0320672043010752},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ5))","v":1.0676681547619049},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA5))","v":0.98715208613728134},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB5))","v":1.1802527777777776},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC5))","v":1.3056653225806452},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED5))","v":1.6632611111111111},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE5))","v":1.5604543010752685},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF5))","v":1.6724153225806448},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG5))","v":1.428436111111111},{"$f":"IF($D5=1,\"\",MAX(0,AD5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH5))","v":1.1829663978494622},{"$f":"IF($D5=1,\"\",MAX(0,AE5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI5))","v":0.91321636615811386},{"$f":"IF($D5=1,\"\",MAX(0,AF5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ5))","v":0.97509543010752697},{"$f":"IF($D5=1,\"\",MAX(0,AG5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK5))","v":1.0320672043010752},{"$f":"IF($D5=1,\"\",MAX(0,AH5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL5))","v":1.0681997126436782},{"$f":"IF($D5=1,\"\",MAX(0,AI5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM5))","v":0.98715208613728134},{"$f":"IF($D5=1,\"\",MAX(0,AJ5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN5))","v":1.1802527777777778},{"$f":"IF($D5=1,\"\",MAX(0,AK5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO5))","v":1.3056653225806452},{"$f":"IF($D5=1,\"\",MAX(0,AL5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP5))","v":1.6632611111111111},{"$f":"IF($D5=1,\"\",MAX(0,AM5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ5))","v":1.5604543010752685},{"$f":"IF($D5=1,\"\",MAX(0,AN5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER5))","v":1.6724153225806448},{"$f":"IF($D5=1,\"\",MAX(0,AO5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES5))","v":1.428436111111111},{"$f":"IF($D5=1,\"\",MAX(0,F5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ5-ET5))","v":0.26896639784946219},{"$f":"IF($D5=1,\"\",MAX(0,G5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK5-EU5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,H5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL5-EV5))","v":3.3095430107527024E-2},{"$f":"IF($D5=1,\"\",MAX(0,I5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM5-EW5))","v":0.15706720430107524},{"$f":"IF($D5=1,\"\",MAX(0,J5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN5-EX5))","v":0.22166815476190493},{"$f":"IF($D5=1,\"\",MAX(0,K5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO5-EY5))","v":0.22415208613728133},{"$f":"IF($D5=1,\"\",MAX(0,L5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP5-EZ5))","v":0.5632527777777776},{"$f":"IF($D5=1,\"\",MAX(0,M5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ5-FA5))","v":0.40866532258064514},{"$f":"IF($D5=1,\"\",MAX(0,N5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR5-FB5))","v":0.39226111111111117},{"$f":"IF($D5=1,\"\",MAX(0,O5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS5-FC5))","v":0.5454543010752686},{"$f":"IF($D5=1,\"\",MAX(0,P5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT5-FD5))","v":0.26841532258064493},{"$f":"IF($D5=1,\"\",MAX(0,Q5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU5-FE5))","v":0.3914361111111111},{"$f":"IF($D5=1,\"\",MAX(0,R5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV5-FF5))","v":0.26896639784946219},{"$f":"IF($D5=1,\"\",MAX(0,S5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW5-FG5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,T5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX5-FH5))","v":3.3095430107527024E-2},{"$f":"IF($D5=1,\"\",MAX(0,U5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY5-FI5))","v":0.15706720430107524},{"$f":"IF($D5=1,\"\",MAX(0,V5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ5-FJ5))","v":0.22166815476190493},{"$f":"IF($D5=1,\"\",MAX(0,W5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA5-FK5))","v":0.22415208613728133},{"$f":"IF($D5=1,\"\",MAX(0,X5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB5-FL5))","v":0.5632527777777776},{"$f":"IF($D5=1,\"\",MAX(0,Y5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC5-FM5))","v":0.40866532258064514},{"$f":"IF($D5=1,\"\",MAX(0,Z5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED5-FN5))","v":0.39226111111111117},{"$f":"IF($D5=1,\"\",MAX(0,AA5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE5-FO5))","v":0.5454543010752686},{"$f":"IF($D5=1,\"\",MAX(0,AB5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF5-FP5))","v":0.26841532258064493},{"$f":"IF($D5=1,\"\",MAX(0,AC5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG5-FQ5))","v":0.3914361111111111},{"$f":"IF($D5=1,\"\",MAX(0,AD5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH5-FR5))","v":0.26896639784946219},{"$f":"IF($D5=1,\"\",MAX(0,AE5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI5-FS5))","v":0},{"$f":"IF($D5=1,\"\",MAX(0,AF5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ5-FT5))","v":3.3095430107527024E-2},{"$f":"IF($D5=1,\"\",MAX(0,AG5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK5-FU5))","v":0.15706720430107524},{"$f":"IF($D5=1,\"\",MAX(0,AH5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL5-FV5))","v":0.22219971264367822},{"$f":"IF($D5=1,\"\",MAX(0,AI5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM5-FW5))","v":0.22415208613728133},{"$f":"IF($D5=1,\"\",MAX(0,AJ5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN5-FX5))","v":0.56325277777777782},{"$f":"IF($D5=1,\"\",MAX(0,AK5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO5-FY5))","v":0.40866532258064514},{"$f":"IF($D5=1,\"\",MAX(0,AL5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP5-FZ5))","v":0.39226111111111117},{"$f":"IF($D5=1,\"\",MAX(0,AM5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ5-GA5))","v":0.5454543010752686},{"$f":"IF($D5=1,\"\",MAX(0,AN5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER5-GB5))","v":0.26841532258064493},{"$f":"IF($D5=1,\"\",MAX(0,AO5-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B5,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES5-GC5))","v":0.3914361111111111},{"$f":"+SUMPRODUCT($GD$3:$HM$3,$HN5:$IW5)*1000/3","v":38179.686246415011},{"$f":"+SUMPRODUCT($GD$3:$HM$3,$IX5:$KG5)*1000/3","v":159139.31331091339},{"$f":"+SUMPRODUCT($GD$3:$HM$3,$GD5:$HM5)*1000/3","v":162471.78525058166},{"$f":"+LR5-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10024,"Benton County PUD #1",0,{"$f":"+VLOOKUP($B6,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ6,AP6))))","v":232.62803703703705},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK6,AQ6))))","v":250.3801458333333},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL6,AR6))))","v":294.74709615384614},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM6,AS6))))","v":299.26521153846153},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN6,AT6))))","v":273.46310416666671},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO6,AU6))))","v":248.07003846153845},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP6,AV6))))","v":259.10649999999998},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ6,AW6))))","v":301.88050000000004},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR6,AX6))))","v":417.31384615384616},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS6,AY6))))","v":430.25294230769231},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT6,AZ6))))","v":397.75121153846158},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU6,BA6))))","v":262.245},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV6,BB6))))","v":232.39003703703705},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW6,BC6))))","v":250.19514583333333},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX6,BD6))))","v":294.69709615384613},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY6,BE6))))","v":299.22749999999996},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ6,BF6))))","v":273.34710416666667},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA6,BG6))))","v":247.87714814814817},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB6,BH6))))","v":258.94849999999997},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC6,BI6))))","v":301.85250000000002},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED6,BJ6))))","v":417.63284615384612},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE6,BK6))))","v":430.6089423076923},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF6,BL6))))","v":398.0092115384615},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG6,BM6))))","v":262.096},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH6,BN6))))","v":232.87405769230767},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI6,BO6))))","v":250.73549999999994},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ6,BP6))))","v":295.37109615384611},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK6,BQ6))))","v":299.91449999999998},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL6,BR6))))","v":273.435},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM6,BS6))))","v":248.40914814814812},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN6,BT6))))","v":259.5145},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO6,BU6))))","v":302.55055769230768},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP6,BV6))))","v":418.6768461538461},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ6,BW6))))","v":431.69099999999997},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER6,BX6))))","v":398.99194444444447},{"$f":"+IF(AND($D6=0,$E6=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B6,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B6,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D6=1,\"\",IF($E6=1,IF(BlockShape=\"Yes\",VLOOKUP($B6,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES6,BY6))))","v":262.67},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":167.94048148148147},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":177.42587760416666},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":197.83044951923077},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":190.08492067307694},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":192.07651302083332},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":173.63489423076925},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":178.69852163461539},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":226.20339500000003},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":285.64995673076925},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":322.28952884615381},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":292.47993990384617},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":193.25331750000001},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.10773148148147},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":177.47237760416667},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":197.06588221153848},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":197.52742499999999},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":192.05292187500001},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":166.8454513888889},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":178.92835576923079},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":226.50636999999998},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":286.02229326923077},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":322.72269711538462},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":292.85316105769232},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":193.46500499999999},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":175.98258173076923},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":170.611895},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":196.99615865384615},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":196.87177749999998},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":189.01421999999999},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":166.8386134259259},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":186.72113249999998},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":217.49174519230772},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":286.36385336538461},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":336.65636749999999},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":281.89812962962964},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":193.57595750000002},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":144.46393269230768},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":145.14425222551927},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":183.86594207317071},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":174.94930487804879},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.55703472222223},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":145.74500305810398},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":151.57724013157895},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":183.37667441860464},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":238.71958881578948},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":274.4637652439024},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":221.06463414634146},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":159.49291249999999},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":144.49161538461539},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":145.02919287833828},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":183.09248780487806},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.61094186046512},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.46673611111112},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":153.81401607717041},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":151.64624342105262},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":183.46404651162791},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":238.89177302631575},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":274.70629268292686},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":221.1391006097561},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":159.52137499999998},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.56621341463415},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":153.50729906542057},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":183.01569207317073},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":165.02819186046511},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.16271283783783},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":153.79484244372992},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":143.51703125},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":193.22132012195121},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":239.15175657894733},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.71244476744187},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":233.37217948717947},{"$f":"+IF($D6=1,\"\",IF($E6=0,VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E6=1,(VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B6,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":159.58492812499998},{"$f":"IF($D6=1,\"\",(AP6*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ6*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.09547715053765},{"$f":"IF($D6=1,\"\",(AQ6*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA6*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":162.33723994452149},{"$f":"IF($D6=1,\"\",(AR6*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB6*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":191.67405376344084},{"$f":"IF($D6=1,\"\",(AS6*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC6*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":183.41222983870972},{"$f":"IF($D6=1,\"\",(AT6*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD6*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":185.42530803571429},{"$f":"IF($D6=1,\"\",(AU6*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE6*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":161.3603391655451},{"$f":"IF($D6=1,\"\",(AV6*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF6*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":167.2473138888889},{"$f":"IF($D6=1,\"\",(AW6*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG6*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":206.4017930107527},{"$f":"IF($D6=1,\"\",(AX6*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH6*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":265.83491250000003},{"$f":"IF($D6=1,\"\",(AY6*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI6*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":301.20505241935479},{"$f":"IF($D6=1,\"\",(AZ6*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ6*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":260.99577284946236},{"$f":"IF($D6=1,\"\",(BA6*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK6*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.24869305555558},{"$f":"IF($D6=1,\"\",(BB6*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL6*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":158.20419892473117},{"$f":"IF($D6=1,\"\",(BC6*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM6*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":162.30822607489597},{"$f":"IF($D6=1,\"\",(BD6*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN6*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":190.90556854838712},{"$f":"IF($D6=1,\"\",(BE6*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO6*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":182.77034139784948},{"$f":"IF($D6=1,\"\",(BF6*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP6*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":185.37312797619046},{"$f":"IF($D6=1,\"\",(BG6*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ6*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":161.39083983849261},{"$f":"IF($D6=1,\"\",(BH6*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR6*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":167.40924166666667},{"$f":"IF($D6=1,\"\",(BI6*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS6*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":206.60508064516128},{"$f":"IF($D6=1,\"\",(BJ6*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT6*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":266.12274027777778},{"$f":"IF($D6=1,\"\",(BK6*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU6*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":301.5541747311828},{"$f":"IF($D6=1,\"\",(BL6*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV6*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":261.23728494623657},{"$f":"IF($D6=1,\"\",(BM6*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW6*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.37894722222219},{"$f":"IF($D6=1,\"\",(BN6*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX6*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":159.04633333333334},{"$f":"IF($D6=1,\"\",(BO6*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY6*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":162.99667267683773},{"$f":"IF($D6=1,\"\",(BP6*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ6*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":190.83272715053764},{"$f":"IF($D6=1,\"\",(BQ6*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA6*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":182.14839919354836},{"$f":"IF($D6=1,\"\",(BR6*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB6*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":183.54863649425286},{"$f":"IF($D6=1,\"\",(BS6*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC6*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":161.37883849259757},{"$f":"IF($D6=1,\"\",(BT6*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD6*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":167.5193097222222},{"$f":"IF($D6=1,\"\",(BU6*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE6*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":206.79188037634407},{"$f":"IF($D6=1,\"\",(BV6*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF6*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":266.4298569444444},{"$f":"IF($D6=1,\"\",(BW6*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG6*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":302.00487634408603},{"$f":"IF($D6=1,\"\",(BX6*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH6*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":261.5485376344086},{"$f":"IF($D6=1,\"\",(BY6*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI6*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":178.46883333333332},39.695999999999998,57.259,45.258000000000003,64.307000000000002,77.588999999999999,45.642000000000003,38.215000000000003,92.688999999999993,76.248999999999995,43.356000000000002,66.885999999999996,56.634999999999998,39.695999999999998,57.259,45.258000000000003,64.307000000000002,77.588999999999999,45.642000000000003,38.215000000000003,92.688999999999993,76.248999999999995,43.356000000000002,66.885999999999996,56.634999999999998,39.695999999999998,57.259,45.258000000000003,64.307000000000002,77.588999999999999,45.642000000000003,38.215000000000003,92.688999999999993,76.248999999999995,43.356000000000002,66.885999999999996,56.634999999999998,{"$f":"IF($D6=1,\"\",MAX(F6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP6,0))","v":64.687555555555576},{"$f":"IF($D6=1,\"\",MAX(G6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ6,0))","v":72.954268229166644},{"$f":"IF($D6=1,\"\",MAX(H6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR6,0))","v":96.916646634615375},{"$f":"IF($D6=1,\"\",MAX(I6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS6,0))","v":109.18029086538459},{"$f":"IF($D6=1,\"\",MAX(J6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT6,0))","v":81.386591145833393},{"$f":"IF($D6=1,\"\",MAX(K6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU6,0))","v":74.435144230769197},{"$f":"IF($D6=1,\"\",MAX(L6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV6,0))","v":80.407978365384594},{"$f":"IF($D6=1,\"\",MAX(M6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW6,0))","v":75.677105000000012},{"$f":"IF($D6=1,\"\",MAX(N6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX6,0))","v":131.66388942307691},{"$f":"IF($D6=1,\"\",MAX(O6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY6,0))","v":107.96341346153849},{"$f":"IF($D6=1,\"\",MAX(P6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ6,0))","v":105.2712716346154},{"$f":"IF($D6=1,\"\",MAX(Q6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA6,0))","v":68.991682499999996},{"$f":"IF($D6=1,\"\",MAX(R6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB6,0))","v":64.282305555555581},{"$f":"IF($D6=1,\"\",MAX(S6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC6,0))","v":72.722768229166661},{"$f":"IF($D6=1,\"\",MAX(T6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD6,0))","v":97.631213942307653},{"$f":"IF($D6=1,\"\",MAX(U6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE6,0))","v":101.70007499999997},{"$f":"IF($D6=1,\"\",MAX(V6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF6,0))","v":81.294182291666658},{"$f":"IF($D6=1,\"\",MAX(W6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG6,0))","v":81.031696759259262},{"$f":"IF($D6=1,\"\",MAX(X6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH6,0))","v":80.020144230769176},{"$f":"IF($D6=1,\"\",MAX(Y6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI6,0))","v":75.346130000000045},{"$f":"IF($D6=1,\"\",MAX(Z6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ6,0))","v":131.61055288461534},{"$f":"IF($D6=1,\"\",MAX(AA6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK6,0))","v":107.88624519230768},{"$f":"IF($D6=1,\"\",MAX(AB6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL6,0))","v":105.15605048076918},{"$f":"IF($D6=1,\"\",MAX(AC6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM6,0))","v":68.630995000000013},{"$f":"IF($D6=1,\"\",MAX(AD6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN6,0))","v":56.891475961538447},{"$f":"IF($D6=1,\"\",MAX(AE6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO6,0))","v":80.123604999999941},{"$f":"IF($D6=1,\"\",MAX(AF6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP6,0))","v":98.374937499999959},{"$f":"IF($D6=1,\"\",MAX(AG6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ6,0))","v":103.0427225},{"$f":"IF($D6=1,\"\",MAX(AH6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR6,0))","v":84.420780000000008},{"$f":"IF($D6=1,\"\",MAX(AI6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS6,0))","v":81.57053472222222},{"$f":"IF($D6=1,\"\",MAX(AJ6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT6,0))","v":72.793367500000016},{"$f":"IF($D6=1,\"\",MAX(AK6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU6,0))","v":85.058812499999959},{"$f":"IF($D6=1,\"\",MAX(AL6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV6,0))","v":132.31299278846149},{"$f":"IF($D6=1,\"\",MAX(AM6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW6,0))","v":95.034632499999987},{"$f":"IF($D6=1,\"\",MAX(AN6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX6,0))","v":117.09381481481483},{"$f":"IF($D6=1,\"\",MAX(AO6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B6,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY6,0))","v":69.0940425},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP6-ET6))","v":24.991555555555578},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ6-EU6))","v":15.695268229166643},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR6-EV6))","v":51.658646634615373},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS6-EW6))","v":44.87329086538459},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT6-EX6))","v":3.797591145833394},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU6-EY6))","v":28.793144230769194},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV6-EZ6))","v":42.19297836538459},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW6-FA6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX6-FB6))","v":55.414889423076914},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY6-FC6))","v":64.607413461538499},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ6-FD6))","v":38.385271634615407},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA6-FE6))","v":12.356682499999998},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB6-FF6))","v":24.586305555555583},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC6-FG6))","v":15.463768229166661},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD6-FH6))","v":52.37321394230765},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE6-FI6))","v":37.393074999999968},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF6-FJ6))","v":3.7051822916666595},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG6-FK6))","v":35.389696759259259},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH6-FL6))","v":41.805144230769173},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI6-FM6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ6-FN6))","v":55.36155288461535},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK6-FO6))","v":64.530245192307689},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL6-FP6))","v":38.270050480769186},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM6-FQ6))","v":11.995995000000015},{"$f":"IF($D6=1,\"\",MAX(0,AD6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN6-FR6))","v":17.195475961538449},{"$f":"IF($D6=1,\"\",MAX(0,AE6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO6-FS6))","v":22.864604999999941},{"$f":"IF($D6=1,\"\",MAX(0,AF6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP6-FT6))","v":53.116937499999956},{"$f":"IF($D6=1,\"\",MAX(0,AG6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ6-FU6))","v":38.735722499999994},{"$f":"IF($D6=1,\"\",MAX(0,AH6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR6-FV6))","v":6.8317800000000091},{"$f":"IF($D6=1,\"\",MAX(0,AI6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS6-FW6))","v":35.928534722222217},{"$f":"IF($D6=1,\"\",MAX(0,AJ6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT6-FX6))","v":34.578367500000013},{"$f":"IF($D6=1,\"\",MAX(0,AK6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU6-FY6))","v":0},{"$f":"IF($D6=1,\"\",MAX(0,AL6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV6-FZ6))","v":56.063992788461491},{"$f":"IF($D6=1,\"\",MAX(0,AM6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW6-GA6))","v":51.678632499999985},{"$f":"IF($D6=1,\"\",MAX(0,AN6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX6-GB6))","v":50.207814814814839},{"$f":"IF($D6=1,\"\",MAX(0,AO6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY6-GC6))","v":12.459042500000002},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ6))","v":74.532559886499399},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK6))","v":88.042905888811816},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL6))","v":103.07304239040531},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM6))","v":115.85298169975181},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN6))","v":88.037796130952415},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO6))","v":86.709699295993346},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP6))","v":91.859186111111086},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ6))","v":95.478706989247343},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR6))","v":151.47893365384613},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS6))","v":129.04788988833752},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT6))","v":136.75543868899922},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU6))","v":83.996306944444427},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV6))","v":74.185838112305873},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW6))","v":87.886919758437358},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX6))","v":103.79152760545901},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY6))","v":116.45715860215049},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ6))","v":87.973976190476208},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA6))","v":86.486308309655556},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB6))","v":91.539258333333294},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC6))","v":95.24741935483874},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED6))","v":151.51010587606834},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE6))","v":129.05476757650951},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF6))","v":136.77192659222493},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG6))","v":83.717052777777809},{"$f":"IF($D6=1,\"\",MAX(0,AD6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH6))","v":73.827724358974336},{"$f":"IF($D6=1,\"\",MAX(0,AE6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI6))","v":87.738827323162212},{"$f":"IF($D6=1,\"\",MAX(0,AF6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ6))","v":104.53836900330847},{"$f":"IF($D6=1,\"\",MAX(0,AG6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK6))","v":117.76610080645162},{"$f":"IF($D6=1,\"\",MAX(0,AH6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL6))","v":89.886363505747141},{"$f":"IF($D6=1,\"\",MAX(0,AI6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM6))","v":87.030309655550553},{"$f":"IF($D6=1,\"\",MAX(0,AJ6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN6))","v":91.995190277777795},{"$f":"IF($D6=1,\"\",MAX(0,AK6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO6))","v":95.75867731596361},{"$f":"IF($D6=1,\"\",MAX(0,AL6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP6))","v":152.2469892094017},{"$f":"IF($D6=1,\"\",MAX(0,AM6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ6))","v":129.68612365591395},{"$f":"IF($D6=1,\"\",MAX(0,AN6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER6))","v":137.44340681003587},{"$f":"IF($D6=1,\"\",MAX(0,AO6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES6))","v":84.201166666666694},{"$f":"IF($D6=1,\"\",MAX(0,F6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ6-ET6))","v":34.836559886499401},{"$f":"IF($D6=1,\"\",MAX(0,G6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK6-EU6))","v":30.783905888811816},{"$f":"IF($D6=1,\"\",MAX(0,H6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL6-EV6))","v":57.815042390405303},{"$f":"IF($D6=1,\"\",MAX(0,I6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM6-EW6))","v":51.545981699751806},{"$f":"IF($D6=1,\"\",MAX(0,J6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN6-EX6))","v":10.448796130952417},{"$f":"IF($D6=1,\"\",MAX(0,K6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO6-EY6))","v":41.067699295993343},{"$f":"IF($D6=1,\"\",MAX(0,L6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP6-EZ6))","v":53.644186111111082},{"$f":"IF($D6=1,\"\",MAX(0,M6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ6-FA6))","v":2.7897069892473496},{"$f":"IF($D6=1,\"\",MAX(0,N6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR6-FB6))","v":75.229933653846132},{"$f":"IF($D6=1,\"\",MAX(0,O6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS6-FC6))","v":85.691889888337528},{"$f":"IF($D6=1,\"\",MAX(0,P6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT6-FD6))","v":69.869438688999224},{"$f":"IF($D6=1,\"\",MAX(0,Q6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU6-FE6))","v":27.361306944444429},{"$f":"IF($D6=1,\"\",MAX(0,R6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV6-FF6))","v":34.489838112305875},{"$f":"IF($D6=1,\"\",MAX(0,S6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW6-FG6))","v":30.627919758437358},{"$f":"IF($D6=1,\"\",MAX(0,T6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX6-FH6))","v":58.533527605459007},{"$f":"IF($D6=1,\"\",MAX(0,U6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY6-FI6))","v":52.150158602150483},{"$f":"IF($D6=1,\"\",MAX(0,V6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ6-FJ6))","v":10.384976190476209},{"$f":"IF($D6=1,\"\",MAX(0,W6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA6-FK6))","v":40.844308309655553},{"$f":"IF($D6=1,\"\",MAX(0,X6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB6-FL6))","v":53.32425833333329},{"$f":"IF($D6=1,\"\",MAX(0,Y6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC6-FM6))","v":2.5584193548387475},{"$f":"IF($D6=1,\"\",MAX(0,Z6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED6-FN6))","v":75.261105876068342},{"$f":"IF($D6=1,\"\",MAX(0,AA6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE6-FO6))","v":85.69876757650951},{"$f":"IF($D6=1,\"\",MAX(0,AB6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF6-FP6))","v":69.885926592224934},{"$f":"IF($D6=1,\"\",MAX(0,AC6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG6-FQ6))","v":27.082052777777811},{"$f":"IF($D6=1,\"\",MAX(0,AD6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH6-FR6))","v":34.131724358974338},{"$f":"IF($D6=1,\"\",MAX(0,AE6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI6-FS6))","v":30.479827323162212},{"$f":"IF($D6=1,\"\",MAX(0,AF6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ6-FT6))","v":59.280369003308472},{"$f":"IF($D6=1,\"\",MAX(0,AG6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK6-FU6))","v":53.459100806451616},{"$f":"IF($D6=1,\"\",MAX(0,AH6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL6-FV6))","v":12.297363505747143},{"$f":"IF($D6=1,\"\",MAX(0,AI6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM6-FW6))","v":41.38830965555055},{"$f":"IF($D6=1,\"\",MAX(0,AJ6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN6-FX6))","v":53.780190277777791},{"$f":"IF($D6=1,\"\",MAX(0,AK6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO6-FY6))","v":3.0696773159636166},{"$f":"IF($D6=1,\"\",MAX(0,AL6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP6-FZ6))","v":75.997989209401709},{"$f":"IF($D6=1,\"\",MAX(0,AM6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ6-GA6))","v":86.330123655913951},{"$f":"IF($D6=1,\"\",MAX(0,AN6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER6-GB6))","v":70.557406810035872},{"$f":"IF($D6=1,\"\",MAX(0,AO6-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B6,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES6-GC6))","v":27.566166666666696},{"$f":"+SUMPRODUCT($GD$3:$HM$3,$HN6:$IW6)*1000/3","v":4117462.2871363801},{"$f":"+SUMPRODUCT($GD$3:$HM$3,$IX6:$KG6)*1000/3","v":13098790.855777832},{"$f":"+SUMPRODUCT($GD$3:$HM$3,$GD6:$HM6)*1000/3","v":11211028.694344716},{"$f":"+LR6-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10025,"Benton REA",0,{"$f":"+VLOOKUP($B7,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ7,AP7))))","v":76.796999999999997},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK7,AQ7))))","v":72.460000000000008},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL7,AR7))))","v":101.881},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM7,AS7))))","v":103.90700000000001},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN7,AT7))))","v":81.221000000000004},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO7,AU7))))","v":78.366000000000014},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP7,AV7))))","v":74.210000000000008},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ7,AW7))))","v":87.062000000000012},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR7,AX7))))","v":105.751},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS7,AY7))))","v":110.98099999999999},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT7,AZ7))))","v":108.58099999999999},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU7,BA7))))","v":91.576999999999998},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV7,BB7))))","v":76.8},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW7,BC7))))","v":72.430999999999997},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX7,BD7))))","v":102.07300000000001},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY7,BE7))))","v":104.114},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ7,BF7))))","v":81.257000000000005},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA7,BG7))))","v":78.382000000000005},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB7,BH7))))","v":74.194000000000003},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC7,BI7))))","v":87.141999999999996},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED7,BJ7))))","v":105.971},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE7,BK7))))","v":111.24},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF7,BL7))))","v":108.82300000000001},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG7,BM7))))","v":91.691000000000003},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH7,BN7))))","v":77.013000000000005},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI7,BO7))))","v":72.61},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ7,BP7))))","v":102.474},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK7,BQ7))))","v":104.53100000000001},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL7,BR7))))","v":80.831000000000003},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM7,BS7))))","v":78.606000000000009},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN7,BT7))))","v":74.387},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO7,BU7))))","v":87.432000000000002},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP7,BV7))))","v":106.402},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ7,BW7))))","v":111.711},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER7,BX7))))","v":109.27500000000001},{"$f":"+IF(AND($D7=0,$E7=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B7,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B7,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D7=1,\"\",IF($E7=1,IF(BlockShape=\"Yes\",VLOOKUP($B7,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES7,BY7))))","v":92.015000000000001},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.397793981481485},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.875130208333331},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.301891826923082},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.761790865384611},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.347718749999991},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.669557692307691},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.484978365384627},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.609850000000009},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.926704326923087},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.545177884615384},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.080250000000007},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.635817500000002},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.578983796296292},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.923838541666662},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.039206730769237},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.113880000000002},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.213369791666658},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.860460648148141},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.54161057692307},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.757534999999997},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.172591346153837},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.829629807692314},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.258923076923082},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.639132500000002},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.441187499999998},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.145417499999994},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.587887019230749},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.077057500000002},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.906702500000002},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.939557870370372},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.414137499999995},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.149665865384605},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.36639663461537},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.919022499999997},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.79636574074074},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.870554999999996},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.267907051282059},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.382771513353113},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.646515243902442},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.668518292682933},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.221517361111118},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.180617737003054},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.866894736842106},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.191168604651168},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.095128289473678},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.388106707317064},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.632844512195121},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.000131250000003},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.365538461538463},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.404813056379815},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.351216463414637},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.918107558139532},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.061701388888892},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.603003215434086},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.864171052631576},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.251607558139533},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.212200657894734},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.537262195121954},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.690679878048783},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.922368750000011},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.074143292682933},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.801813084112155},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.899112804878051},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.858622093023264},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.628976351351355},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.653868167202567},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.555753125000003},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.629975609756087},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.313404605263152},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.716813953488369},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.902592948717952},{"$f":"+IF($D7=1,\"\",IF($E7=0,VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E7=1,(VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B7,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.069815625000004},{"$f":"IF($D7=1,\"\",(AP7*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ7*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.407841397849474},{"$f":"IF($D7=1,\"\",(AQ7*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA7*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.710185852981965},{"$f":"IF($D7=1,\"\",(AR7*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB7*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.367801075268815},{"$f":"IF($D7=1,\"\",(AS7*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC7*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.516369623655919},{"$f":"IF($D7=1,\"\",(AT7*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD7*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.007918154761896},{"$f":"IF($D7=1,\"\",(AU7*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE7*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.574156123822341},{"$f":"IF($D7=1,\"\",(AV7*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF7*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.112898611111113},{"$f":"IF($D7=1,\"\",(AW7*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG7*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.717341397849466},{"$f":"IF($D7=1,\"\",(AX7*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH7*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.508927777777771},{"$f":"IF($D7=1,\"\",(AY7*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI7*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":78.303888440860206},{"$f":"IF($D7=1,\"\",(AZ7*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ7*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.15182392473119},{"$f":"IF($D7=1,\"\",(BA7*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK7*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.353290277777788},{"$f":"IF($D7=1,\"\",(BB7*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL7*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.553990591397849},{"$f":"IF($D7=1,\"\",(BC7*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM7*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.746429958391111},{"$f":"IF($D7=1,\"\",(BD7*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN7*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":64.090737903225815},{"$f":"IF($D7=1,\"\",(BE7*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO7*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.17389919354838},{"$f":"IF($D7=1,\"\",(BF7*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP7*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.862654761904757},{"$f":"IF($D7=1,\"\",(BG7*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ7*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.496975773889631},{"$f":"IF($D7=1,\"\",(BH7*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR7*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.144469444444439},{"$f":"IF($D7=1,\"\",(BI7*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS7*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.824686827956981},{"$f":"IF($D7=1,\"\",(BJ7*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT7*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.700426388888886},{"$f":"IF($D7=1,\"\",(BK7*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU7*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":78.52869354838711},{"$f":"IF($D7=1,\"\",(BL7*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV7*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.277224462365595},{"$f":"IF($D7=1,\"\",(BM7*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW7*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.320570833333335},{"$f":"IF($D7=1,\"\",(BN7*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX7*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.634211021505379},{"$f":"IF($D7=1,\"\",(BO7*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY7*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.656794729542298},{"$f":"IF($D7=1,\"\",(BP7*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ7*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.639072580645141},{"$f":"IF($D7=1,\"\",(BQ7*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA7*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.126598118279567},{"$f":"IF($D7=1,\"\",(BR7*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB7*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.512727011494256},{"$f":"IF($D7=1,\"\",(BS7*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC7*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.564255720053836},{"$f":"IF($D7=1,\"\",(BT7*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD7*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.254855555555551},{"$f":"IF($D7=1,\"\",(BU7*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE7*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.952813172043008},{"$f":"IF($D7=1,\"\",(BV7*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF7*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.855133333333328},{"$f":"IF($D7=1,\"\",(BW7*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG7*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":78.814775537634404},{"$f":"IF($D7=1,\"\",(BX7*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH7*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.550590053763429},{"$f":"IF($D7=1,\"\",(BY7*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI7*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.514670833333327},10.082000000000001,18.416,14.592000000000001,19.350999999999999,24.798999999999999,20.215,21.045999999999999,18.058,15.269,8.3559999999999999,10.484999999999999,12.275,10.082000000000001,18.416,14.592000000000001,19.350999999999999,24.798999999999999,20.215,21.045999999999999,18.058,15.269,8.3559999999999999,10.484999999999999,12.275,10.082000000000001,18.416,14.592000000000001,19.350999999999999,24.798999999999999,20.215,21.045999999999999,18.058,15.269,8.3559999999999999,10.484999999999999,12.275,{"$f":"IF($D7=1,\"\",MAX(F7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP7,0))","v":19.399206018518512},{"$f":"IF($D7=1,\"\",MAX(G7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ7,0))","v":20.584869791666677},{"$f":"IF($D7=1,\"\",MAX(H7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR7,0))","v":34.579108173076918},{"$f":"IF($D7=1,\"\",MAX(I7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS7,0))","v":40.145209134615399},{"$f":"IF($D7=1,\"\",MAX(J7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT7,0))","v":30.873281250000012},{"$f":"IF($D7=1,\"\",MAX(K7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU7,0))","v":31.696442307692323},{"$f":"IF($D7=1,\"\",MAX(L7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV7,0))","v":20.725021634615381},{"$f":"IF($D7=1,\"\",MAX(M7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW7,0))","v":23.452150000000003},{"$f":"IF($D7=1,\"\",MAX(N7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX7,0))","v":29.824295673076918},{"$f":"IF($D7=1,\"\",MAX(O7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY7,0))","v":26.43582211538461},{"$f":"IF($D7=1,\"\",MAX(P7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ7,0))","v":29.500749999999982},{"$f":"IF($D7=1,\"\",MAX(Q7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA7,0))","v":26.941182499999996},{"$f":"IF($D7=1,\"\",MAX(R7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB7,0))","v":19.221016203703705},{"$f":"IF($D7=1,\"\",MAX(S7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC7,0))","v":20.507161458333336},{"$f":"IF($D7=1,\"\",MAX(T7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD7,0))","v":35.03379326923077},{"$f":"IF($D7=1,\"\",MAX(U7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE7,0))","v":41.000120000000003},{"$f":"IF($D7=1,\"\",MAX(V7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF7,0))","v":31.043630208333347},{"$f":"IF($D7=1,\"\",MAX(W7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG7,0))","v":31.521539351851864},{"$f":"IF($D7=1,\"\",MAX(X7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH7,0))","v":20.652389423076933},{"$f":"IF($D7=1,\"\",MAX(Y7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI7,0))","v":23.384464999999999},{"$f":"IF($D7=1,\"\",MAX(Z7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ7,0))","v":29.798408653846167},{"$f":"IF($D7=1,\"\",MAX(AA7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK7,0))","v":26.410370192307681},{"$f":"IF($D7=1,\"\",MAX(AB7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL7,0))","v":29.564076923076925},{"$f":"IF($D7=1,\"\",MAX(AC7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM7,0))","v":27.0518675},{"$f":"IF($D7=1,\"\",MAX(AD7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN7,0))","v":19.571812500000007},{"$f":"IF($D7=1,\"\",MAX(AE7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO7,0))","v":20.464582500000006},{"$f":"IF($D7=1,\"\",MAX(AF7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP7,0))","v":35.886112980769255},{"$f":"IF($D7=1,\"\",MAX(AG7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ7,0))","v":41.453942500000004},{"$f":"IF($D7=1,\"\",MAX(AH7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR7,0))","v":30.924297500000002},{"$f":"IF($D7=1,\"\",MAX(AI7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS7,0))","v":31.666442129629637},{"$f":"IF($D7=1,\"\",MAX(AJ7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT7,0))","v":20.972862500000005},{"$f":"IF($D7=1,\"\",MAX(AK7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU7,0))","v":23.282334134615397},{"$f":"IF($D7=1,\"\",MAX(AL7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV7,0))","v":30.035603365384631},{"$f":"IF($D7=1,\"\",MAX(AM7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW7,0))","v":26.791977500000002},{"$f":"IF($D7=1,\"\",MAX(AN7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX7,0))","v":29.478634259259266},{"$f":"IF($D7=1,\"\",MAX(AO7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B7,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY7,0))","v":27.144445000000005},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP7-ET7))","v":9.3172060185185117},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ7-EU7))","v":2.1688697916666762},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR7-EV7))","v":19.987108173076919},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS7-EW7))","v":20.7942091346154},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT7-EX7))","v":6.0742812500000127},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU7-EY7))","v":11.481442307692323},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV7-EZ7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW7-FA7))","v":5.3941500000000033},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX7-FB7))","v":14.555295673076918},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY7-FC7))","v":18.079822115384609},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ7-FD7))","v":19.015749999999983},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA7-FE7))","v":14.666182499999996},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB7-FF7))","v":9.1390162037037044},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC7-FG7))","v":2.0911614583333353},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD7-FH7))","v":20.441793269230772},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE7-FI7))","v":21.649120000000003},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF7-FJ7))","v":6.2446302083333478},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG7-FK7))","v":11.306539351851864},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH7-FL7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI7-FM7))","v":5.3264649999999989},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ7-FN7))","v":14.529408653846167},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK7-FO7))","v":18.05437019230768},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL7-FP7))","v":19.079076923076926},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM7-FQ7))","v":14.7768675},{"$f":"IF($D7=1,\"\",MAX(0,AD7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN7-FR7))","v":9.4898125000000064},{"$f":"IF($D7=1,\"\",MAX(0,AE7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO7-FS7))","v":2.0485825000000055},{"$f":"IF($D7=1,\"\",MAX(0,AF7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP7-FT7))","v":21.294112980769256},{"$f":"IF($D7=1,\"\",MAX(0,AG7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ7-FU7))","v":22.102942500000005},{"$f":"IF($D7=1,\"\",MAX(0,AH7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR7-FV7))","v":6.1252975000000021},{"$f":"IF($D7=1,\"\",MAX(0,AI7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS7-FW7))","v":11.451442129629637},{"$f":"IF($D7=1,\"\",MAX(0,AJ7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT7-FX7))","v":0},{"$f":"IF($D7=1,\"\",MAX(0,AK7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU7-FY7))","v":5.2243341346153969},{"$f":"IF($D7=1,\"\",MAX(0,AL7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV7-FZ7))","v":14.766603365384631},{"$f":"IF($D7=1,\"\",MAX(0,AM7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW7-GA7))","v":18.4359775},{"$f":"IF($D7=1,\"\",MAX(0,AN7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX7-GB7))","v":18.993634259259267},{"$f":"IF($D7=1,\"\",MAX(0,AO7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY7-GC7))","v":14.869445000000004},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ7))","v":22.389158602150523},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK7))","v":21.749814147018043},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL7))","v":37.513198924731185},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM7))","v":42.390630376344092},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN7))","v":32.213081845238108},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO7))","v":32.791843876177673},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP7))","v":23.097101388888895},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ7))","v":27.344658602150545},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR7))","v":35.242072222222234},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS7))","v":32.677111559139789},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT7))","v":35.429176075268799},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU7))","v":31.22370972222221},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV7))","v":22.246009408602148},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW7))","v":21.684570041608886},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX7))","v":37.982262096774193},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY7))","v":42.940100806451625},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ7))","v":32.394345238095248},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA7))","v":32.885024226110374},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB7))","v":23.049530555555563},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC7))","v":27.317313172043015},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED7))","v":35.270573611111118},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE7))","v":32.711306451612884},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF7))","v":35.545775537634412},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG7))","v":31.370429166666668},{"$f":"IF($D7=1,\"\",MAX(0,AD7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH7))","v":22.378788978494626},{"$f":"IF($D7=1,\"\",MAX(0,AE7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI7))","v":21.953205270457701},{"$f":"IF($D7=1,\"\",MAX(0,AF7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ7))","v":38.834927419354862},{"$f":"IF($D7=1,\"\",MAX(0,AG7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK7))","v":43.404401881720439},{"$f":"IF($D7=1,\"\",MAX(0,AH7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL7))","v":32.318272988505747},{"$f":"IF($D7=1,\"\",MAX(0,AI7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM7))","v":33.041744279946172},{"$f":"IF($D7=1,\"\",MAX(0,AJ7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN7))","v":23.13214444444445},{"$f":"IF($D7=1,\"\",MAX(0,AK7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO7))","v":27.479186827956994},{"$f":"IF($D7=1,\"\",MAX(0,AL7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP7))","v":35.546866666666673},{"$f":"IF($D7=1,\"\",MAX(0,AM7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ7))","v":32.896224462365595},{"$f":"IF($D7=1,\"\",MAX(0,AN7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER7))","v":35.724409946236577},{"$f":"IF($D7=1,\"\",MAX(0,AO7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES7))","v":31.500329166666674},{"$f":"IF($D7=1,\"\",MAX(0,F7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ7-ET7))","v":12.307158602150523},{"$f":"IF($D7=1,\"\",MAX(0,G7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK7-EU7))","v":3.3338141470180425},{"$f":"IF($D7=1,\"\",MAX(0,H7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL7-EV7))","v":22.921198924731186},{"$f":"IF($D7=1,\"\",MAX(0,I7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM7-EW7))","v":23.039630376344093},{"$f":"IF($D7=1,\"\",MAX(0,J7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN7-EX7))","v":7.4140818452381083},{"$f":"IF($D7=1,\"\",MAX(0,K7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO7-EY7))","v":12.576843876177673},{"$f":"IF($D7=1,\"\",MAX(0,L7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP7-EZ7))","v":2.0511013888888954},{"$f":"IF($D7=1,\"\",MAX(0,M7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ7-FA7))","v":9.2866586021505455},{"$f":"IF($D7=1,\"\",MAX(0,N7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR7-FB7))","v":19.973072222222235},{"$f":"IF($D7=1,\"\",MAX(0,O7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS7-FC7))","v":24.321111559139787},{"$f":"IF($D7=1,\"\",MAX(0,P7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT7-FD7))","v":24.9441760752688},{"$f":"IF($D7=1,\"\",MAX(0,Q7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU7-FE7))","v":18.948709722222212},{"$f":"IF($D7=1,\"\",MAX(0,R7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV7-FF7))","v":12.164009408602148},{"$f":"IF($D7=1,\"\",MAX(0,S7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW7-FG7))","v":3.2685700416088856},{"$f":"IF($D7=1,\"\",MAX(0,T7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX7-FH7))","v":23.390262096774194},{"$f":"IF($D7=1,\"\",MAX(0,U7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY7-FI7))","v":23.589100806451626},{"$f":"IF($D7=1,\"\",MAX(0,V7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ7-FJ7))","v":7.5953452380952484},{"$f":"IF($D7=1,\"\",MAX(0,W7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA7-FK7))","v":12.670024226110375},{"$f":"IF($D7=1,\"\",MAX(0,X7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB7-FL7))","v":2.0035305555555638},{"$f":"IF($D7=1,\"\",MAX(0,Y7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC7-FM7))","v":9.2593131720430151},{"$f":"IF($D7=1,\"\",MAX(0,Z7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED7-FN7))","v":20.00157361111112},{"$f":"IF($D7=1,\"\",MAX(0,AA7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE7-FO7))","v":24.355306451612883},{"$f":"IF($D7=1,\"\",MAX(0,AB7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF7-FP7))","v":25.060775537634413},{"$f":"IF($D7=1,\"\",MAX(0,AC7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG7-FQ7))","v":19.095429166666669},{"$f":"IF($D7=1,\"\",MAX(0,AD7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH7-FR7))","v":12.296788978494625},{"$f":"IF($D7=1,\"\",MAX(0,AE7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI7-FS7))","v":3.5372052704577008},{"$f":"IF($D7=1,\"\",MAX(0,AF7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ7-FT7))","v":24.242927419354864},{"$f":"IF($D7=1,\"\",MAX(0,AG7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK7-FU7))","v":24.05340188172044},{"$f":"IF($D7=1,\"\",MAX(0,AH7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL7-FV7))","v":7.5192729885057474},{"$f":"IF($D7=1,\"\",MAX(0,AI7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM7-FW7))","v":12.826744279946173},{"$f":"IF($D7=1,\"\",MAX(0,AJ7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN7-FX7))","v":2.0861444444444501},{"$f":"IF($D7=1,\"\",MAX(0,AK7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO7-FY7))","v":9.4211868279569941},{"$f":"IF($D7=1,\"\",MAX(0,AL7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP7-FZ7))","v":20.277866666666675},{"$f":"IF($D7=1,\"\",MAX(0,AM7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ7-GA7))","v":24.540224462365593},{"$f":"IF($D7=1,\"\",MAX(0,AN7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER7-GB7))","v":25.239409946236577},{"$f":"IF($D7=1,\"\",MAX(0,AO7-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B7,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES7-GC7))","v":19.225329166666675},1690080.4382952938,4056795.397504807,3620273.2536174082,{"$f":"+LR7-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10027,"Big Bend Elec Coop",0,{"$f":"+VLOOKUP($B8,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ8,AP8))))","v":72.528000000000006},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK8,AQ8))))","v":48.099999999999994},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL8,AR8))))","v":57.041000000000011},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM8,AS8))))","v":62.439000000000007},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN8,AT8))))","v":50.935000000000002},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO8,AU8))))","v":46.430000000000007},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP8,AV8))))","v":76.376000000000005},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ8,AW8))))","v":115.229},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR8,AX8))))","v":135.14500000000001},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS8,AY8))))","v":140.94200000000001},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT8,AZ8))))","v":129.15},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU8,BA8))))","v":90.163000000000011},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV8,BB8))))","v":72.727999999999994},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW8,BC8))))","v":47.853999999999999},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX8,BD8))))","v":56.957999999999998},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY8,BE8))))","v":62.454999999999998},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ8,BF8))))","v":50.741},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA8,BG8))))","v":46.153000000000006},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB8,BH8))))","v":76.646999999999991},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC8,BI8))))","v":116.21},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED8,BJ8))))","v":136.49},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE8,BK8))))","v":142.393},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF8,BL8))))","v":130.38600000000002},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG8,BM8))))","v":90.685999999999993},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH8,BN8))))","v":72.897999999999996},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI8,BO8))))","v":47.646000000000001},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ8,BP8))))","v":56.888999999999996},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK8,BQ8))))","v":62.469000000000008},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL8,BR8))))","v":50.578000000000003},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM8,BS8))))","v":45.92},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN8,BT8))))","v":76.876000000000005},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO8,BU8))))","v":117.03900000000002},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP8,BV8))))","v":137.62700000000001},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ8,BW8))))","v":143.619},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER8,BX8))))","v":131.43},{"$f":"+IF(AND($D8=0,$E8=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B8,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B8,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D8=1,\"\",IF($E8=1,IF(BlockShape=\"Yes\",VLOOKUP($B8,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES8,BY8))))","v":91.128},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.442946759259257},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.53027083333334},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.607759615384609},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.106887019230768},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.80086979166667},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.889574519230766},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.762978365384612},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.126577499999996},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.89823557692307},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.56580048076923},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.504925480769231},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.101344999999995},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.270879629629633},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.104406250000004},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.200925480769229},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.691995000000006},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.269835937500005},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.742340277777785},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.633514423076925},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.661622499999993},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":112.83094951923076},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":115.54696634615385},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.13865144230769},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.215060000000008},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.700889423076923},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.758074999999998},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.892483173076918},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.406017499999997},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.001672499999994},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.271361111111108},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.302600000000005},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.322067307692322},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":113.95328365384616},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.92892499999999},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.845937500000005},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.463470000000001},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.378624999999992},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.129741839762612},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.065789634146341},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.688131097560976},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.388583333333333},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.974892966360859},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.687223684210522},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.843651162790692},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.40329276315789},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.34145426829269},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.52370426829269},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.887046874999996},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.138817307692314},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.559014836795253},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.602695121951214},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.959776162790696},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.802388888888888},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.315405144694534},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.452960526315792},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.144933139534885},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.20589144736842},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.21765243902439},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.872115853658542},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.932812499999997},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.971365853658533},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.266457943925232},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.244521341463411},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.558938953488372},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.103006756756763},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.797501607717038},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.201978124999997},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.148777439024386},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":108.19894407894739},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.43933720930232},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.304157051282047},{"$f":"+IF($D8=1,\"\",IF($E8=0,VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E8=1,(VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B8,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.116590624999986},{"$f":"IF($D8=1,\"\",(AP8*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ8*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.577263440860207},{"$f":"IF($D8=1,\"\",(AQ8*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA8*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.538622746185858},{"$f":"IF($D8=1,\"\",(AR8*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB8*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.92796639784946},{"$f":"IF($D8=1,\"\",(AS8*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC8*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.481413978494622},{"$f":"IF($D8=1,\"\",(AT8*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD8*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.195604166666673},{"$f":"IF($D8=1,\"\",(AU8*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE8*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.72658546433378},{"$f":"IF($D8=1,\"\",(AV8*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF8*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.042104166666661},{"$f":"IF($D8=1,\"\",(AW8*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG8*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":84.909740591397835},{"$f":"IF($D8=1,\"\",(AX8*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH8*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.5781486111111},{"$f":"IF($D8=1,\"\",(AY8*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI8*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":112.70345430107527},{"$f":"IF($D8=1,\"\",(AZ8*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ8*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.341161290322574},{"$f":"IF($D8=1,\"\",(BA8*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK8*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.117212499999994},{"$f":"IF($D8=1,\"\",(BB8*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL8*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.376788978494631},{"$f":"IF($D8=1,\"\",(BC8*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM8*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.045048543689326},{"$f":"IF($D8=1,\"\",(BD8*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN8*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.496329301075264},{"$f":"IF($D8=1,\"\",(BE8*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO8*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.041614247311834},{"$f":"IF($D8=1,\"\",(BF8*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP8*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.640930059523811},{"$f":"IF($D8=1,\"\",(BG8*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ8*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.145063257065953},{"$f":"IF($D8=1,\"\",(BH8*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR8*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.868391666666668},{"$f":"IF($D8=1,\"\",(BI8*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS8*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.336701612903212},{"$f":"IF($D8=1,\"\",(BJ8*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT8*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":110.45592499999998},{"$f":"IF($D8=1,\"\",(BK8*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU8*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":113.6383440860215},{"$f":"IF($D8=1,\"\",(BL8*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV8*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.849103494623648},{"$f":"IF($D8=1,\"\",(BM8*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW8*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.200727777777786},{"$f":"IF($D8=1,\"\",(BN8*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX8*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.29325},{"$f":"IF($D8=1,\"\",(BO8*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY8*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.648769764216368},{"$f":"IF($D8=1,\"\",(BP8*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ8*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.16596236559139},{"$f":"IF($D8=1,\"\",(BQ8*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA8*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.702529569892477},{"$f":"IF($D8=1,\"\",(BR8*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB8*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.619481321839078},{"$f":"IF($D8=1,\"\",(BS8*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC8*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.654442799461638},{"$f":"IF($D8=1,\"\",(BT8*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD8*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.813434722222219},{"$f":"IF($D8=1,\"\",(BU8*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE8*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.923090053763445},{"$f":"IF($D8=1,\"\",(BV8*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF8*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.52367361111114},{"$f":"IF($D8=1,\"\",(BW8*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG8*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.76707258064515},{"$f":"IF($D8=1,\"\",(BX8*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH8*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":90.521965053763452},{"$f":"IF($D8=1,\"\",(BY8*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI8*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.420412499999983},11.759,8.4619999999999997,6.63,7.7210000000000001,11.914999999999999,10.442,15.145,25.015999999999998,15.09,6.4240000000000004,4.7549999999999999,14.824,11.759,8.4619999999999997,6.63,7.7210000000000001,11.914999999999999,10.442,15.145,25.015999999999998,15.09,6.4240000000000004,4.7549999999999999,14.824,11.759,8.4619999999999997,6.63,7.7210000000000001,11.914999999999999,10.442,15.145,25.015999999999998,15.09,6.4240000000000004,4.7549999999999999,14.824,{"$f":"IF($D8=1,\"\",MAX(F8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP8,0))","v":21.085053240740748},{"$f":"IF($D8=1,\"\",MAX(G8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ8,0))","v":10.569729166666654},{"$f":"IF($D8=1,\"\",MAX(H8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR8,0))","v":18.433240384615402},{"$f":"IF($D8=1,\"\",MAX(I8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS8,0))","v":24.332112980769239},{"$f":"IF($D8=1,\"\",MAX(J8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT8,0))","v":19.134130208333332},{"$f":"IF($D8=1,\"\",MAX(K8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU8,0))","v":14.54042548076924},{"$f":"IF($D8=1,\"\",MAX(L8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV8,0))","v":22.613021634615393},{"$f":"IF($D8=1,\"\",MAX(M8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW8,0))","v":25.102422500000003},{"$f":"IF($D8=1,\"\",MAX(N8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX8,0))","v":23.246764423076939},{"$f":"IF($D8=1,\"\",MAX(O8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY8,0))","v":26.376199519230781},{"$f":"IF($D8=1,\"\",MAX(P8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ8,0))","v":33.645074519230775},{"$f":"IF($D8=1,\"\",MAX(Q8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA8,0))","v":23.061655000000016},{"$f":"IF($D8=1,\"\",MAX(R8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB8,0))","v":21.457120370370362},{"$f":"IF($D8=1,\"\",MAX(S8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC8,0))","v":10.749593749999995},{"$f":"IF($D8=1,\"\",MAX(T8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD8,0))","v":18.75707451923077},{"$f":"IF($D8=1,\"\",MAX(U8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE8,0))","v":22.763004999999993},{"$f":"IF($D8=1,\"\",MAX(V8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF8,0))","v":19.471164062499994},{"$f":"IF($D8=1,\"\",MAX(W8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG8,0))","v":16.410659722222221},{"$f":"IF($D8=1,\"\",MAX(X8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH8,0))","v":23.013485576923067},{"$f":"IF($D8=1,\"\",MAX(Y8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI8,0))","v":25.548377500000001},{"$f":"IF($D8=1,\"\",MAX(Z8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ8,0))","v":23.659050480769253},{"$f":"IF($D8=1,\"\",MAX(AA8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK8,0))","v":26.846033653846149},{"$f":"IF($D8=1,\"\",MAX(AB8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL8,0))","v":34.247348557692334},{"$f":"IF($D8=1,\"\",MAX(AC8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM8,0))","v":23.470939999999985},{"$f":"IF($D8=1,\"\",MAX(AD8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN8,0))","v":19.197110576923073},{"$f":"IF($D8=1,\"\",MAX(AE8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO8,0))","v":12.887925000000003},{"$f":"IF($D8=1,\"\",MAX(AF8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP8,0))","v":18.996516826923077},{"$f":"IF($D8=1,\"\",MAX(AG8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ8,0))","v":23.062982500000011},{"$f":"IF($D8=1,\"\",MAX(AH8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR8,0))","v":20.576327500000009},{"$f":"IF($D8=1,\"\",MAX(AI8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS8,0))","v":16.648638888888893},{"$f":"IF($D8=1,\"\",MAX(AJ8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT8,0))","v":20.573399999999999},{"$f":"IF($D8=1,\"\",MAX(AK8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU8,0))","v":29.716932692307694},{"$f":"IF($D8=1,\"\",MAX(AL8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV8,0))","v":23.673716346153853},{"$f":"IF($D8=1,\"\",MAX(AM8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW8,0))","v":21.690075000000007},{"$f":"IF($D8=1,\"\",MAX(AN8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX8,0))","v":38.584062500000002},{"$f":"IF($D8=1,\"\",MAX(AO8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B8,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY8,0))","v":23.664529999999999},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP8-ET8))","v":9.3260532407407482},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ8-EU8))","v":2.1077291666666547},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR8-EV8))","v":11.803240384615403},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS8-EW8))","v":16.611112980769239},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT8-EX8))","v":7.2191302083333326},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU8-EY8))","v":4.0984254807692402},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV8-EZ8))","v":7.4680216346153934},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW8-FA8))","v":8.6422500000004732E-2},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX8-FB8))","v":8.1567644230769396},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY8-FC8))","v":19.952199519230781},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ8-FD8))","v":28.890074519230776},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA8-FE8))","v":8.2376550000000162},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB8-FF8))","v":9.6981203703703613},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC8-FG8))","v":2.2875937499999957},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD8-FH8))","v":12.127074519230771},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE8-FI8))","v":15.042004999999993},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF8-FJ8))","v":7.5561640624999953},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG8-FK8))","v":5.9686597222222204},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH8-FL8))","v":7.8684855769230673},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI8-FM8))","v":0.53237750000000261},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ8-FN8))","v":8.5690504807692527},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK8-FO8))","v":20.42203365384615},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL8-FP8))","v":29.492348557692335},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM8-FQ8))","v":8.6469399999999847},{"$f":"IF($D8=1,\"\",MAX(0,AD8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN8-FR8))","v":7.4381105769230729},{"$f":"IF($D8=1,\"\",MAX(0,AE8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO8-FS8))","v":4.425925000000003},{"$f":"IF($D8=1,\"\",MAX(0,AF8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP8-FT8))","v":12.366516826923078},{"$f":"IF($D8=1,\"\",MAX(0,AG8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ8-FU8))","v":15.341982500000011},{"$f":"IF($D8=1,\"\",MAX(0,AH8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR8-FV8))","v":8.6613275000000094},{"$f":"IF($D8=1,\"\",MAX(0,AI8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS8-FW8))","v":6.206638888888893},{"$f":"IF($D8=1,\"\",MAX(0,AJ8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT8-FX8))","v":5.4283999999999999},{"$f":"IF($D8=1,\"\",MAX(0,AK8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU8-FY8))","v":4.7009326923076955},{"$f":"IF($D8=1,\"\",MAX(0,AL8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV8-FZ8))","v":8.583716346153853},{"$f":"IF($D8=1,\"\",MAX(0,AM8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW8-GA8))","v":15.266075000000008},{"$f":"IF($D8=1,\"\",MAX(0,AN8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX8-GB8))","v":33.829062499999999},{"$f":"IF($D8=1,\"\",MAX(0,AO8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY8-GC8))","v":8.8405299999999993},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ8))","v":21.950736559139798},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK8))","v":13.561377253814136},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL8))","v":19.113033602150551},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM8))","v":24.957586021505385},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN8))","v":19.739395833333329},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO8))","v":16.703414535666226},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP8))","v":24.333895833333344},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ8))","v":30.319259408602164},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR8))","v":25.566851388888907},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS8))","v":28.238545698924739},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT8))","v":39.808838709677431},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU8))","v":24.045787500000017},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV8))","v":22.351211021505364},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW8))","v":13.808951456310673},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX8))","v":19.461670698924735},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY8))","v":25.413385752688164},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ8))","v":20.100069940476189},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA8))","v":17.007936742934053},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB8))","v":24.778608333333324},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC8))","v":30.873298387096781},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED8))","v":26.03407500000003},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE8))","v":28.754655913978496},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF8))","v":40.536896505376376},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG8))","v":24.485272222222207},{"$f":"IF($D8=1,\"\",MAX(0,AD8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH8))","v":22.604749999999996},{"$f":"IF($D8=1,\"\",MAX(0,AE8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI8))","v":13.997230235783633},{"$f":"IF($D8=1,\"\",MAX(0,AF8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ8))","v":19.723037634408605},{"$f":"IF($D8=1,\"\",MAX(0,AG8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK8))","v":25.766470430107532},{"$f":"IF($D8=1,\"\",MAX(0,AH8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL8))","v":20.958518678160925},{"$f":"IF($D8=1,\"\",MAX(0,AI8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM8))","v":17.265557200538364},{"$f":"IF($D8=1,\"\",MAX(0,AJ8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN8))","v":25.062565277777786},{"$f":"IF($D8=1,\"\",MAX(0,AK8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO8))","v":31.11590994623657},{"$f":"IF($D8=1,\"\",MAX(0,AL8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP8))","v":26.103326388888874},{"$f":"IF($D8=1,\"\",MAX(0,AM8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ8))","v":28.851927419354851},{"$f":"IF($D8=1,\"\",MAX(0,AN8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER8))","v":40.908034946236555},{"$f":"IF($D8=1,\"\",MAX(0,AO8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES8))","v":24.707587500000017},{"$f":"IF($D8=1,\"\",MAX(0,F8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ8-ET8))","v":10.191736559139798},{"$f":"IF($D8=1,\"\",MAX(0,G8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK8-EU8))","v":5.0993772538141364},{"$f":"IF($D8=1,\"\",MAX(0,H8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL8-EV8))","v":12.483033602150552},{"$f":"IF($D8=1,\"\",MAX(0,I8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM8-EW8))","v":17.236586021505385},{"$f":"IF($D8=1,\"\",MAX(0,J8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN8-EX8))","v":7.8243958333333303},{"$f":"IF($D8=1,\"\",MAX(0,K8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO8-EY8))","v":6.2614145356662263},{"$f":"IF($D8=1,\"\",MAX(0,L8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP8-EZ8))","v":9.1888958333333441},{"$f":"IF($D8=1,\"\",MAX(0,M8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ8-FA8))","v":5.303259408602166},{"$f":"IF($D8=1,\"\",MAX(0,N8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR8-FB8))","v":10.476851388888907},{"$f":"IF($D8=1,\"\",MAX(0,O8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS8-FC8))","v":21.814545698924739},{"$f":"IF($D8=1,\"\",MAX(0,P8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT8-FD8))","v":35.053838709677429},{"$f":"IF($D8=1,\"\",MAX(0,Q8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU8-FE8))","v":9.2217875000000173},{"$f":"IF($D8=1,\"\",MAX(0,R8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV8-FF8))","v":10.592211021505364},{"$f":"IF($D8=1,\"\",MAX(0,S8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW8-FG8))","v":5.3469514563106735},{"$f":"IF($D8=1,\"\",MAX(0,T8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX8-FH8))","v":12.831670698924736},{"$f":"IF($D8=1,\"\",MAX(0,U8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY8-FI8))","v":17.692385752688164},{"$f":"IF($D8=1,\"\",MAX(0,V8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ8-FJ8))","v":8.1850699404761897},{"$f":"IF($D8=1,\"\",MAX(0,W8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA8-FK8))","v":6.5659367429340527},{"$f":"IF($D8=1,\"\",MAX(0,X8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB8-FL8))","v":9.6336083333333242},{"$f":"IF($D8=1,\"\",MAX(0,Y8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC8-FM8))","v":5.8572983870967832},{"$f":"IF($D8=1,\"\",MAX(0,Z8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED8-FN8))","v":10.94407500000003},{"$f":"IF($D8=1,\"\",MAX(0,AA8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE8-FO8))","v":22.330655913978497},{"$f":"IF($D8=1,\"\",MAX(0,AB8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF8-FP8))","v":35.781896505376373},{"$f":"IF($D8=1,\"\",MAX(0,AC8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG8-FQ8))","v":9.6612722222222072},{"$f":"IF($D8=1,\"\",MAX(0,AD8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH8-FR8))","v":10.845749999999995},{"$f":"IF($D8=1,\"\",MAX(0,AE8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI8-FS8))","v":5.5352302357836329},{"$f":"IF($D8=1,\"\",MAX(0,AF8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ8-FT8))","v":13.093037634408606},{"$f":"IF($D8=1,\"\",MAX(0,AG8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK8-FU8))","v":18.045470430107532},{"$f":"IF($D8=1,\"\",MAX(0,AH8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL8-FV8))","v":9.0435186781609254},{"$f":"IF($D8=1,\"\",MAX(0,AI8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM8-FW8))","v":6.8235572005383638},{"$f":"IF($D8=1,\"\",MAX(0,AJ8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN8-FX8))","v":9.9175652777777863},{"$f":"IF($D8=1,\"\",MAX(0,AK8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO8-FY8))","v":6.099909946236572},{"$f":"IF($D8=1,\"\",MAX(0,AL8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP8-FZ8))","v":11.013326388888874},{"$f":"IF($D8=1,\"\",MAX(0,AM8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ8-GA8))","v":22.427927419354852},{"$f":"IF($D8=1,\"\",MAX(0,AN8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER8-GB8))","v":36.153034946236552},{"$f":"IF($D8=1,\"\",MAX(0,AO8-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B8,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES8-GC8))","v":9.8835875000000168},1568357.3597239051,3120719.4867972233,2847717.6597239058,{"$f":"+LR8-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10029,"Blachly Lane Elec Coop",0,{"$f":"+VLOOKUP($B9,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ9,AP9))))","v":25.780999999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK9,AQ9))))","v":28.029999999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL9,AR9))))","v":31.45},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM9,AS9))))","v":35.521000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN9,AT9))))","v":33.326000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO9,AU9))))","v":33.020000000000003},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP9,AV9))))","v":31.208000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ9,AW9))))","v":27.392999999999997},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR9,AX9))))","v":25.827999999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS9,AY9))))","v":25.927},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT9,AZ9))))","v":26.59},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU9,BA9))))","v":25.265999999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV9,BB9))))","v":27.650000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW9,BC9))))","v":29.994000000000003},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX9,BD9))))","v":33.480999999999995},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY9,BE9))))","v":36.320999999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ9,BF9))))","v":34.08},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA9,BG9))))","v":33.781999999999996},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB9,BH9))))","v":31.959},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC9,BI9))))","v":28.131000000000004},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED9,BJ9))))","v":26.592000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE9,BK9))))","v":26.671000000000003},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF9,BL9))))","v":27.332000000000004},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG9,BM9))))","v":26.007000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH9,BN9))))","v":29.283999999999999},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI9,BO9))))","v":31.677999999999997},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ9,BP9))))","v":35.207000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK9,BQ9))))","v":36.061},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL9,BR9))))","v":33.82},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM9,BS9))))","v":33.521999999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN9,BT9))))","v":31.698999999999998},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO9,BU9))))","v":27.871000000000002},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP9,BV9))))","v":26.332000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ9,BW9))))","v":26.411000000000001},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER9,BX9))))","v":27.072000000000003},{"$f":"+IF(AND($D9=0,$E9=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B9,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B9,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D9=1,\"\",IF($E9=1,IF(BlockShape=\"Yes\",VLOOKUP($B9,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES9,BY9))))","v":25.747},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.530474537037033},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.728359375},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.176528846153847},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.578199519230768},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.389119791666669},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.820230769230768},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.924461538461536},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.0727175},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.394793269230771},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.301822115384613},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.748033653846157},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.806899999999999},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.219284722222223},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.551322916666667},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.881084134615381},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.021620000000002},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.364526041666664},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.417324074074074},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.877802884615384},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.131657500000003},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.376762019230771},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.292228365384613},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.778435096153846},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.824617499999999},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.525564903846153},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.103774999999999},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.793605769230769},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.764935000000001},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.913202500000001},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.160546296296296},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.034542500000001},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.471759615384617},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.120040865384617},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.45073},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.131437499999997},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.5679625},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.306426282051282},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.569893175074185},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.985503048780485},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.779201219512192},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.700510416666663},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.920706422018348},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.592131578947368},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.050375000000003},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.824220394736841},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.189905487804879},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.572887195121949},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.6821625},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.484762820512818},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.653735905044513},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.175469512195122},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.278281976744189},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.358572916666667},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.741678456591641},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.275493421052632},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.634441860465119},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.468667763157894},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.838042682926828},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.170036585365853},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.297287500000001},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.914896341463415},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.356644859813084},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.770676829268293},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.020726744186046},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.030719594594594},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.484167202572351},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.831243750000002},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.522518292682928},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.211085526315792},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.444427325581396},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.062657051282052},{"$f":"+IF($D9=1,\"\",IF($E9=0,VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E9=1,(VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B9,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.0396625},{"$f":"IF($D9=1,\"\",(AP9*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ9*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.920389784946234},{"$f":"IF($D9=1,\"\",(AQ9*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA9*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.849852981969487},{"$f":"IF($D9=1,\"\",(AR9*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB9*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.44715188172043},{"$f":"IF($D9=1,\"\",(AS9*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC9*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.139931451612899},{"$f":"IF($D9=1,\"\",(AT9*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD9*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.522572916666668},{"$f":"IF($D9=1,\"\",(AU9*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE9*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.783697173620457},{"$f":"IF($D9=1,\"\",(AV9*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF9*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.250811111111108},{"$f":"IF($D9=1,\"\",(AW9*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG9*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.825827956989249},{"$f":"IF($D9=1,\"\",(AX9*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH9*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.620551388888888},{"$f":"IF($D9=1,\"\",(AY9*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI9*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.166461021505377},{"$f":"IF($D9=1,\"\",(AZ9*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ9*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.584797043010752},{"$f":"IF($D9=1,\"\",(BA9*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK9*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.64035},{"$f":"IF($D9=1,\"\",(BB9*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL9*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.395130376344085},{"$f":"IF($D9=1,\"\",(BC9*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM9*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.327346740638006},{"$f":"IF($D9=1,\"\",(BD9*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN9*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.924845430107524},{"$f":"IF($D9=1,\"\",(BE9*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO9*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.979001344086026},{"$f":"IF($D9=1,\"\",(BF9*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP9*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.361974702380952},{"$f":"IF($D9=1,\"\",(BG9*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ9*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.623076716016151},{"$f":"IF($D9=1,\"\",(BH9*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR9*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.090161111111112},{"$f":"IF($D9=1,\"\",(BI9*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS9*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.665202956989249},{"$f":"IF($D9=1,\"\",(BJ9*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT9*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.460011111111111},{"$f":"IF($D9=1,\"\",(BK9*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU9*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.00597446236559},{"$f":"IF($D9=1,\"\",(BL9*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV9*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.424194892473118},{"$f":"IF($D9=1,\"\",(BM9*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW9*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.479137499999998},{"$f":"IF($D9=1,\"\",(BN9*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX9*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.170323924731186},{"$f":"IF($D9=1,\"\",(BO9*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY9*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.099851595006932},{"$f":"IF($D9=1,\"\",(BP9*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ9*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.69747580645161},{"$f":"IF($D9=1,\"\",(BQ9*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA9*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.721913978494623},{"$f":"IF($D9=1,\"\",(BR9*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB9*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.986169540229884},{"$f":"IF($D9=1,\"\",(BS9*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC9*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.365991924629881},{"$f":"IF($D9=1,\"\",(BT9*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD9*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.833076388888891},{"$f":"IF($D9=1,\"\",(BU9*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE9*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.40811559139785},{"$f":"IF($D9=1,\"\",(BV9*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF9*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.202926388888891},{"$f":"IF($D9=1,\"\",(BW9*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG9*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.748891129032259},{"$f":"IF($D9=1,\"\",(BX9*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH9*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.167110215053764},{"$f":"IF($D9=1,\"\",(BY9*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI9*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.22205138888889},5.8780000000000001,5.7320000000000002,7.0350000000000001,5.4370000000000003,6.3040000000000003,5.2709999999999999,6.4770000000000003,4.7370000000000001,2.8849999999999998,2.9420000000000002,1.8779999999999999,3.9340000000000002,5.8780000000000001,5.7320000000000002,7.0350000000000001,5.4370000000000003,6.3040000000000003,5.2709999999999999,6.4770000000000003,4.7370000000000001,2.8849999999999998,2.9420000000000002,1.8779999999999999,3.9340000000000002,5.8780000000000001,5.7320000000000002,7.0350000000000001,5.4370000000000003,6.3040000000000003,5.2709999999999999,6.4770000000000003,4.7370000000000001,2.8849999999999998,2.9420000000000002,1.8779999999999999,3.9340000000000002,{"$f":"IF($D9=1,\"\",MAX(F9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP9,0))","v":7.2505254629629654},{"$f":"IF($D9=1,\"\",MAX(G9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ9,0))","v":9.3016406249999974},{"$f":"IF($D9=1,\"\",MAX(H9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR9,0))","v":9.2734711538461525},{"$f":"IF($D9=1,\"\",MAX(I9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS9,0))","v":9.9428004807692325},{"$f":"IF($D9=1,\"\",MAX(J9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT9,0))","v":9.9368802083333314},{"$f":"IF($D9=1,\"\",MAX(K9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU9,0))","v":10.199769230769235},{"$f":"IF($D9=1,\"\",MAX(L9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV9,0))","v":10.283538461538466},{"$f":"IF($D9=1,\"\",MAX(M9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW9,0))","v":8.3202824999999976},{"$f":"IF($D9=1,\"\",MAX(N9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX9,0))","v":6.4332067307692284},{"$f":"IF($D9=1,\"\",MAX(O9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY9,0))","v":6.6251778846153861},{"$f":"IF($D9=1,\"\",MAX(P9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ9,0))","v":6.8419663461538427},{"$f":"IF($D9=1,\"\",MAX(Q9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA9,0))","v":6.4590999999999994},{"$f":"IF($D9=1,\"\",MAX(R9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB9,0))","v":8.4307152777777787},{"$f":"IF($D9=1,\"\",MAX(S9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC9,0))","v":10.442677083333336},{"$f":"IF($D9=1,\"\",MAX(T9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD9,0))","v":10.599915865384613},{"$f":"IF($D9=1,\"\",MAX(U9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE9,0))","v":10.299379999999996},{"$f":"IF($D9=1,\"\",MAX(V9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF9,0))","v":10.715473958333334},{"$f":"IF($D9=1,\"\",MAX(W9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG9,0))","v":11.364675925925923},{"$f":"IF($D9=1,\"\",MAX(X9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH9,0))","v":11.081197115384615},{"$f":"IF($D9=1,\"\",MAX(Y9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI9,0))","v":8.9993425000000009},{"$f":"IF($D9=1,\"\",MAX(Z9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ9,0))","v":7.2152379807692313},{"$f":"IF($D9=1,\"\",MAX(AA9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK9,0))","v":7.37877163461539},{"$f":"IF($D9=1,\"\",MAX(AB9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL9,0))","v":7.5535649038461585},{"$f":"IF($D9=1,\"\",MAX(AC9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM9,0))","v":7.1823825000000028},{"$f":"IF($D9=1,\"\",MAX(AD9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN9,0))","v":8.7584350961538462},{"$f":"IF($D9=1,\"\",MAX(AE9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO9,0))","v":11.574224999999998},{"$f":"IF($D9=1,\"\",MAX(AF9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP9,0))","v":11.413394230769232},{"$f":"IF($D9=1,\"\",MAX(AG9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ9,0))","v":10.296064999999999},{"$f":"IF($D9=1,\"\",MAX(AH9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR9,0))","v":10.9067975},{"$f":"IF($D9=1,\"\",MAX(AI9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS9,0))","v":11.361453703703702},{"$f":"IF($D9=1,\"\",MAX(AJ9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT9,0))","v":10.664457499999997},{"$f":"IF($D9=1,\"\",MAX(AK9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU9,0))","v":9.3992403846153856},{"$f":"IF($D9=1,\"\",MAX(AL9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV9,0))","v":7.211959134615384},{"$f":"IF($D9=1,\"\",MAX(AM9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW9,0))","v":6.9602700000000013},{"$f":"IF($D9=1,\"\",MAX(AN9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX9,0))","v":7.9405625000000057},{"$f":"IF($D9=1,\"\",MAX(AO9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B9,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY9,0))","v":7.1790374999999997},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP9-ET9))","v":1.3725254629629653},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ9-EU9))","v":3.5696406249999972},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR9-EV9))","v":2.2384711538461524},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS9-EW9))","v":4.5058004807692322},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT9-EX9))","v":3.6328802083333311},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU9-EY9))","v":4.9287692307692348},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV9-EZ9))","v":3.8065384615384659},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW9-FA9))","v":3.5832824999999975},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX9-FB9))","v":3.5482067307692287},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY9-FC9))","v":3.683177884615386},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ9-FD9))","v":4.9639663461538426},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA9-FE9))","v":2.5250999999999992},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB9-FF9))","v":2.5527152777777786},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC9-FG9))","v":4.7106770833333362},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD9-FH9))","v":3.5649158653846129},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE9-FI9))","v":4.8623799999999955},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF9-FJ9))","v":4.4114739583333336},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG9-FK9))","v":6.0936759259259228},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH9-FL9))","v":4.6041971153846148},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI9-FM9))","v":4.2623425000000008},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ9-FN9))","v":4.3302379807692315},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK9-FO9))","v":4.4367716346153898},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL9-FP9))","v":5.6755649038461584},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM9-FQ9))","v":3.2483825000000026},{"$f":"IF($D9=1,\"\",MAX(0,AD9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN9-FR9))","v":2.8804350961538461},{"$f":"IF($D9=1,\"\",MAX(0,AE9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO9-FS9))","v":5.8422249999999982},{"$f":"IF($D9=1,\"\",MAX(0,AF9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP9-FT9))","v":4.3783942307692314},{"$f":"IF($D9=1,\"\",MAX(0,AG9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ9-FU9))","v":4.8590649999999984},{"$f":"IF($D9=1,\"\",MAX(0,AH9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR9-FV9))","v":4.6027974999999994},{"$f":"IF($D9=1,\"\",MAX(0,AI9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS9-FW9))","v":6.0904537037037025},{"$f":"IF($D9=1,\"\",MAX(0,AJ9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT9-FX9))","v":4.1874574999999972},{"$f":"IF($D9=1,\"\",MAX(0,AK9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU9-FY9))","v":4.6622403846153855},{"$f":"IF($D9=1,\"\",MAX(0,AL9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV9-FZ9))","v":4.3269591346153842},{"$f":"IF($D9=1,\"\",MAX(0,AM9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW9-GA9))","v":4.0182700000000011},{"$f":"IF($D9=1,\"\",MAX(0,AN9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX9-GB9))","v":6.0625625000000056},{"$f":"IF($D9=1,\"\",MAX(0,AO9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY9-GC9))","v":3.2450374999999996},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ9))","v":9.8606102150537644},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK9))","v":12.18014701803051},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL9))","v":12.002848118279569},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM9))","v":13.381068548387102},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN9))","v":12.803427083333332},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO9))","v":13.236302826379546},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP9))","v":12.957188888888894},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ9))","v":11.567172043010748},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR9))","v":9.2074486111111113},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS9))","v":9.7605389784946226},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT9))","v":10.005202956989248},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU9))","v":9.6256499999999985},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV9))","v":11.254869623655917},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW9))","v":13.666653259361997},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX9))","v":13.55615456989247},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY9))","v":14.341998655913972},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ9))","v":13.718025297619047},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA9))","v":14.158923283983846},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB9))","v":13.868838888888888},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC9))","v":12.465797043010754},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED9))","v":10.131988888888891},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE9))","v":10.665025537634413},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF9))","v":10.907805107526887},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG9))","v":10.527862500000003},{"$f":"IF($D9=1,\"\",MAX(0,AD9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH9))","v":12.113676075268813},{"$f":"IF($D9=1,\"\",MAX(0,AE9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI9))","v":14.578148404993065},{"$f":"IF($D9=1,\"\",MAX(0,AF9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ9))","v":14.509524193548391},{"$f":"IF($D9=1,\"\",MAX(0,AG9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK9))","v":14.339086021505377},{"$f":"IF($D9=1,\"\",MAX(0,AH9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL9))","v":13.833830459770116},{"$f":"IF($D9=1,\"\",MAX(0,AI9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM9))","v":14.156008075370117},{"$f":"IF($D9=1,\"\",MAX(0,AJ9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN9))","v":13.865923611111107},{"$f":"IF($D9=1,\"\",MAX(0,AK9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO9))","v":12.462884408602152},{"$f":"IF($D9=1,\"\",MAX(0,AL9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP9))","v":10.12907361111111},{"$f":"IF($D9=1,\"\",MAX(0,AM9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ9))","v":10.662108870967742},{"$f":"IF($D9=1,\"\",MAX(0,AN9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER9))","v":10.904889784946239},{"$f":"IF($D9=1,\"\",MAX(0,AO9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES9))","v":10.52494861111111},{"$f":"IF($D9=1,\"\",MAX(0,F9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ9-ET9))","v":3.9826102150537643},{"$f":"IF($D9=1,\"\",MAX(0,G9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK9-EU9))","v":6.44814701803051},{"$f":"IF($D9=1,\"\",MAX(0,H9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL9-EV9))","v":4.9678481182795693},{"$f":"IF($D9=1,\"\",MAX(0,I9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM9-EW9))","v":7.9440685483871016},{"$f":"IF($D9=1,\"\",MAX(0,J9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN9-EX9))","v":6.4994270833333321},{"$f":"IF($D9=1,\"\",MAX(0,K9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO9-EY9))","v":7.9653028263795465},{"$f":"IF($D9=1,\"\",MAX(0,L9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP9-EZ9))","v":6.4801888888888932},{"$f":"IF($D9=1,\"\",MAX(0,M9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ9-FA9))","v":6.830172043010748},{"$f":"IF($D9=1,\"\",MAX(0,N9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR9-FB9))","v":6.3224486111111116},{"$f":"IF($D9=1,\"\",MAX(0,O9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS9-FC9))","v":6.8185389784946224},{"$f":"IF($D9=1,\"\",MAX(0,P9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT9-FD9))","v":8.1272029569892474},{"$f":"IF($D9=1,\"\",MAX(0,Q9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU9-FE9))","v":5.6916499999999983},{"$f":"IF($D9=1,\"\",MAX(0,R9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV9-FF9))","v":5.3768696236559173},{"$f":"IF($D9=1,\"\",MAX(0,S9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW9-FG9))","v":7.9346532593619967},{"$f":"IF($D9=1,\"\",MAX(0,T9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX9-FH9))","v":6.5211545698924702},{"$f":"IF($D9=1,\"\",MAX(0,U9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY9-FI9))","v":8.9049986559139711},{"$f":"IF($D9=1,\"\",MAX(0,V9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ9-FJ9))","v":7.4140252976190464},{"$f":"IF($D9=1,\"\",MAX(0,W9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA9-FK9))","v":8.8879232839838451},{"$f":"IF($D9=1,\"\",MAX(0,X9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB9-FL9))","v":7.3918388888888877},{"$f":"IF($D9=1,\"\",MAX(0,Y9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC9-FM9))","v":7.7287970430107542},{"$f":"IF($D9=1,\"\",MAX(0,Z9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED9-FN9))","v":7.2469888888888914},{"$f":"IF($D9=1,\"\",MAX(0,AA9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE9-FO9))","v":7.7230255376344132},{"$f":"IF($D9=1,\"\",MAX(0,AB9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF9-FP9))","v":9.0298051075268866},{"$f":"IF($D9=1,\"\",MAX(0,AC9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG9-FQ9))","v":6.5938625000000028},{"$f":"IF($D9=1,\"\",MAX(0,AD9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH9-FR9))","v":6.2356760752688132},{"$f":"IF($D9=1,\"\",MAX(0,AE9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI9-FS9))","v":8.8461484049930661},{"$f":"IF($D9=1,\"\",MAX(0,AF9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ9-FT9))","v":7.4745241935483904},{"$f":"IF($D9=1,\"\",MAX(0,AG9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK9-FU9))","v":8.9020860215053759},{"$f":"IF($D9=1,\"\",MAX(0,AH9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL9-FV9))","v":7.5298304597701158},{"$f":"IF($D9=1,\"\",MAX(0,AI9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM9-FW9))","v":8.8850080753701164},{"$f":"IF($D9=1,\"\",MAX(0,AJ9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN9-FX9))","v":7.3889236111111067},{"$f":"IF($D9=1,\"\",MAX(0,AK9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO9-FY9))","v":7.7258844086021519},{"$f":"IF($D9=1,\"\",MAX(0,AL9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP9-FZ9))","v":7.2440736111111104},{"$f":"IF($D9=1,\"\",MAX(0,AM9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ9-GA9))","v":7.7201088709677421},{"$f":"IF($D9=1,\"\",MAX(0,AN9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER9-GB9))","v":9.0268897849462384},{"$f":"IF($D9=1,\"\",MAX(0,AO9-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B9,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES9-GC9))","v":6.5909486111111102},519919.09296107554,1535572.807333396,1134864.7729610759,{"$f":"+LR9-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10044,"Canby, City of",0,{"$f":"+VLOOKUP($B10,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ10,AP10))))","v":26.351000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK10,AQ10))))","v":30.294000000000004},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL10,AR10))))","v":34.261000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM10,AS10))))","v":34.146999999999998},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN10,AT10))))","v":36.453000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO10,AU10))))","v":31.167000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP10,AV10))))","v":27.667999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ10,AW10))))","v":27.766999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR10,AX10))))","v":33.306000000000004},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS10,AY10))))","v":34.384},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT10,AZ10))))","v":36.561},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU10,BA10))))","v":28.855},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV10,BB10))))","v":26.396999999999998},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW10,BC10))))","v":30.338999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX10,BD10))))","v":34.305},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY10,BE10))))","v":34.191000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ10,BF10))))","v":36.512999999999998},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA10,BG10))))","v":31.216000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB10,BH10))))","v":27.710999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC10,BI10))))","v":28.033999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED10,BJ10))))","v":33.571999999999996},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE10,BK10))))","v":34.649000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF10,BL10))))","v":36.826000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG10,BM10))))","v":29.117999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH10,BN10))))","v":26.444000000000003},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI10,BO10))))","v":30.385000000000002},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ10,BP10))))","v":34.351999999999997},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK10,BQ10))))","v":34.236999999999995},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL10,BR10))))","v":36.574999999999996},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM10,BS10))))","v":31.266999999999999},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN10,BT10))))","v":27.756},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO10,BU10))))","v":28.297000000000001},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP10,BV10))))","v":33.833999999999996},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ10,BW10))))","v":34.909999999999997},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER10,BX10))))","v":37.086999999999996},{"$f":"+IF(AND($D10=0,$E10=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B10,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B10,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D10=1,\"\",IF($E10=1,IF(BlockShape=\"Yes\",VLOOKUP($B10,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES10,BY10))))","v":29.378},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.28686574074074},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.301406249999999},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.172526442307692},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.677134615384617},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.238205729166665},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.112418269230769},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.453014423076922},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.191022500000003},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.362596153846155},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.639350961538462},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.990286057692309},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.693022500000001},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.30069675925926},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.314567708333332},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.185283653846152},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.790599999999998},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.250960937499997},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.045879629629628},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.466319711538461},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.207202499999998},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.376276442307692},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.654728365384617},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.00478846153846},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.708122499999998},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.406175480769232},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.240684999999999},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.204033653846157},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.809844999999999},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.115752499999999},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.064101851851856},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.571852499999999},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.13341346153846},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.395954326923079},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.785459999999997},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.928675925925926},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.729220000000002},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.357560897435897},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.712136498516319},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.606978658536587},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.19533231707317},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.163420138888888},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.578281345565749},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.723190789473685},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.282729651162791},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.510483552631582},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.799881097560977},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.416274390243903},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.789581250000001},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.339227564102563},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.697551928783383},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.591573170731706},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.365598837209301},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.147197916666666},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.387157556270097},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.705773026315788},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.264651162790697},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.492565789473684},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.781164634146339},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.398667682926828},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.771487499999997},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.510631097560976},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.523551401869156},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.582161585365853},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.356918604651163},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.999408783783785},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.377340836012863},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.876131250000004},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.082743902439022},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.480644736842105},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.96256976744186},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.180426282051283},{"$f":"+IF($D10=1,\"\",IF($E10=0,VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E10=1,(VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B10,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.759390624999998},{"$f":"IF($D10=1,\"\",(AP10*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ10*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.800383064516129},{"$f":"IF($D10=1,\"\",(AQ10*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA10*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.688945908460472},{"$f":"IF($D10=1,\"\",(AR10*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB10*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.278037634408602},{"$f":"IF($D10=1,\"\",(AS10*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC10*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.81956586021505},{"$f":"IF($D10=1,\"\",(AT10*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD10*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.63472619047619},{"$f":"IF($D10=1,\"\",(AU10*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE10*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.676802153432032},{"$f":"IF($D10=1,\"\",(AV10*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF10*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.033755555555555},{"$f":"IF($D10=1,\"\",(AW10*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG10*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.459231182795701},{"$f":"IF($D10=1,\"\",(AX10*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH10*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.891704166666671},{"$f":"IF($D10=1,\"\",(AY10*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI10*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.624100806451612},{"$f":"IF($D10=1,\"\",(AZ10*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ10*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.092065860215055},{"$f":"IF($D10=1,\"\",(BA10*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK10*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.069270833333334},{"$f":"IF($D10=1,\"\",(BB10*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL10*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.800725806451613},{"$f":"IF($D10=1,\"\",(BC10*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM10*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.689138696255199},{"$f":"IF($D10=1,\"\",(BD10*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN10*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.278379032258066},{"$f":"IF($D10=1,\"\",(BE10*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO10*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.81990053763441},{"$f":"IF($D10=1,\"\",(BF10*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP10*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.635062499999997},{"$f":"IF($D10=1,\"\",(BG10*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ10*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.677289367429339},{"$f":"IF($D10=1,\"\",(BH10*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR10*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.034088888888885},{"$f":"IF($D10=1,\"\",(BI10*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS10*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.459571236559139},{"$f":"IF($D10=1,\"\",(BJ10*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT10*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.892043055555554},{"$f":"IF($D10=1,\"\",(BK10*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU10*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.62444758064516},{"$f":"IF($D10=1,\"\",(BL10*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV10*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.0924126344086},{"$f":"IF($D10=1,\"\",(BM10*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW10*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.069618055555555},{"$f":"IF($D10=1,\"\",(BN10*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX10*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.807064516129035},{"$f":"IF($D10=1,\"\",(BO10*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY10*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.69533148404993},{"$f":"IF($D10=1,\"\",(BP10*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ10*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.284713709677423},{"$f":"IF($D10=1,\"\",(BQ10*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA10*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.826233870967744},{"$f":"IF($D10=1,\"\",(BR10*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB10*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.514548850574712},{"$f":"IF($D10=1,\"\",(BS10*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC10*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.68377523553163},{"$f":"IF($D10=1,\"\",(BT10*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD10*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.040420833333336},{"$f":"IF($D10=1,\"\",(BU10*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE10*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.465913978494623},{"$f":"IF($D10=1,\"\",(BV10*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF10*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.898379166666668},{"$f":"IF($D10=1,\"\",(BW10*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG10*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.630790322580644},{"$f":"IF($D10=1,\"\",(BX10*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH10*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.098764784946237},{"$f":"IF($D10=1,\"\",(BY10*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI10*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.075962499999999},3.8119999999999998,5.6870000000000003,4.8769999999999998,5.1559999999999997,6.4820000000000002,4.7140000000000004,4.7619999999999996,3.73,4.3920000000000003,5.9589999999999996,5.0720000000000001,3.931,3.8119999999999998,5.6870000000000003,4.8769999999999998,5.1559999999999997,6.4820000000000002,4.7140000000000004,4.7619999999999996,3.73,4.3920000000000003,5.9589999999999996,5.0720000000000001,3.931,3.8119999999999998,5.6870000000000003,4.8769999999999998,5.1559999999999997,6.4820000000000002,4.7140000000000004,4.7619999999999996,3.73,4.3920000000000003,5.9589999999999996,5.0720000000000001,3.931,{"$f":"IF($D10=1,\"\",MAX(F10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP10,0))","v":5.0641342592592622},{"$f":"IF($D10=1,\"\",MAX(G10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ10,0))","v":6.9925937500000046},{"$f":"IF($D10=1,\"\",MAX(H10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR10,0))","v":7.0884735576923106},{"$f":"IF($D10=1,\"\",MAX(I10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS10,0))","v":7.4698653846153817},{"$f":"IF($D10=1,\"\",MAX(J10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT10,0))","v":12.214794270833337},{"$f":"IF($D10=1,\"\",MAX(K10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU10,0))","v":8.0545817307692325},{"$f":"IF($D10=1,\"\",MAX(L10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV10,0))","v":6.2149855769230768},{"$f":"IF($D10=1,\"\",MAX(M10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW10,0))","v":7.5759774999999969},{"$f":"IF($D10=1,\"\",MAX(N10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX10,0))","v":11.943403846153849},{"$f":"IF($D10=1,\"\",MAX(O10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY10,0))","v":10.744649038461539},{"$f":"IF($D10=1,\"\",MAX(P10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ10,0))","v":12.570713942307691},{"$f":"IF($D10=1,\"\",MAX(Q10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA10,0))","v":8.161977499999999},{"$f":"IF($D10=1,\"\",MAX(R10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB10,0))","v":5.0963032407407383},{"$f":"IF($D10=1,\"\",MAX(S10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC10,0))","v":7.0244322916666668},{"$f":"IF($D10=1,\"\",MAX(T10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD10,0))","v":7.1197163461538473},{"$f":"IF($D10=1,\"\",MAX(U10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE10,0))","v":7.4004000000000048},{"$f":"IF($D10=1,\"\",MAX(V10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF10,0))","v":12.262039062500001},{"$f":"IF($D10=1,\"\",MAX(W10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG10,0))","v":8.1701203703703733},{"$f":"IF($D10=1,\"\",MAX(X10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH10,0))","v":6.244680288461538},{"$f":"IF($D10=1,\"\",MAX(Y10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI10,0))","v":7.8267975000000014},{"$f":"IF($D10=1,\"\",MAX(Z10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ10,0))","v":12.195723557692304},{"$f":"IF($D10=1,\"\",MAX(AA10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK10,0))","v":10.994271634615384},{"$f":"IF($D10=1,\"\",MAX(AB10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL10,0))","v":12.82121153846154},{"$f":"IF($D10=1,\"\",MAX(AC10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM10,0))","v":8.4098775000000003},{"$f":"IF($D10=1,\"\",MAX(AD10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN10,0))","v":5.0378245192307709},{"$f":"IF($D10=1,\"\",MAX(AE10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO10,0))","v":7.1443150000000024},{"$f":"IF($D10=1,\"\",MAX(AF10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP10,0))","v":7.1479663461538401},{"$f":"IF($D10=1,\"\",MAX(AG10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ10,0))","v":7.4271549999999955},{"$f":"IF($D10=1,\"\",MAX(AH10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR10,0))","v":12.459247499999996},{"$f":"IF($D10=1,\"\",MAX(AI10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS10,0))","v":8.2028981481481438},{"$f":"IF($D10=1,\"\",MAX(AJ10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT10,0))","v":6.1841475000000017},{"$f":"IF($D10=1,\"\",MAX(AK10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU10,0))","v":8.1635865384615407},{"$f":"IF($D10=1,\"\",MAX(AL10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV10,0))","v":12.438045673076918},{"$f":"IF($D10=1,\"\",MAX(AM10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW10,0))","v":11.12454},{"$f":"IF($D10=1,\"\",MAX(AN10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX10,0))","v":13.15832407407407},{"$f":"IF($D10=1,\"\",MAX(AO10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B10,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY10,0))","v":8.6487799999999986},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP10-ET10))","v":1.2521342592592624},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ10-EU10))","v":1.3055937500000043},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR10-EV10))","v":2.2114735576923108},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS10-EW10))","v":2.313865384615382},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT10-EX10))","v":5.7327942708333373},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU10-EY10))","v":3.340581730769232},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV10-EZ10))","v":1.4529855769230773},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW10-FA10))","v":3.8459774999999969},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX10-FB10))","v":7.5514038461538489},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY10-FC10))","v":4.7856490384615391},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ10-FD10))","v":7.4987139423076909},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA10-FE10))","v":4.2309774999999989},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB10-FF10))","v":1.2843032407407384},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC10-FG10))","v":1.3374322916666666},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD10-FH10))","v":2.2427163461538475},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE10-FI10))","v":2.2444000000000051},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF10-FJ10))","v":5.7800390625000011},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG10-FK10))","v":3.4561203703703729},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH10-FL10))","v":1.4826802884615384},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI10-FM10))","v":4.096797500000001},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ10-FN10))","v":7.8037235576923036},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK10-FO10))","v":5.0352716346153841},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL10-FP10))","v":7.7492115384615401},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM10-FQ10))","v":4.4788775000000003},{"$f":"IF($D10=1,\"\",MAX(0,AD10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN10-FR10))","v":1.2258245192307711},{"$f":"IF($D10=1,\"\",MAX(0,AE10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO10-FS10))","v":1.4573150000000021},{"$f":"IF($D10=1,\"\",MAX(0,AF10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP10-FT10))","v":2.2709663461538403},{"$f":"IF($D10=1,\"\",MAX(0,AG10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ10-FU10))","v":2.2711549999999958},{"$f":"IF($D10=1,\"\",MAX(0,AH10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR10-FV10))","v":5.9772474999999963},{"$f":"IF($D10=1,\"\",MAX(0,AI10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS10-FW10))","v":3.4888981481481434},{"$f":"IF($D10=1,\"\",MAX(0,AJ10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT10-FX10))","v":1.4221475000000021},{"$f":"IF($D10=1,\"\",MAX(0,AK10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU10-FY10))","v":4.4335865384615403},{"$f":"IF($D10=1,\"\",MAX(0,AL10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV10-FZ10))","v":8.0460456730769181},{"$f":"IF($D10=1,\"\",MAX(0,AM10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW10-GA10))","v":5.16554},{"$f":"IF($D10=1,\"\",MAX(0,AN10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX10-GB10))","v":8.0863240740740707},{"$f":"IF($D10=1,\"\",MAX(0,AO10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY10-GC10))","v":4.7177799999999985},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ10))","v":7.5506169354838732},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK10))","v":9.6050540915395324},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL10))","v":9.9829623655914013},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM10))","v":10.327434139784948},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN10))","v":14.818273809523813},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO10))","v":10.49019784656797},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP10))","v":8.6342444444444446},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ10))","v":10.307768817204298},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR10))","v":14.414295833333334},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS10))","v":13.759899193548389},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT10))","v":15.468934139784945},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU10))","v":10.785729166666666},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV10))","v":7.5962741935483855},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW10))","v":9.6498613037447996},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX10))","v":10.026620967741934},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY10))","v":10.371099462365592},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ10))","v":14.877937500000002},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA10))","v":10.538710632570663},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB10))","v":8.6769111111111137},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC10))","v":10.57442876344086},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED10))","v":14.679956944444442},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE10))","v":14.024552419354841},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF10))","v":15.733587365591401},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG10))","v":11.048381944444444},{"$f":"IF($D10=1,\"\",MAX(0,AD10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH10))","v":7.6369354838709675},{"$f":"IF($D10=1,\"\",MAX(0,AE10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI10))","v":9.6896685159500713},{"$f":"IF($D10=1,\"\",MAX(0,AF10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ10))","v":10.067286290322574},{"$f":"IF($D10=1,\"\",MAX(0,AG10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK10))","v":10.41076612903225},{"$f":"IF($D10=1,\"\",MAX(0,AH10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL10))","v":15.060451149425283},{"$f":"IF($D10=1,\"\",MAX(0,AI10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM10))","v":10.583224764468369},{"$f":"IF($D10=1,\"\",MAX(0,AJ10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN10))","v":8.7155791666666644},{"$f":"IF($D10=1,\"\",MAX(0,AK10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO10))","v":10.831086021505378},{"$f":"IF($D10=1,\"\",MAX(0,AL10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP10))","v":14.935620833333328},{"$f":"IF($D10=1,\"\",MAX(0,AM10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ10))","v":14.279209677419352},{"$f":"IF($D10=1,\"\",MAX(0,AN10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER10))","v":15.988235215053759},{"$f":"IF($D10=1,\"\",MAX(0,AO10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES10))","v":11.302037500000001},{"$f":"IF($D10=1,\"\",MAX(0,F10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ10-ET10))","v":3.7386169354838734},{"$f":"IF($D10=1,\"\",MAX(0,G10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK10-EU10))","v":3.9180540915395321},{"$f":"IF($D10=1,\"\",MAX(0,H10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL10-EV10))","v":5.1059623655914015},{"$f":"IF($D10=1,\"\",MAX(0,I10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM10-EW10))","v":5.1714341397849486},{"$f":"IF($D10=1,\"\",MAX(0,J10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN10-EX10))","v":8.3362738095238136},{"$f":"IF($D10=1,\"\",MAX(0,K10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO10-EY10))","v":5.7761978465679693},{"$f":"IF($D10=1,\"\",MAX(0,L10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP10-EZ10))","v":3.872244444444445},{"$f":"IF($D10=1,\"\",MAX(0,M10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ10-FA10))","v":6.5777688172042978},{"$f":"IF($D10=1,\"\",MAX(0,N10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR10-FB10))","v":10.022295833333335},{"$f":"IF($D10=1,\"\",MAX(0,O10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS10-FC10))","v":7.8008991935483891},{"$f":"IF($D10=1,\"\",MAX(0,P10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT10-FD10))","v":10.396934139784946},{"$f":"IF($D10=1,\"\",MAX(0,Q10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU10-FE10))","v":6.8547291666666661},{"$f":"IF($D10=1,\"\",MAX(0,R10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV10-FF10))","v":3.7842741935483857},{"$f":"IF($D10=1,\"\",MAX(0,S10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW10-FG10))","v":3.9628613037447993},{"$f":"IF($D10=1,\"\",MAX(0,T10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX10-FH10))","v":5.1496209677419342},{"$f":"IF($D10=1,\"\",MAX(0,U10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY10-FI10))","v":5.2150994623655924},{"$f":"IF($D10=1,\"\",MAX(0,V10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ10-FJ10))","v":8.3959375000000023},{"$f":"IF($D10=1,\"\",MAX(0,W10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA10-FK10))","v":5.8247106325706621},{"$f":"IF($D10=1,\"\",MAX(0,X10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB10-FL10))","v":3.9149111111111141},{"$f":"IF($D10=1,\"\",MAX(0,Y10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC10-FM10))","v":6.8444287634408596},{"$f":"IF($D10=1,\"\",MAX(0,Z10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED10-FN10))","v":10.287956944444442},{"$f":"IF($D10=1,\"\",MAX(0,AA10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE10-FO10))","v":8.0655524193548409},{"$f":"IF($D10=1,\"\",MAX(0,AB10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF10-FP10))","v":10.661587365591402},{"$f":"IF($D10=1,\"\",MAX(0,AC10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG10-FQ10))","v":7.1173819444444435},{"$f":"IF($D10=1,\"\",MAX(0,AD10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH10-FR10))","v":3.8249354838709677},{"$f":"IF($D10=1,\"\",MAX(0,AE10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI10-FS10))","v":4.002668515950071},{"$f":"IF($D10=1,\"\",MAX(0,AF10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ10-FT10))","v":5.1902862903225744},{"$f":"IF($D10=1,\"\",MAX(0,AG10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK10-FU10))","v":5.2547661290322507},{"$f":"IF($D10=1,\"\",MAX(0,AH10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL10-FV10))","v":8.578451149425284},{"$f":"IF($D10=1,\"\",MAX(0,AI10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM10-FW10))","v":5.8692247644683686},{"$f":"IF($D10=1,\"\",MAX(0,AJ10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN10-FX10))","v":3.9535791666666649},{"$f":"IF($D10=1,\"\",MAX(0,AK10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO10-FY10))","v":7.1010860215053775},{"$f":"IF($D10=1,\"\",MAX(0,AL10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP10-FZ10))","v":10.543620833333328},{"$f":"IF($D10=1,\"\",MAX(0,AM10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ10-GA10))","v":8.3202096774193528},{"$f":"IF($D10=1,\"\",MAX(0,AN10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER10-GB10))","v":10.91623521505376},{"$f":"IF($D10=1,\"\",MAX(0,AO10-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B10,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES10-GC10))","v":7.3710375000000008},495943.95771761629,1477443.9601768916,1130439.4677176166,{"$f":"+LR10-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10046,"Central Electric Coop",0,{"$f":"+VLOOKUP($B11,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ11,AP11))))","v":161.93700000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK11,AQ11))))","v":170.04300000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL11,AR11))))","v":222.477},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM11,AS11))))","v":239.01800000000003},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN11,AT11))))","v":201.49299999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO11,AU11))))","v":183.886},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP11,AV11))))","v":164.88400000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ11,AW11))))","v":117.86700000000002},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR11,AX11))))","v":120.72800000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS11,AY11))))","v":130.59100000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT11,AZ11))))","v":129.053},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU11,BA11))))","v":111.53700000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV11,BB11))))","v":163.477},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW11,BC11))))","v":171.357},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX11,BD11))))","v":223.54300000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY11,BE11))))","v":240.63400000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ11,BF11))))","v":202.89499999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA11,BG11))))","v":185.13499999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB11,BH11))))","v":166.08199999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC11,BI11))))","v":118.73599999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED11,BJ11))))","v":121.61199999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE11,BK11))))","v":131.453},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF11,BL11))))","v":129.91999999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG11,BM11))))","v":112.429},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH11,BN11))))","v":164.947},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI11,BO11))))","v":172.607},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ11,BP11))))","v":224.55099999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK11,BQ11))))","v":242.19199999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL11,BR11))))","v":204.23099999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM11,BS11))))","v":186.322},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN11,BT11))))","v":167.21899999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO11,BU11))))","v":119.55200000000001},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP11,BV11))))","v":122.444},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ11,BW11))))","v":132.26399999999998},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER11,BX11))))","v":130.73699999999999},{"$f":"+IF(AND($D11=0,$E11=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B11,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B11,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D11=1,\"\",IF($E11=1,IF(BlockShape=\"Yes\",VLOOKUP($B11,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES11,BY11))))","v":113.26899999999999},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.791171296296298},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.38445052083334},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":129.53998798076921},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.74769471153846},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.010622395833352},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":93.91271394230769},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.663401442307702},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.388640000000009},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.812411057692302},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.763742788461542},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.778776442307702},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.740252499999997},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.916877314814812},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.468309895833343},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":129.64232211538462},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.17460250000001},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.081325520833346},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.512499999999989},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.74219471153846},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.476290000000006},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.919262019230786},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.892687500000022},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.896641826923073},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.8358025},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.669367788461543},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.019782500000005},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":129.71228124999999},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.2158675},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.202762500000006},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.547437500000001},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.315780000000018},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.89262500000001},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.994141826923084},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.710897500000016},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.255182870370376},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.899890000000013},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.170612179487179},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.947617210682495},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":109.7145792682927},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":105.84574695121951},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.115534722222222},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.432792048929656},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.408746710526316},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.526348837209298},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.447249999999997},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.102317073170724},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.529679878048782},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.495525000000008},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.039852564102567},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.879842729970321},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":109.61139024390243},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.22358430232558},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.033211805555567},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.121167202572352},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.297888157894732},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.414790697674427},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.283013157894736},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.914375},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.348615853658544},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.337771875000001},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.100625000000001},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.626289719626172},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":109.48118597560975},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.1294011627907},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.718280405405409},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.011228295819947},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.434168749999998},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.222076219512196},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.093799342105264},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.015796511627912},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.74806730769231},{"$f":"+IF($D11=1,\"\",IF($E11=0,VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E11=1,(VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B11,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.15503125},{"$f":"IF($D11=1,\"\",(AP11*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ11*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":69.240614247311825},{"$f":"IF($D11=1,\"\",(AQ11*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA11*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.506208044382802},{"$f":"IF($D11=1,\"\",(AR11*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB11*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":120.79975403225805},{"$f":"IF($D11=1,\"\",(AS11*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC11*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.17801881720429},{"$f":"IF($D11=1,\"\",(AT11*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD11*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.912727678571429},{"$f":"IF($D11=1,\"\",(AU11*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE11*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.740527590847918},{"$f":"IF($D11=1,\"\",(AV11*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF11*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":81.066991666666667},{"$f":"IF($D11=1,\"\",(AW11*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG11*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":65.903924731182798},{"$f":"IF($D11=1,\"\",(AX11*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH11*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.902676388888878},{"$f":"IF($D11=1,\"\",(AY11*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI11*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.654942204301079},{"$f":"IF($D11=1,\"\",(AZ11*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ11*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.292615591397862},{"$f":"IF($D11=1,\"\",(BA11*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK11*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.409262500000004},{"$f":"IF($D11=1,\"\",(BB11*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL11*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":69.258770161290329},{"$f":"IF($D11=1,\"\",(BC11*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM11*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.519192787794736},{"$f":"IF($D11=1,\"\",(BD11*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN11*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":120.8114811827957},{"$f":"IF($D11=1,\"\",(BE11*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO11*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.18649731182796},{"$f":"IF($D11=1,\"\",(BF11*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP11*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.917848214285726},{"$f":"IF($D11=1,\"\",(BG11*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ11*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.744391655450869},{"$f":"IF($D11=1,\"\",(BH11*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR11*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":81.065709722222209},{"$f":"IF($D11=1,\"\",(BI11*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS11*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":65.899467741935496},{"$f":"IF($D11=1,\"\",(BJ11*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT11*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.895068055555569},{"$f":"IF($D11=1,\"\",(BK11*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU11*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.644184139784954},{"$f":"IF($D11=1,\"\",(BL11*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV11*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.278694892473126},{"$f":"IF($D11=1,\"\",(BM11*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW11*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.39223333333333},{"$f":"IF($D11=1,\"\",(BN11*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX11*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":69.246588709677425},{"$f":"IF($D11=1,\"\",(BO11*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY11*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.502013869625529},{"$f":"IF($D11=1,\"\",(BP11*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ11*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":120.79319623655913},{"$f":"IF($D11=1,\"\",(BQ11*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA11*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.16513575268817},{"$f":"IF($D11=1,\"\",(BR11*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB11*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.893270114942524},{"$f":"IF($D11=1,\"\",(BS11*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC11*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.718687752355322},{"$f":"IF($D11=1,\"\",(BT11*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD11*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":81.035063888888899},{"$f":"IF($D11=1,\"\",(BU11*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE11*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":65.865823924731188},{"$f":"IF($D11=1,\"\",(BV11*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF11*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.858441666666664},{"$f":"IF($D11=1,\"\",(BW11*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG11*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":73.604560483870969},{"$f":"IF($D11=1,\"\",(BX11*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH11*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.236069892473111},{"$f":"IF($D11=1,\"\",(BY11*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI11*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.34661944444445},49.109000000000002,60.539000000000001,52.265000000000001,52.540999999999997,65.195999999999998,45.64,44.616999999999997,29.254000000000001,14.999000000000001,14.798,11.539,21.504999999999999,49.109000000000002,60.539000000000001,52.265000000000001,52.540999999999997,65.195999999999998,45.64,44.616999999999997,29.254000000000001,14.999000000000001,14.798,11.539,21.504999999999999,49.109000000000002,60.539000000000001,52.265000000000001,52.540999999999997,65.195999999999998,45.64,44.616999999999997,29.254000000000001,14.999000000000001,14.798,11.539,21.504999999999999,{"$f":"IF($D11=1,\"\",MAX(F11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP11,0))","v":86.145828703703714},{"$f":"IF($D11=1,\"\",MAX(G11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ11,0))","v":84.658549479166666},{"$f":"IF($D11=1,\"\",MAX(H11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR11,0))","v":92.937012019230792},{"$f":"IF($D11=1,\"\",MAX(I11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS11,0))","v":118.27030528846157},{"$f":"IF($D11=1,\"\",MAX(J11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT11,0))","v":103.48237760416664},{"$f":"IF($D11=1,\"\",MAX(K11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU11,0))","v":89.973286057692306},{"$f":"IF($D11=1,\"\",MAX(L11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV11,0))","v":78.220598557692313},{"$f":"IF($D11=1,\"\",MAX(M11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW11,0))","v":46.478360000000009},{"$f":"IF($D11=1,\"\",MAX(N11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX11,0))","v":46.915588942307707},{"$f":"IF($D11=1,\"\",MAX(O11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY11,0))","v":47.827257211538466},{"$f":"IF($D11=1,\"\",MAX(P11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ11,0))","v":48.274223557692295},{"$f":"IF($D11=1,\"\",MAX(Q11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA11,0))","v":44.796747500000009},{"$f":"IF($D11=1,\"\",MAX(R11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB11,0))","v":87.560122685185192},{"$f":"IF($D11=1,\"\",MAX(S11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC11,0))","v":85.888690104166656},{"$f":"IF($D11=1,\"\",MAX(T11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD11,0))","v":93.900677884615391},{"$f":"IF($D11=1,\"\",MAX(U11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE11,0))","v":120.45939750000001},{"$f":"IF($D11=1,\"\",MAX(V11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF11,0))","v":104.81367447916664},{"$f":"IF($D11=1,\"\",MAX(W11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG11,0))","v":90.622500000000002},{"$f":"IF($D11=1,\"\",MAX(X11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH11,0))","v":79.339805288461534},{"$f":"IF($D11=1,\"\",MAX(Y11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI11,0))","v":47.259709999999984},{"$f":"IF($D11=1,\"\",MAX(Z11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ11,0))","v":47.692737980769209},{"$f":"IF($D11=1,\"\",MAX(AA11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK11,0))","v":48.560312499999981},{"$f":"IF($D11=1,\"\",MAX(AB11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL11,0))","v":49.023358173076915},{"$f":"IF($D11=1,\"\",MAX(AC11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM11,0))","v":45.593197500000002},{"$f":"IF($D11=1,\"\",MAX(AD11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN11,0))","v":89.27763221153846},{"$f":"IF($D11=1,\"\",MAX(AE11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO11,0))","v":86.587217499999994},{"$f":"IF($D11=1,\"\",MAX(AF11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP11,0))","v":94.838718749999998},{"$f":"IF($D11=1,\"\",MAX(AG11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ11,0))","v":121.97613249999998},{"$f":"IF($D11=1,\"\",MAX(AH11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR11,0))","v":106.02823749999999},{"$f":"IF($D11=1,\"\",MAX(AI11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS11,0))","v":91.774562500000002},{"$f":"IF($D11=1,\"\",MAX(AJ11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT11,0))","v":80.903219999999976},{"$f":"IF($D11=1,\"\",MAX(AK11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU11,0))","v":47.659374999999997},{"$f":"IF($D11=1,\"\",MAX(AL11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV11,0))","v":48.449858173076919},{"$f":"IF($D11=1,\"\",MAX(AM11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW11,0))","v":49.553102499999966},{"$f":"IF($D11=1,\"\",MAX(AN11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX11,0))","v":49.481817129629619},{"$f":"IF($D11=1,\"\",MAX(AO11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B11,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY11,0))","v":46.369109999999978},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP11-ET11))","v":37.036828703703712},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ11-EU11))","v":24.119549479166665},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR11-EV11))","v":40.672012019230792},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS11-EW11))","v":65.729305288461575},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT11-EX11))","v":38.286377604166645},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU11-EY11))","v":44.333286057692305},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV11-EZ11))","v":33.603598557692315},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW11-FA11))","v":17.224360000000008},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX11-FB11))","v":31.916588942307705},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY11-FC11))","v":33.029257211538464},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ11-FD11))","v":36.735223557692294},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA11-FE11))","v":23.29174750000001},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB11-FF11))","v":38.45112268518519},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC11-FG11))","v":25.349690104166655},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD11-FH11))","v":41.63567788461539},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE11-FI11))","v":67.918397500000012},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF11-FJ11))","v":39.617674479166638},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG11-FK11))","v":44.982500000000002},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH11-FL11))","v":34.722805288461537},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI11-FM11))","v":18.005709999999983},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ11-FN11))","v":32.693737980769207},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK11-FO11))","v":33.762312499999979},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL11-FP11))","v":37.484358173076913},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM11-FQ11))","v":24.088197500000003},{"$f":"IF($D11=1,\"\",MAX(0,AD11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN11-FR11))","v":40.168632211538458},{"$f":"IF($D11=1,\"\",MAX(0,AE11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO11-FS11))","v":26.048217499999993},{"$f":"IF($D11=1,\"\",MAX(0,AF11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP11-FT11))","v":42.573718749999998},{"$f":"IF($D11=1,\"\",MAX(0,AG11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ11-FU11))","v":69.43513249999998},{"$f":"IF($D11=1,\"\",MAX(0,AH11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR11-FV11))","v":40.832237499999991},{"$f":"IF($D11=1,\"\",MAX(0,AI11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS11-FW11))","v":46.134562500000001},{"$f":"IF($D11=1,\"\",MAX(0,AJ11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT11-FX11))","v":36.286219999999979},{"$f":"IF($D11=1,\"\",MAX(0,AK11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU11-FY11))","v":18.405374999999996},{"$f":"IF($D11=1,\"\",MAX(0,AL11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV11-FZ11))","v":33.450858173076917},{"$f":"IF($D11=1,\"\",MAX(0,AM11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW11-GA11))","v":34.755102499999964},{"$f":"IF($D11=1,\"\",MAX(0,AN11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX11-GB11))","v":37.942817129629617},{"$f":"IF($D11=1,\"\",MAX(0,AO11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY11-GC11))","v":24.864109999999979},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ11))","v":92.696385752688187},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK11))","v":89.536791955617204},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL11))","v":101.67724596774195},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM11))","v":124.83998118279574},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN11))","v":108.58027232142857},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO11))","v":94.145472409152077},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP11))","v":83.817008333333348},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ11))","v":51.963075268817221},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR11))","v":53.825323611111131},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS11))","v":56.936057795698929},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT11))","v":56.760384408602135},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU11))","v":51.127737500000002},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV11))","v":94.218229838709675},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW11))","v":90.837807212205263},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX11))","v":102.7315188172043},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY11))","v":126.44750268817205},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ11))","v":109.97715178571426},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA11))","v":95.390608344549122},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB11))","v":85.016290277777784},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC11))","v":52.836532258064494},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED11))","v":54.716931944444426},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE11))","v":57.808815860215049},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF11))","v":57.641305107526861},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG11))","v":52.036766666666672},{"$f":"IF($D11=1,\"\",MAX(0,AD11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH11))","v":95.700411290322577},{"$f":"IF($D11=1,\"\",MAX(0,AE11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI11))","v":92.104986130374471},{"$f":"IF($D11=1,\"\",MAX(0,AF11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ11))","v":103.75780376344086},{"$f":"IF($D11=1,\"\",MAX(0,AG11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK11))","v":128.02686424731181},{"$f":"IF($D11=1,\"\",MAX(0,AH11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL11))","v":111.33772988505747},{"$f":"IF($D11=1,\"\",MAX(0,AI11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM11))","v":96.603312247644681},{"$f":"IF($D11=1,\"\",MAX(0,AJ11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN11))","v":86.183936111111095},{"$f":"IF($D11=1,\"\",MAX(0,AK11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO11))","v":53.686176075268818},{"$f":"IF($D11=1,\"\",MAX(0,AL11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP11))","v":55.585558333333339},{"$f":"IF($D11=1,\"\",MAX(0,AM11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ11))","v":58.659439516129012},{"$f":"IF($D11=1,\"\",MAX(0,AN11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER11))","v":58.500930107526884},{"$f":"IF($D11=1,\"\",MAX(0,AO11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES11))","v":52.922380555555542},{"$f":"IF($D11=1,\"\",MAX(0,F11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ11-ET11))","v":43.587385752688185},{"$f":"IF($D11=1,\"\",MAX(0,G11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK11-EU11))","v":28.997791955617203},{"$f":"IF($D11=1,\"\",MAX(0,H11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL11-EV11))","v":49.412245967741953},{"$f":"IF($D11=1,\"\",MAX(0,I11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM11-EW11))","v":72.298981182795742},{"$f":"IF($D11=1,\"\",MAX(0,J11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN11-EX11))","v":43.384272321428568},{"$f":"IF($D11=1,\"\",MAX(0,K11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO11-EY11))","v":48.505472409152077},{"$f":"IF($D11=1,\"\",MAX(0,L11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP11-EZ11))","v":39.200008333333351},{"$f":"IF($D11=1,\"\",MAX(0,M11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ11-FA11))","v":22.709075268817219},{"$f":"IF($D11=1,\"\",MAX(0,N11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR11-FB11))","v":38.826323611111128},{"$f":"IF($D11=1,\"\",MAX(0,O11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS11-FC11))","v":42.138057795698927},{"$f":"IF($D11=1,\"\",MAX(0,P11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT11-FD11))","v":45.221384408602134},{"$f":"IF($D11=1,\"\",MAX(0,Q11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU11-FE11))","v":29.622737500000003},{"$f":"IF($D11=1,\"\",MAX(0,R11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV11-FF11))","v":45.109229838709673},{"$f":"IF($D11=1,\"\",MAX(0,S11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW11-FG11))","v":30.298807212205261},{"$f":"IF($D11=1,\"\",MAX(0,T11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX11-FH11))","v":50.466518817204303},{"$f":"IF($D11=1,\"\",MAX(0,U11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY11-FI11))","v":73.906502688172054},{"$f":"IF($D11=1,\"\",MAX(0,V11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ11-FJ11))","v":44.781151785714258},{"$f":"IF($D11=1,\"\",MAX(0,W11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA11-FK11))","v":49.750608344549121},{"$f":"IF($D11=1,\"\",MAX(0,X11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB11-FL11))","v":40.399290277777787},{"$f":"IF($D11=1,\"\",MAX(0,Y11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC11-FM11))","v":23.582532258064493},{"$f":"IF($D11=1,\"\",MAX(0,Z11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED11-FN11))","v":39.717931944444423},{"$f":"IF($D11=1,\"\",MAX(0,AA11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE11-FO11))","v":43.010815860215047},{"$f":"IF($D11=1,\"\",MAX(0,AB11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF11-FP11))","v":46.10230510752686},{"$f":"IF($D11=1,\"\",MAX(0,AC11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG11-FQ11))","v":30.531766666666673},{"$f":"IF($D11=1,\"\",MAX(0,AD11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH11-FR11))","v":46.591411290322576},{"$f":"IF($D11=1,\"\",MAX(0,AE11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI11-FS11))","v":31.565986130374469},{"$f":"IF($D11=1,\"\",MAX(0,AF11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ11-FT11))","v":51.492803763440861},{"$f":"IF($D11=1,\"\",MAX(0,AG11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK11-FU11))","v":75.48586424731181},{"$f":"IF($D11=1,\"\",MAX(0,AH11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL11-FV11))","v":46.141729885057472},{"$f":"IF($D11=1,\"\",MAX(0,AI11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM11-FW11))","v":50.96331224764468},{"$f":"IF($D11=1,\"\",MAX(0,AJ11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN11-FX11))","v":41.566936111111097},{"$f":"IF($D11=1,\"\",MAX(0,AK11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO11-FY11))","v":24.432176075268817},{"$f":"IF($D11=1,\"\",MAX(0,AL11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP11-FZ11))","v":40.586558333333336},{"$f":"IF($D11=1,\"\",MAX(0,AM11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ11-GA11))","v":43.86143951612901},{"$f":"IF($D11=1,\"\",MAX(0,AN11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER11-GB11))","v":46.961930107526882},{"$f":"IF($D11=1,\"\",MAX(0,AO11-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B11,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES11-GC11))","v":31.417380555555543},4804881.100608903,10614915.529678522,9742750.6506089009,{"$f":"+LR11-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10047,"Central Lincoln PUD",0,{"$f":"+VLOOKUP($B12,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ12,AP12))))","v":197.23500000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK12,AQ12))))","v":220.76400000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL12,AR12))))","v":244.02500000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM12,AS12))))","v":251.74700000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN12,AT12))))","v":257.86099999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO12,AU12))))","v":225.119},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP12,AV12))))","v":209.08699999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ12,AW12))))","v":175.91499999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR12,AX12))))","v":149.35400000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS12,AY12))))","v":147.77000000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT12,AZ12))))","v":148.21},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU12,BA12))))","v":162.63},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV12,BB12))))","v":197.23500000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW12,BC12))))","v":220.76400000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX12,BD12))))","v":244.02500000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY12,BE12))))","v":251.74700000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ12,BF12))))","v":257.86099999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA12,BG12))))","v":225.119},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB12,BH12))))","v":209.08699999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC12,BI12))))","v":175.91499999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED12,BJ12))))","v":149.35400000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE12,BK12))))","v":147.77000000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF12,BL12))))","v":148.21},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG12,BM12))))","v":162.63},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH12,BN12))))","v":197.23500000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI12,BO12))))","v":220.76400000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ12,BP12))))","v":244.02500000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK12,BQ12))))","v":251.74700000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL12,BR12))))","v":257.86099999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM12,BS12))))","v":225.119},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN12,BT12))))","v":209.08699999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO12,BU12))))","v":175.91499999999999},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP12,BV12))))","v":149.35400000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ12,BW12))))","v":147.77000000000001},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER12,BX12))))","v":148.21},{"$f":"+IF(AND($D12=0,$E12=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B12,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B12,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D12=1,\"\",IF($E12=1,IF(BlockShape=\"Yes\",VLOOKUP($B12,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES12,BY12))))","v":162.63},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":154.99151851851852},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":170.21157812499999},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":189.5418221153846},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":185.37714182692309},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":175.62990364583334},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":171.85648317307692},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.63758173076923},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":143.78768500000001},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":134.23142548076925},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":136.03608653846155},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.11504567307691},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.1043075},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":155.1480949074074},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":170.38180468749999},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":189.73176442307692},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":185.61964749999999},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":175.80564322916666},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":171.99906018518519},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.79550480769228},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":143.93158249999999},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":134.36581730769231},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":136.17226923076922},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.25431971153847},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.24445249999999},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":155.47548317307692},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":170.62410250000002},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":190.05609615384614},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":185.93677749999998},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":176.08478500000001},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":172.29284259259259},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":158.06679750000001},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":144.14625961538462},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":134.59527163461539},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":136.4317475},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.45374074074076},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":140.48375999999999},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.28932692307691},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":154.79558753709199},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.48523170731707},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":167.34594207317073},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":157.9705798611111},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":156.24958103975536},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":144.28615789473685},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.07084593023257},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.77328289473685},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.61323475609757},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":125.64932012195122},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.709446875},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.42901282051281},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":154.95041246290799},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.65508231707315},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.2870058139535},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":158.12864930555554},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":155.64332475884245},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":144.4306644736842},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.20197674418606},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.89518750000001},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.73699390243901},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":125.77512804878049},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.83620625},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.40831097560977},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":154.50456386292834},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.94508536585366},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":168.5745261627907},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":158.29011824324326},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":155.90921543408362},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":145.344703125},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":130.84326219512195},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.10336184210526},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":124.49638953488373},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":125.35072435897436},{"$f":"+IF($D12=1,\"\",IF($E12=0,VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E12=1,(VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B12,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.05263749999999},{"$f":"IF($D12=1,\"\",(AP12*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ12*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":147.98737365591398},{"$f":"IF($D12=1,\"\",(AQ12*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA12*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":163.0060457697642},{"$f":"IF($D12=1,\"\",(AR12*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB12*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":180.6996693548387},{"$f":"IF($D12=1,\"\",(AS12*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC12*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":177.42790322580643},{"$f":"IF($D12=1,\"\",(AT12*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD12*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":168.06162202380952},{"$f":"IF($D12=1,\"\",(AU12*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE12*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":164.98776581426648},{"$f":"IF($D12=1,\"\",(AV12*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF12*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":152.00031388888888},{"$f":"IF($D12=1,\"\",(AW12*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG12*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":137.90785618279571},{"$f":"IF($D12=1,\"\",(AX12*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH12*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":128.97132083333335},{"$f":"IF($D12=1,\"\",(AY12*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI12*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.55934543010753},{"$f":"IF($D12=1,\"\",(AZ12*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ12*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":133.17854301075269},{"$f":"IF($D12=1,\"\",(BA12*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK12*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.1510361111111},{"$f":"IF($D12=1,\"\",(BB12*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL12*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":148.13686693548388},{"$f":"IF($D12=1,\"\",(BC12*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM12*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":163.16907350901525},{"$f":"IF($D12=1,\"\",(BD12*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN12*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":180.88075403225804},{"$f":"IF($D12=1,\"\",(BE12*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO12*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":177.6056303763441},{"$f":"IF($D12=1,\"\",(BF12*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP12*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":168.22978869047617},{"$f":"IF($D12=1,\"\",(BG12*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ12*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.1529851951548},{"$f":"IF($D12=1,\"\",(BH12*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR12*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":152.1525722222222},{"$f":"IF($D12=1,\"\",(BI12*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS12*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":138.0458508064516},{"$f":"IF($D12=1,\"\",(BJ12*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT12*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":129.10044027777778},{"$f":"IF($D12=1,\"\",(BK12*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU12*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.6900510752688},{"$f":"IF($D12=1,\"\",(BL12*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV12*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":133.31188037634408},{"$f":"IF($D12=1,\"\",(BM12*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW12*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.28523194444443},{"$f":"IF($D12=1,\"\",(BN12*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX12*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":148.39210618279571},{"$f":"IF($D12=1,\"\",(BO12*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY12*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":163.44744244105408},{"$f":"IF($D12=1,\"\",(BP12*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ12*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":181.18995161290323},{"$f":"IF($D12=1,\"\",(BQ12*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA12*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":177.90906989247313},{"$f":"IF($D12=1,\"\",(BR12*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB12*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":168.51693821839083},{"$f":"IF($D12=1,\"\",(BS12*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC12*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":165.43509286675641},{"$f":"IF($D12=1,\"\",(BT12*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD12*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":152.41253333333333},{"$f":"IF($D12=1,\"\",(BU12*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE12*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":138.28149731182796},{"$f":"IF($D12=1,\"\",(BV12*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF12*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":129.32090972222221},{"$f":"IF($D12=1,\"\",(BW12*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG12*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.91324865591397},{"$f":"IF($D12=1,\"\",(BX12*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH12*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":133.53957258064517},{"$f":"IF($D12=1,\"\",(BY12*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI12*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":134.51437222222222},30.509,41.689,33.81,36.450000000000003,47.572000000000003,33.5,34.112000000000002,26.236000000000001,8.0489999999999995,2.4390000000000001,0,16.614000000000001,30.509,41.689,33.81,36.450000000000003,47.572000000000003,33.5,34.112000000000002,26.236000000000001,8.0489999999999995,2.4390000000000001,0,16.614000000000001,30.509,41.689,33.81,36.450000000000003,47.572000000000003,33.5,34.112000000000002,26.236000000000001,8.0489999999999995,2.4390000000000001,0,16.614000000000001,{"$f":"IF($D12=1,\"\",MAX(F12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP12,0))","v":42.243481481481496},{"$f":"IF($D12=1,\"\",MAX(G12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ12,0))","v":50.552421875000022},{"$f":"IF($D12=1,\"\",MAX(H12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR12,0))","v":54.483177884615401},{"$f":"IF($D12=1,\"\",MAX(I12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS12,0))","v":66.369858173076921},{"$f":"IF($D12=1,\"\",MAX(J12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT12,0))","v":82.231096354166652},{"$f":"IF($D12=1,\"\",MAX(K12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU12,0))","v":53.262516826923076},{"$f":"IF($D12=1,\"\",MAX(L12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV12,0))","v":51.449418269230762},{"$f":"IF($D12=1,\"\",MAX(M12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW12,0))","v":32.127314999999982},{"$f":"IF($D12=1,\"\",MAX(N12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX12,0))","v":15.122574519230767},{"$f":"IF($D12=1,\"\",MAX(O12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY12,0))","v":11.733913461538464},{"$f":"IF($D12=1,\"\",MAX(P12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ12,0))","v":9.0949543269231015},{"$f":"IF($D12=1,\"\",MAX(Q12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA12,0))","v":22.525692499999991},{"$f":"IF($D12=1,\"\",MAX(R12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB12,0))","v":42.086905092592616},{"$f":"IF($D12=1,\"\",MAX(S12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC12,0))","v":50.382195312500016},{"$f":"IF($D12=1,\"\",MAX(T12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD12,0))","v":54.293235576923081},{"$f":"IF($D12=1,\"\",MAX(U12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE12,0))","v":66.127352500000029},{"$f":"IF($D12=1,\"\",MAX(V12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF12,0))","v":82.055356770833328},{"$f":"IF($D12=1,\"\",MAX(W12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG12,0))","v":53.119939814814813},{"$f":"IF($D12=1,\"\",MAX(X12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH12,0))","v":51.291495192307707},{"$f":"IF($D12=1,\"\",MAX(Y12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI12,0))","v":31.983417500000002},{"$f":"IF($D12=1,\"\",MAX(Z12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ12,0))","v":14.988182692307703},{"$f":"IF($D12=1,\"\",MAX(AA12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK12,0))","v":11.597730769230793},{"$f":"IF($D12=1,\"\",MAX(AB12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL12,0))","v":8.9556802884615365},{"$f":"IF($D12=1,\"\",MAX(AC12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM12,0))","v":22.385547500000001},{"$f":"IF($D12=1,\"\",MAX(AD12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN12,0))","v":41.75951682692309},{"$f":"IF($D12=1,\"\",MAX(AE12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO12,0))","v":50.139897499999989},{"$f":"IF($D12=1,\"\",MAX(AF12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP12,0))","v":53.968903846153864},{"$f":"IF($D12=1,\"\",MAX(AG12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ12,0))","v":65.810222500000037},{"$f":"IF($D12=1,\"\",MAX(AH12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR12,0))","v":81.776214999999979},{"$f":"IF($D12=1,\"\",MAX(AI12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS12,0))","v":52.826157407407408},{"$f":"IF($D12=1,\"\",MAX(AJ12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT12,0))","v":51.020202499999982},{"$f":"IF($D12=1,\"\",MAX(AK12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU12,0))","v":31.76874038461537},{"$f":"IF($D12=1,\"\",MAX(AL12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV12,0))","v":14.758728365384627},{"$f":"IF($D12=1,\"\",MAX(AM12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW12,0))","v":11.33825250000001},{"$f":"IF($D12=1,\"\",MAX(AN12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX12,0))","v":8.7562592592592523},{"$f":"IF($D12=1,\"\",MAX(AO12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B12,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY12,0))","v":22.146240000000006},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP12-ET12))","v":11.734481481481495},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ12-EU12))","v":8.8634218750000215},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR12-EV12))","v":20.673177884615399},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS12-EW12))","v":29.919858173076918},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT12-EX12))","v":34.65909635416665},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU12-EY12))","v":19.762516826923076},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV12-EZ12))","v":17.33741826923076},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW12-FA12))","v":5.891314999999981},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX12-FB12))","v":7.0735745192307675},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY12-FC12))","v":9.2949134615384637},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ12-FD12))","v":9.0949543269231015},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA12-FE12))","v":5.9116924999999902},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB12-FF12))","v":11.577905092592616},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC12-FG12))","v":8.6931953125000163},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD12-FH12))","v":20.483235576923079},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE12-FI12))","v":29.677352500000026},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF12-FJ12))","v":34.483356770833325},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG12-FK12))","v":19.619939814814813},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH12-FL12))","v":17.179495192307705},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI12-FM12))","v":5.747417500000001},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ12-FN12))","v":6.9391826923077033},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK12-FO12))","v":9.1587307692307931},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL12-FP12))","v":8.9556802884615365},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM12-FQ12))","v":5.7715475000000005},{"$f":"IF($D12=1,\"\",MAX(0,AD12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN12-FR12))","v":11.250516826923089},{"$f":"IF($D12=1,\"\",MAX(0,AE12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO12-FS12))","v":8.4508974999999893},{"$f":"IF($D12=1,\"\",MAX(0,AF12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP12-FT12))","v":20.158903846153862},{"$f":"IF($D12=1,\"\",MAX(0,AG12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ12-FU12))","v":29.360222500000035},{"$f":"IF($D12=1,\"\",MAX(0,AH12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR12-FV12))","v":34.204214999999976},{"$f":"IF($D12=1,\"\",MAX(0,AI12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS12-FW12))","v":19.326157407407408},{"$f":"IF($D12=1,\"\",MAX(0,AJ12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT12-FX12))","v":16.90820249999998},{"$f":"IF($D12=1,\"\",MAX(0,AK12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU12-FY12))","v":5.5327403846153693},{"$f":"IF($D12=1,\"\",MAX(0,AL12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV12-FZ12))","v":6.7097283653846276},{"$f":"IF($D12=1,\"\",MAX(0,AM12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW12-GA12))","v":8.89925250000001},{"$f":"IF($D12=1,\"\",MAX(0,AN12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX12-GB12))","v":8.7562592592592523},{"$f":"IF($D12=1,\"\",MAX(0,AO12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY12-GC12))","v":5.5322400000000052},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ12))","v":49.247626344086029},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK12))","v":57.757954230235811},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL12))","v":63.325330645161301},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM12))","v":74.319096774193582},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN12))","v":89.79937797619047},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO12))","v":60.131234185733518},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP12))","v":57.086686111111106},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ12))","v":38.00714381720428},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR12))","v":20.382679166666662},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS12))","v":17.210654569892483},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT12))","v":15.031456989247317},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU12))","v":28.478963888888899},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV12))","v":49.098133064516134},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW12))","v":57.594926490984761},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX12))","v":63.144245967741966},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY12))","v":74.141369623655919},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ12))","v":89.63121130952382},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA12))","v":59.966014804845202},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB12))","v":56.934427777777785},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC12))","v":37.869149193548395},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED12))","v":20.253559722222235},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE12))","v":17.079948924731212},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF12))","v":14.89811962365593},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG12))","v":28.344768055555562},{"$f":"IF($D12=1,\"\",MAX(0,AD12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH12))","v":48.842893817204299},{"$f":"IF($D12=1,\"\",MAX(0,AE12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI12))","v":57.316557558945931},{"$f":"IF($D12=1,\"\",MAX(0,AF12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ12))","v":62.835048387096776},{"$f":"IF($D12=1,\"\",MAX(0,AG12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK12))","v":73.837930107526887},{"$f":"IF($D12=1,\"\",MAX(0,AH12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL12))","v":89.344061781609156},{"$f":"IF($D12=1,\"\",MAX(0,AI12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM12))","v":59.683907133243594},{"$f":"IF($D12=1,\"\",MAX(0,AJ12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN12))","v":56.67446666666666},{"$f":"IF($D12=1,\"\",MAX(0,AK12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO12))","v":37.63350268817203},{"$f":"IF($D12=1,\"\",MAX(0,AL12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP12))","v":20.033090277777802},{"$f":"IF($D12=1,\"\",MAX(0,AM12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ12))","v":16.856751344086035},{"$f":"IF($D12=1,\"\",MAX(0,AN12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER12))","v":14.670427419354837},{"$f":"IF($D12=1,\"\",MAX(0,AO12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES12))","v":28.115627777777775},{"$f":"IF($D12=1,\"\",MAX(0,F12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ12-ET12))","v":18.738626344086029},{"$f":"IF($D12=1,\"\",MAX(0,G12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK12-EU12))","v":16.068954230235811},{"$f":"IF($D12=1,\"\",MAX(0,H12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL12-EV12))","v":29.515330645161299},{"$f":"IF($D12=1,\"\",MAX(0,I12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM12-EW12))","v":37.869096774193579},{"$f":"IF($D12=1,\"\",MAX(0,J12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN12-EX12))","v":42.227377976190468},{"$f":"IF($D12=1,\"\",MAX(0,K12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO12-EY12))","v":26.631234185733518},{"$f":"IF($D12=1,\"\",MAX(0,L12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP12-EZ12))","v":22.974686111111104},{"$f":"IF($D12=1,\"\",MAX(0,M12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ12-FA12))","v":11.77114381720428},{"$f":"IF($D12=1,\"\",MAX(0,N12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR12-FB12))","v":12.333679166666663},{"$f":"IF($D12=1,\"\",MAX(0,O12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS12-FC12))","v":14.771654569892483},{"$f":"IF($D12=1,\"\",MAX(0,P12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT12-FD12))","v":15.031456989247317},{"$f":"IF($D12=1,\"\",MAX(0,Q12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU12-FE12))","v":11.864963888888898},{"$f":"IF($D12=1,\"\",MAX(0,R12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV12-FF12))","v":18.589133064516133},{"$f":"IF($D12=1,\"\",MAX(0,S12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW12-FG12))","v":15.905926490984761},{"$f":"IF($D12=1,\"\",MAX(0,T12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX12-FH12))","v":29.334245967741964},{"$f":"IF($D12=1,\"\",MAX(0,U12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY12-FI12))","v":37.691369623655916},{"$f":"IF($D12=1,\"\",MAX(0,V12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ12-FJ12))","v":42.059211309523818},{"$f":"IF($D12=1,\"\",MAX(0,W12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA12-FK12))","v":26.466014804845202},{"$f":"IF($D12=1,\"\",MAX(0,X12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB12-FL12))","v":22.822427777777783},{"$f":"IF($D12=1,\"\",MAX(0,Y12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC12-FM12))","v":11.633149193548395},{"$f":"IF($D12=1,\"\",MAX(0,Z12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED12-FN12))","v":12.204559722222236},{"$f":"IF($D12=1,\"\",MAX(0,AA12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE12-FO12))","v":14.640948924731212},{"$f":"IF($D12=1,\"\",MAX(0,AB12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF12-FP12))","v":14.89811962365593},{"$f":"IF($D12=1,\"\",MAX(0,AC12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG12-FQ12))","v":11.730768055555561},{"$f":"IF($D12=1,\"\",MAX(0,AD12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH12-FR12))","v":18.333893817204299},{"$f":"IF($D12=1,\"\",MAX(0,AE12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI12-FS12))","v":15.627557558945931},{"$f":"IF($D12=1,\"\",MAX(0,AF12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ12-FT12))","v":29.025048387096774},{"$f":"IF($D12=1,\"\",MAX(0,AG12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK12-FU12))","v":37.387930107526884},{"$f":"IF($D12=1,\"\",MAX(0,AH12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL12-FV12))","v":41.772061781609153},{"$f":"IF($D12=1,\"\",MAX(0,AI12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM12-FW12))","v":26.183907133243594},{"$f":"IF($D12=1,\"\",MAX(0,AJ12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN12-FX12))","v":22.562466666666658},{"$f":"IF($D12=1,\"\",MAX(0,AK12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO12-FY12))","v":11.397502688172029},{"$f":"IF($D12=1,\"\",MAX(0,AL12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP12-FZ12))","v":11.984090277777803},{"$f":"IF($D12=1,\"\",MAX(0,AM12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ12-GA12))","v":14.417751344086035},{"$f":"IF($D12=1,\"\",MAX(0,AN12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER12-GB12))","v":14.670427419354837},{"$f":"IF($D12=1,\"\",MAX(0,AO12-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B12,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES12-GC12))","v":11.501627777777774},1952073.3045967005,6027109.9838631647,5162222.1845967015,{"$f":"+LR12-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10055,"Albion, City of",0,{"$f":"+VLOOKUP($B13,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ13,AP13))))","v":0.85199999999999998},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK13,AQ13))))","v":0.89},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL13,AR13))))","v":1.2470000000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM13,AS13))))","v":1.2190000000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN13,AT13))))","v":1.0109999999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO13,AU13))))","v":0.91400000000000003},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP13,AV13))))","v":0.83599999999999997},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ13,AW13))))","v":0.69699999999999995},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR13,AX13))))","v":0.624},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS13,AY13))))","v":0.65300000000000002},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT13,AZ13))))","v":0.64400000000000002},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU13,BA13))))","v":0.61},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV13,BB13))))","v":0.86},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW13,BC13))))","v":0.89800000000000002},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX13,BD13))))","v":1.2549999999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY13,BE13))))","v":1.2270000000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ13,BF13))))","v":1.0189999999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA13,BG13))))","v":0.92200000000000004},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB13,BH13))))","v":0.84399999999999997},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC13,BI13))))","v":0.70499999999999996},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED13,BJ13))))","v":0.63200000000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE13,BK13))))","v":0.66100000000000003},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF13,BL13))))","v":0.65200000000000002},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG13,BM13))))","v":0.61799999999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH13,BN13))))","v":0.86799999999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI13,BO13))))","v":0.90500000000000003},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ13,BP13))))","v":1.2629999999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK13,BQ13))))","v":1.2350000000000001},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL13,BR13))))","v":1.0269999999999999},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM13,BS13))))","v":0.93},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN13,BT13))))","v":0.85199999999999998},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO13,BU13))))","v":0.71299999999999997},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP13,BV13))))","v":0.64},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ13,BW13))))","v":0.66900000000000004},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER13,BX13))))","v":0.66},{"$f":"+IF(AND($D13=0,$E13=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B13,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B13,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D13=1,\"\",IF($E13=1,IF(BlockShape=\"Yes\",VLOOKUP($B13,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES13,BY13))))","v":0.626},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.44178703703703703},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.49965885416666667},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.69932692307692312},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.66391346153846154},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.58598177083333336},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50676923076923075},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.44682932692307692},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38221749999999999},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38679567307692309},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4334975961538462},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40718269230769233},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38099249999999996},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.44475000000000003},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50253906250000002},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.7022139423076923},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.66659499999999994},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.58884114583333336},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50962962962962965},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.44973557692307692},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38520249999999995},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38988701923076924},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.43668750000000001},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4103774038461539},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38408999999999999},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.44829567307692308},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50527749999999994},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.70510096153846158},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.66944000000000004},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.58415499999999998},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51249768518518524},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45290249999999999},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3875769230769231},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.39297836538461539},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.44168000000000002},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41197685185185184},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38718750000000002},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.39614423076923078},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48173590504451036},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.67025304878048775},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.6581920731707317},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.57389583333333338},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.49491743119266052},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42119078947368421},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34061627906976744},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31081578947368421},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32411280487804878},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30277134146341461},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30811250000000001},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.39880128205128207},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48451335311572702},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.67302134146341464},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.6614709302325581},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.5766979166666667},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.49711575562700966},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42393092105263158},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34327616279069767},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31329934210526317},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32649695121951217},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30514634146341463},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31061875},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40297865853658532},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4865607476635514},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.67578963414634141},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.66429360465116283},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.57200675675675672},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.49991639871382632},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.427640625},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.34464939024390245},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31578289473684212},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33195058139534883},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3042948717948718},{"$f":"+IF($D13=1,\"\",IF($E13=0,VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E13=1,(VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B13,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31312499999999999},{"$f":"IF($D13=1,\"\",(AP13*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ13*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42264650537634413},{"$f":"IF($D13=1,\"\",(AQ13*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA13*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.49128155339805823},{"$f":"IF($D13=1,\"\",(AR13*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB13*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68650940860215059},{"$f":"IF($D13=1,\"\",(AS13*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC13*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.66139112903225805},{"$f":"IF($D13=1,\"\",(AT13*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD13*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.58080208333333327},{"$f":"IF($D13=1,\"\",(AU13*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE13*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50155316285329743},{"$f":"IF($D13=1,\"\",(AV13*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF13*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.43600416666666669},{"$f":"IF($D13=1,\"\",(AW13*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG13*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36298252688172039},{"$f":"IF($D13=1,\"\",(AX13*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH13*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35471527777777778},{"$f":"IF($D13=1,\"\",(AY13*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI13*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.3852741935483871},{"$f":"IF($D13=1,\"\",(AZ13*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ13*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36115188172043011},{"$f":"IF($D13=1,\"\",(BA13*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK13*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.34860138888888886},{"$f":"IF($D13=1,\"\",(BB13*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL13*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42548118279569891},{"$f":"IF($D13=1,\"\",(BC13*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM13*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.49411373092926497},{"$f":"IF($D13=1,\"\",(BD13*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN13*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.68934408602150532},{"$f":"IF($D13=1,\"\",(BE13*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO13*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.66422580645161289},{"$f":"IF($D13=1,\"\",(BF13*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP13*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.58363690476190477},{"$f":"IF($D13=1,\"\",(BG13*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ13*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50439165545087483},{"$f":"IF($D13=1,\"\",(BH13*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR13*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.43884027777777784},{"$f":"IF($D13=1,\"\",(BI13*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS13*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36581720430107528},{"$f":"IF($D13=1,\"\",(BJ13*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT13*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35755000000000003},{"$f":"IF($D13=1,\"\",(BK13*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU13*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.38810887096774194},{"$f":"IF($D13=1,\"\",(BL13*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV13*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36398521505376347},{"$f":"IF($D13=1,\"\",(BM13*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW13*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35143611111111112},{"$f":"IF($D13=1,\"\",(BN13*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX13*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.42831720430107528},{"$f":"IF($D13=1,\"\",(BO13*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY13*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.49694452149791951},{"$f":"IF($D13=1,\"\",(BP13*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ13*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.69217876344086016},{"$f":"IF($D13=1,\"\",(BQ13*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA13*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.66706048387096772},{"$f":"IF($D13=1,\"\",(BR13*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB13*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.57898850574712646},{"$f":"IF($D13=1,\"\",(BS13*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC13*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.50723149394347244},{"$f":"IF($D13=1,\"\",(BT13*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD13*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.44167499999999998},{"$f":"IF($D13=1,\"\",(BU13*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE13*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36865188172043006},{"$f":"IF($D13=1,\"\",(BV13*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF13*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36038472222222229},{"$f":"IF($D13=1,\"\",(BW13*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG13*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.39094489247311826},{"$f":"IF($D13=1,\"\",(BX13*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH13*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.36681989247311825},{"$f":"IF($D13=1,\"\",(BY13*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI13*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35427083333333331},0.17599999999999999,0.253,0.17100000000000001,0.182,0.20399999999999999,0.186,0.312,0.17499999999999999,9.2999999999999999E-2,5.5E-2,6.0999999999999999E-2,0.13500000000000001,0.17599999999999999,0.253,0.17100000000000001,0.182,0.20399999999999999,0.186,0.312,0.17499999999999999,9.2999999999999999E-2,5.5E-2,6.0999999999999999E-2,0.13500000000000001,0.17599999999999999,0.253,0.17100000000000001,0.182,0.20399999999999999,0.186,0.312,0.17499999999999999,9.2999999999999999E-2,5.5E-2,6.0999999999999999E-2,0.13500000000000001,{"$f":"IF($D13=1,\"\",MAX(F13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP13,0))","v":0.41021296296296295},{"$f":"IF($D13=1,\"\",MAX(G13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ13,0))","v":0.39034114583333335},{"$f":"IF($D13=1,\"\",MAX(H13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR13,0))","v":0.54767307692307698},{"$f":"IF($D13=1,\"\",MAX(I13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS13,0))","v":0.55508653846153855},{"$f":"IF($D13=1,\"\",MAX(J13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT13,0))","v":0.42501822916666654},{"$f":"IF($D13=1,\"\",MAX(K13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU13,0))","v":0.40723076923076929},{"$f":"IF($D13=1,\"\",MAX(L13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV13,0))","v":0.38917067307692305},{"$f":"IF($D13=1,\"\",MAX(M13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW13,0))","v":0.31478249999999997},{"$f":"IF($D13=1,\"\",MAX(N13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX13,0))","v":0.23720432692307691},{"$f":"IF($D13=1,\"\",MAX(O13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY13,0))","v":0.21950240384615383},{"$f":"IF($D13=1,\"\",MAX(P13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ13,0))","v":0.23681730769230769},{"$f":"IF($D13=1,\"\",MAX(Q13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA13,0))","v":0.22900750000000003},{"$f":"IF($D13=1,\"\",MAX(R13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB13,0))","v":0.41524999999999995},{"$f":"IF($D13=1,\"\",MAX(S13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC13,0))","v":0.3954609375},{"$f":"IF($D13=1,\"\",MAX(T13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD13,0))","v":0.5527860576923076},{"$f":"IF($D13=1,\"\",MAX(U13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE13,0))","v":0.56040500000000015},{"$f":"IF($D13=1,\"\",MAX(V13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF13,0))","v":0.43015885416666655},{"$f":"IF($D13=1,\"\",MAX(W13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG13,0))","v":0.41237037037037039},{"$f":"IF($D13=1,\"\",MAX(X13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH13,0))","v":0.39426442307692305},{"$f":"IF($D13=1,\"\",MAX(Y13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI13,0))","v":0.31979750000000001},{"$f":"IF($D13=1,\"\",MAX(Z13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ13,0))","v":0.24211298076923077},{"$f":"IF($D13=1,\"\",MAX(AA13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK13,0))","v":0.22431250000000003},{"$f":"IF($D13=1,\"\",MAX(AB13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL13,0))","v":0.24162259615384613},{"$f":"IF($D13=1,\"\",MAX(AC13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM13,0))","v":0.23391000000000001},{"$f":"IF($D13=1,\"\",MAX(AD13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN13,0))","v":0.41970432692307691},{"$f":"IF($D13=1,\"\",MAX(AE13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO13,0))","v":0.39972250000000009},{"$f":"IF($D13=1,\"\",MAX(AF13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP13,0))","v":0.55789903846153832},{"$f":"IF($D13=1,\"\",MAX(AG13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ13,0))","v":0.56556000000000006},{"$f":"IF($D13=1,\"\",MAX(AH13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR13,0))","v":0.44284499999999993},{"$f":"IF($D13=1,\"\",MAX(AI13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS13,0))","v":0.41750231481481481},{"$f":"IF($D13=1,\"\",MAX(AJ13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT13,0))","v":0.39909749999999999},{"$f":"IF($D13=1,\"\",MAX(AK13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU13,0))","v":0.32542307692307687},{"$f":"IF($D13=1,\"\",MAX(AL13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV13,0))","v":0.24702163461538462},{"$f":"IF($D13=1,\"\",MAX(AM13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW13,0))","v":0.22732000000000002},{"$f":"IF($D13=1,\"\",MAX(AN13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX13,0))","v":0.24802314814814819},{"$f":"IF($D13=1,\"\",MAX(AO13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B13,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY13,0))","v":0.23881249999999998},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP13-ET13))","v":0.23421296296296296},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ13-EU13))","v":0.13734114583333334},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR13-EV13))","v":0.37667307692307694},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS13-EW13))","v":0.37308653846153855},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT13-EX13))","v":0.22101822916666655},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU13-EY13))","v":0.22123076923076929},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV13-EZ13))","v":7.7170673076923046E-2},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW13-FA13))","v":0.13978249999999998},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX13-FB13))","v":0.14420432692307691},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY13-FC13))","v":0.16450240384615383},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ13-FD13))","v":0.17581730769230769},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA13-FE13))","v":9.4007500000000022E-2},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB13-FF13))","v":0.23924999999999996},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC13-FG13))","v":0.1424609375},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD13-FH13))","v":0.38178605769230756},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE13-FI13))","v":0.37840500000000016},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF13-FJ13))","v":0.22615885416666656},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG13-FK13))","v":0.22637037037037039},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH13-FL13))","v":8.2264423076923054E-2},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI13-FM13))","v":0.14479750000000002},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ13-FN13))","v":0.14911298076923077},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK13-FO13))","v":0.16931250000000003},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL13-FP13))","v":0.18062259615384613},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM13-FQ13))","v":9.8909999999999998E-2},{"$f":"IF($D13=1,\"\",MAX(0,AD13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN13-FR13))","v":0.24370432692307692},{"$f":"IF($D13=1,\"\",MAX(0,AE13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO13-FS13))","v":0.14672250000000009},{"$f":"IF($D13=1,\"\",MAX(0,AF13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP13-FT13))","v":0.38689903846153828},{"$f":"IF($D13=1,\"\",MAX(0,AG13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ13-FU13))","v":0.38356000000000007},{"$f":"IF($D13=1,\"\",MAX(0,AH13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR13-FV13))","v":0.23884499999999995},{"$f":"IF($D13=1,\"\",MAX(0,AI13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS13-FW13))","v":0.23150231481481481},{"$f":"IF($D13=1,\"\",MAX(0,AJ13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT13-FX13))","v":8.7097499999999994E-2},{"$f":"IF($D13=1,\"\",MAX(0,AK13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU13-FY13))","v":0.15042307692307688},{"$f":"IF($D13=1,\"\",MAX(0,AL13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV13-FZ13))","v":0.15402163461538462},{"$f":"IF($D13=1,\"\",MAX(0,AM13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW13-GA13))","v":0.17232000000000003},{"$f":"IF($D13=1,\"\",MAX(0,AN13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX13-GB13))","v":0.18702314814814819},{"$f":"IF($D13=1,\"\",MAX(0,AO13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY13-GC13))","v":0.10381249999999997},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ13))","v":0.42935349462365585},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK13))","v":0.39871844660194178},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL13))","v":0.56049059139784951},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM13))","v":0.55760887096774203},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN13))","v":0.43019791666666662},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO13))","v":0.41244683714670261},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP13))","v":0.39999583333333327},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ13))","v":0.33401747311827956},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR13))","v":0.26928472222222222},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS13))","v":0.26772580645161292},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT13))","v":0.2828481182795699},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU13))","v":0.26139861111111112},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV13))","v":0.43451881720430108},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW13))","v":0.40388626907073505},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX13))","v":0.56565591397849457},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY13))","v":0.5627741935483872},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ13))","v":0.43536309523809513},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA13))","v":0.41760834454912521},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB13))","v":0.40515972222222213},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC13))","v":0.33918279569892468},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED13))","v":0.27444999999999997},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE13))","v":0.2728911290322581},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF13))","v":0.28801478494623656},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG13))","v":0.26656388888888888},{"$f":"IF($D13=1,\"\",MAX(0,AD13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH13))","v":0.43968279569892471},{"$f":"IF($D13=1,\"\",MAX(0,AE13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI13))","v":0.40805547850208052},{"$f":"IF($D13=1,\"\",MAX(0,AF13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ13))","v":0.57082123655913974},{"$f":"IF($D13=1,\"\",MAX(0,AG13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK13))","v":0.56793951612903237},{"$f":"IF($D13=1,\"\",MAX(0,AH13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL13))","v":0.44801149425287345},{"$f":"IF($D13=1,\"\",MAX(0,AI13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM13))","v":0.4227685060565276},{"$f":"IF($D13=1,\"\",MAX(0,AJ13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN13))","v":0.410325},{"$f":"IF($D13=1,\"\",MAX(0,AK13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO13))","v":0.3443481182795699},{"$f":"IF($D13=1,\"\",MAX(0,AL13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP13))","v":0.27961527777777773},{"$f":"IF($D13=1,\"\",MAX(0,AM13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ13))","v":0.27805510752688178},{"$f":"IF($D13=1,\"\",MAX(0,AN13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER13))","v":0.29318010752688178},{"$f":"IF($D13=1,\"\",MAX(0,AO13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES13))","v":0.27172916666666669},{"$f":"IF($D13=1,\"\",MAX(0,F13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ13-ET13))","v":0.25335349462365586},{"$f":"IF($D13=1,\"\",MAX(0,G13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK13-EU13))","v":0.14571844660194178},{"$f":"IF($D13=1,\"\",MAX(0,H13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL13-EV13))","v":0.38949059139784947},{"$f":"IF($D13=1,\"\",MAX(0,I13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM13-EW13))","v":0.37560887096774204},{"$f":"IF($D13=1,\"\",MAX(0,J13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN13-EX13))","v":0.22619791666666664},{"$f":"IF($D13=1,\"\",MAX(0,K13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO13-EY13))","v":0.22644683714670261},{"$f":"IF($D13=1,\"\",MAX(0,L13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP13-EZ13))","v":8.7995833333333273E-2},{"$f":"IF($D13=1,\"\",MAX(0,M13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ13-FA13))","v":0.15901747311827957},{"$f":"IF($D13=1,\"\",MAX(0,N13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR13-FB13))","v":0.17628472222222222},{"$f":"IF($D13=1,\"\",MAX(0,O13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS13-FC13))","v":0.21272580645161293},{"$f":"IF($D13=1,\"\",MAX(0,P13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT13-FD13))","v":0.22184811827956991},{"$f":"IF($D13=1,\"\",MAX(0,Q13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU13-FE13))","v":0.12639861111111111},{"$f":"IF($D13=1,\"\",MAX(0,R13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV13-FF13))","v":0.25851881720430109},{"$f":"IF($D13=1,\"\",MAX(0,S13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW13-FG13))","v":0.15088626907073505},{"$f":"IF($D13=1,\"\",MAX(0,T13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX13-FH13))","v":0.39465591397849453},{"$f":"IF($D13=1,\"\",MAX(0,U13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY13-FI13))","v":0.38077419354838721},{"$f":"IF($D13=1,\"\",MAX(0,V13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ13-FJ13))","v":0.23136309523809515},{"$f":"IF($D13=1,\"\",MAX(0,W13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA13-FK13))","v":0.23160834454912521},{"$f":"IF($D13=1,\"\",MAX(0,X13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB13-FL13))","v":9.315972222222213E-2},{"$f":"IF($D13=1,\"\",MAX(0,Y13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC13-FM13))","v":0.16418279569892469},{"$f":"IF($D13=1,\"\",MAX(0,Z13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED13-FN13))","v":0.18144999999999997},{"$f":"IF($D13=1,\"\",MAX(0,AA13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE13-FO13))","v":0.2178911290322581},{"$f":"IF($D13=1,\"\",MAX(0,AB13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF13-FP13))","v":0.22701478494623656},{"$f":"IF($D13=1,\"\",MAX(0,AC13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG13-FQ13))","v":0.13156388888888887},{"$f":"IF($D13=1,\"\",MAX(0,AD13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH13-FR13))","v":0.26368279569892472},{"$f":"IF($D13=1,\"\",MAX(0,AE13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI13-FS13))","v":0.15505547850208051},{"$f":"IF($D13=1,\"\",MAX(0,AF13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ13-FT13))","v":0.3998212365591397},{"$f":"IF($D13=1,\"\",MAX(0,AG13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK13-FU13))","v":0.38593951612903238},{"$f":"IF($D13=1,\"\",MAX(0,AH13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL13-FV13))","v":0.24401149425287347},{"$f":"IF($D13=1,\"\",MAX(0,AI13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM13-FW13))","v":0.23676850605652761},{"$f":"IF($D13=1,\"\",MAX(0,AJ13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN13-FX13))","v":9.8324999999999996E-2},{"$f":"IF($D13=1,\"\",MAX(0,AK13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO13-FY13))","v":0.16934811827956991},{"$f":"IF($D13=1,\"\",MAX(0,AL13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP13-FZ13))","v":0.18661527777777773},{"$f":"IF($D13=1,\"\",MAX(0,AM13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ13-GA13))","v":0.22305510752688179},{"$f":"IF($D13=1,\"\",MAX(0,AN13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER13-GB13))","v":0.23218010752688178},{"$f":"IF($D13=1,\"\",MAX(0,AO13-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B13,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES13-GC13))","v":0.13672916666666668},27018.509113319087,49955.310030778288,47153.099113319098,{"$f":"+LR13-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10057,"Ashland, City of",0,{"$f":"+VLOOKUP($B14,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ14,AP14))))","v":25.751203703703702},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK14,AQ14))))","v":30.626270833333333},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL14,AR14))))","v":33.040615384615386},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM14,AS14))))","v":33.600596153846155},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN14,AT14))))","v":34.084729166666662},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO14,AU14))))","v":30.650307692307692},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP14,AV14))))","v":26.004865384615382},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ14,AW14))))","v":27.100999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR14,AX14))))","v":36.166826923076918},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS14,AY14))))","v":37.400884615384612},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT14,AZ14))))","v":37.529557692307691},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU14,BA14))))","v":32.199999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV14,BB14))))","v":25.751203703703702},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW14,BC14))))","v":30.626270833333333},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX14,BD14))))","v":33.040615384615386},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY14,BE14))))","v":33.600500000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ14,BF14))))","v":34.084729166666662},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA14,BG14))))","v":30.650129629629628},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB14,BH14))))","v":26.004865384615382},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC14,BI14))))","v":27.100999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED14,BJ14))))","v":36.166826923076918},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE14,BK14))))","v":37.400884615384612},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF14,BL14))))","v":37.529557692307691},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG14,BM14))))","v":32.199999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH14,BN14))))","v":25.751826923076923},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI14,BO14))))","v":30.627000000000002},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ14,BP14))))","v":33.040615384615386},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK14,BQ14))))","v":33.600500000000004},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL14,BR14))))","v":34.083999999999996},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM14,BS14))))","v":30.650129629629628},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN14,BT14))))","v":26.003999999999998},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO14,BU14))))","v":27.10003846153846},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP14,BV14))))","v":36.166826923076918},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ14,BW14))))","v":37.402999999999999},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER14,BX14))))","v":37.530537037037035},{"$f":"+IF(AND($D14=0,$E14=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B14,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B14,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D14=1,\"\",IF($E14=1,IF(BlockShape=\"Yes\",VLOOKUP($B14,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES14,BY14))))","v":32.199999999999996},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.853326388888888},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.853249999999999},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.19469951923077},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.164824519230766},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.219148437499999},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.1825625},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.559038461538464},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.123615000000001},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.994072115384615},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.900709134615383},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.12558173076923},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.655419999999999},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.853326388888888},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.853249999999999},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.19469951923077},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.148217500000001},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.219148437499999},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.204905092592593},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.559038461538464},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.123615000000001},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.994072115384615},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.900709134615383},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.12558173076923},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.655419999999999},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.852362980769229},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.865862499999999},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.19469951923077},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.148217500000001},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.213055000000001},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.204905092592593},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.5456875},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.125889423076924},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.994072115384615},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.9284125},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.111395833333333},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.655419999999999},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.162881410256412},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.463115727002968},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.239637195121951},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.70223475609756},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.564895833333331},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.287229357798164},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.521348684210526},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.322354651162792},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.925032894736843},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.068381097560977},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.954045731707316},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.838553125000001},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.162881410256412},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.463115727002968},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.239637195121951},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.975619186046512},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.564895833333331},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.05579421221865},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.521348684210526},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.322354651162792},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.925032894736843},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.068381097560977},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.954045731707316},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.838553125000001},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.392908536585365},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.228579439252336},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.239637195121951},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.975619186046512},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.519337837837838},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.05579421221865},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.739918750000001},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.130993902439025},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.925032894736843},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.356857558139534},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.660403846153846},{"$f":"+IF($D14=1,\"\",IF($E14=0,VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E14=1,(VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B14,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.838553125000001},{"$f":"IF($D14=1,\"\",(AP14*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ14*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.886365591397851},{"$f":"IF($D14=1,\"\",(AQ14*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA14*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.801273231622748},{"$f":"IF($D14=1,\"\",(AR14*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB14*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.569349462365594},{"$f":"IF($D14=1,\"\",(AS14*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC14*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.756586021505374},{"$f":"IF($D14=1,\"\",(AT14*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD14*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.22446875},{"$f":"IF($D14=1,\"\",(AU14*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE14*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.468196500672946},{"$f":"IF($D14=1,\"\",(AV14*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF14*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.854236111111113},{"$f":"IF($D14=1,\"\",(AW14*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG14*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.366043010752687},{"$f":"IF($D14=1,\"\",(AX14*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH14*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.85381111111111},{"$f":"IF($D14=1,\"\",(AY14*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI14*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.888607526881721},{"$f":"IF($D14=1,\"\",(AZ14*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ14*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.404797043010753},{"$f":"IF($D14=1,\"\",(BA14*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK14*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.514590277777778},{"$f":"IF($D14=1,\"\",(BB14*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL14*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.886365591397851},{"$f":"IF($D14=1,\"\",(BC14*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM14*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.801273231622748},{"$f":"IF($D14=1,\"\",(BD14*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN14*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.569349462365594},{"$f":"IF($D14=1,\"\",(BE14*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO14*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.756586021505377},{"$f":"IF($D14=1,\"\",(BF14*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP14*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.22446875},{"$f":"IF($D14=1,\"\",(BG14*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ14*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.468197846567968},{"$f":"IF($D14=1,\"\",(BH14*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR14*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.854236111111113},{"$f":"IF($D14=1,\"\",(BI14*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS14*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.366043010752687},{"$f":"IF($D14=1,\"\",(BJ14*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT14*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.85381111111111},{"$f":"IF($D14=1,\"\",(BK14*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU14*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.888607526881721},{"$f":"IF($D14=1,\"\",(BL14*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV14*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.404797043010753},{"$f":"IF($D14=1,\"\",(BM14*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW14*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.514590277777778},{"$f":"IF($D14=1,\"\",(BN14*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX14*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.886366935483871},{"$f":"IF($D14=1,\"\",(BO14*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY14*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.801274618585296},{"$f":"IF($D14=1,\"\",(BP14*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ14*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.569349462365594},{"$f":"IF($D14=1,\"\",(BQ14*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA14*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.756586021505377},{"$f":"IF($D14=1,\"\",(BR14*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB14*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.216876436781607},{"$f":"IF($D14=1,\"\",(BS14*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC14*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.468197846567968},{"$f":"IF($D14=1,\"\",(BT14*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD14*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.85423472222222},{"$f":"IF($D14=1,\"\",(BU14*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE14*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.364698924731181},{"$f":"IF($D14=1,\"\",(BV14*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF14*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.85381111111111},{"$f":"IF($D14=1,\"\",(BW14*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG14*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.889951612903225},{"$f":"IF($D14=1,\"\",(BX14*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH14*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.406141129032257},{"$f":"IF($D14=1,\"\",(BY14*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI14*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.514590277777778},5.1660000000000004,6.4509999999999996,5.8689999999999998,5.0940000000000003,5.6159999999999997,5.2640000000000002,4.6509999999999998,5.9880000000000004,8.0269999999999992,9.5459999999999994,8.6440000000000001,5.7409999999999997,5.1660000000000004,6.4509999999999996,5.8689999999999998,5.0940000000000003,5.6159999999999997,5.2640000000000002,4.6509999999999998,5.9880000000000004,8.0269999999999992,9.5459999999999994,8.6440000000000001,5.7409999999999997,5.1660000000000004,6.4509999999999996,5.8689999999999998,5.0940000000000003,5.6159999999999997,5.2640000000000002,4.6509999999999998,5.9880000000000004,8.0269999999999992,9.5459999999999994,8.6440000000000001,5.7409999999999997,{"$f":"IF($D14=1,\"\",MAX(F14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP14,0))","v":6.8978773148148136},{"$f":"IF($D14=1,\"\",MAX(G14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ14,0))","v":8.7730208333333337},{"$f":"IF($D14=1,\"\",MAX(H14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR14,0))","v":5.8459158653846153},{"$f":"IF($D14=1,\"\",MAX(I14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS14,0))","v":7.4357716346153886},{"$f":"IF($D14=1,\"\",MAX(J14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT14,0))","v":10.865580729166663},{"$f":"IF($D14=1,\"\",MAX(K14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU14,0))","v":9.4677451923076923},{"$f":"IF($D14=1,\"\",MAX(L14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV14,0))","v":7.4458269230769183},{"$f":"IF($D14=1,\"\",MAX(M14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW14,0))","v":9.9773849999999982},{"$f":"IF($D14=1,\"\",MAX(N14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX14,0))","v":17.172754807692304},{"$f":"IF($D14=1,\"\",MAX(O14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY14,0))","v":14.500175480769229},{"$f":"IF($D14=1,\"\",MAX(P14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ14,0))","v":15.40397596153846},{"$f":"IF($D14=1,\"\",MAX(Q14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA14,0))","v":13.544579999999996},{"$f":"IF($D14=1,\"\",MAX(R14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB14,0))","v":6.8978773148148136},{"$f":"IF($D14=1,\"\",MAX(S14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC14,0))","v":8.7730208333333337},{"$f":"IF($D14=1,\"\",MAX(T14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD14,0))","v":5.8459158653846153},{"$f":"IF($D14=1,\"\",MAX(U14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE14,0))","v":7.4522825000000026},{"$f":"IF($D14=1,\"\",MAX(V14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF14,0))","v":10.865580729166663},{"$f":"IF($D14=1,\"\",MAX(W14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG14,0))","v":9.4452245370370349},{"$f":"IF($D14=1,\"\",MAX(X14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH14,0))","v":7.4458269230769183},{"$f":"IF($D14=1,\"\",MAX(Y14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI14,0))","v":9.9773849999999982},{"$f":"IF($D14=1,\"\",MAX(Z14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ14,0))","v":17.172754807692304},{"$f":"IF($D14=1,\"\",MAX(AA14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK14,0))","v":14.500175480769229},{"$f":"IF($D14=1,\"\",MAX(AB14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL14,0))","v":15.40397596153846},{"$f":"IF($D14=1,\"\",MAX(AC14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM14,0))","v":13.544579999999996},{"$f":"IF($D14=1,\"\",MAX(AD14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN14,0))","v":6.899463942307694},{"$f":"IF($D14=1,\"\",MAX(AE14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO14,0))","v":8.7611375000000038},{"$f":"IF($D14=1,\"\",MAX(AF14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP14,0))","v":5.8459158653846153},{"$f":"IF($D14=1,\"\",MAX(AG14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ14,0))","v":7.4522825000000026},{"$f":"IF($D14=1,\"\",MAX(AH14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR14,0))","v":10.870944999999995},{"$f":"IF($D14=1,\"\",MAX(AI14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS14,0))","v":9.4452245370370349},{"$f":"IF($D14=1,\"\",MAX(AJ14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT14,0))","v":7.4583124999999981},{"$f":"IF($D14=1,\"\",MAX(AK14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU14,0))","v":9.9741490384615368},{"$f":"IF($D14=1,\"\",MAX(AL14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV14,0))","v":17.172754807692304},{"$f":"IF($D14=1,\"\",MAX(AM14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW14,0))","v":14.474587499999998},{"$f":"IF($D14=1,\"\",MAX(AN14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX14,0))","v":15.419141203703703},{"$f":"IF($D14=1,\"\",MAX(AO14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B14,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY14,0))","v":13.544579999999996},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP14-ET14))","v":1.7318773148148132},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ14-EU14))","v":2.3220208333333341},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR14-EV14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS14-EW14))","v":2.3417716346153883},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT14-EX14))","v":5.249580729166663},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU14-EY14))","v":4.2037451923076921},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV14-EZ14))","v":2.7948269230769185},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW14-FA14))","v":3.9893849999999977},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX14-FB14))","v":9.1457548076923043},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY14-FC14))","v":4.95417548076923},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ14-FD14))","v":6.7599759615384603},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA14-FE14))","v":7.8035799999999966},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB14-FF14))","v":1.7318773148148132},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC14-FG14))","v":2.3220208333333341},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD14-FH14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE14-FI14))","v":2.3582825000000023},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF14-FJ14))","v":5.249580729166663},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG14-FK14))","v":4.1812245370370347},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH14-FL14))","v":2.7948269230769185},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI14-FM14))","v":3.9893849999999977},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ14-FN14))","v":9.1457548076923043},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK14-FO14))","v":4.95417548076923},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL14-FP14))","v":6.7599759615384603},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM14-FQ14))","v":7.8035799999999966},{"$f":"IF($D14=1,\"\",MAX(0,AD14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN14-FR14))","v":1.7334639423076936},{"$f":"IF($D14=1,\"\",MAX(0,AE14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO14-FS14))","v":2.3101375000000042},{"$f":"IF($D14=1,\"\",MAX(0,AF14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP14-FT14))","v":0},{"$f":"IF($D14=1,\"\",MAX(0,AG14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ14-FU14))","v":2.3582825000000023},{"$f":"IF($D14=1,\"\",MAX(0,AH14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR14-FV14))","v":5.2549449999999958},{"$f":"IF($D14=1,\"\",MAX(0,AI14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS14-FW14))","v":4.1812245370370347},{"$f":"IF($D14=1,\"\",MAX(0,AJ14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT14-FX14))","v":2.8073124999999983},{"$f":"IF($D14=1,\"\",MAX(0,AK14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU14-FY14))","v":3.9861490384615363},{"$f":"IF($D14=1,\"\",MAX(0,AL14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV14-FZ14))","v":9.1457548076923043},{"$f":"IF($D14=1,\"\",MAX(0,AM14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW14-GA14))","v":4.928587499999999},{"$f":"IF($D14=1,\"\",MAX(0,AN14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX14-GB14))","v":6.7751412037037024},{"$f":"IF($D14=1,\"\",MAX(0,AO14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY14-GC14))","v":7.8035799999999966},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ14))","v":8.8648381123058506},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK14))","v":10.824997601710585},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL14))","v":8.4712659222497919},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM14))","v":9.8440101323407809},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN14))","v":12.860260416666662},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO14))","v":11.182111191634746},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP14))","v":9.1506292735042685},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ14))","v":11.734956989247312},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR14))","v":19.313015811965808},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS14))","v":17.512277088502891},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT14))","v":18.124760649296938},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU14))","v":15.685409722222218},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV14))","v":8.8648381123058506},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW14))","v":10.824997601710585},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX14))","v":8.4712659222497919},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY14))","v":9.8439139784946263},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ14))","v":12.860260416666662},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA14))","v":11.18193178306166},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB14))","v":9.1506292735042685},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC14))","v":11.734956989247312},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED14))","v":19.313015811965808},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE14))","v":17.512277088502891},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF14))","v":18.124760649296938},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG14))","v":15.685409722222218},{"$f":"IF($D14=1,\"\",MAX(0,AD14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH14))","v":8.8654599875930522},{"$f":"IF($D14=1,\"\",MAX(0,AE14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI14))","v":10.825725381414706},{"$f":"IF($D14=1,\"\",MAX(0,AF14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ14))","v":8.4712659222497919},{"$f":"IF($D14=1,\"\",MAX(0,AG14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK14))","v":9.8439139784946263},{"$f":"IF($D14=1,\"\",MAX(0,AH14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL14))","v":12.867123563218389},{"$f":"IF($D14=1,\"\",MAX(0,AI14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM14))","v":11.18193178306166},{"$f":"IF($D14=1,\"\",MAX(0,AJ14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN14))","v":9.149765277777778},{"$f":"IF($D14=1,\"\",MAX(0,AK14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO14))","v":11.735339536807279},{"$f":"IF($D14=1,\"\",MAX(0,AL14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP14))","v":19.313015811965808},{"$f":"IF($D14=1,\"\",MAX(0,AM14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ14))","v":17.513048387096774},{"$f":"IF($D14=1,\"\",MAX(0,AN14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER14))","v":18.124395908004779},{"$f":"IF($D14=1,\"\",MAX(0,AO14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES14))","v":15.685409722222218},{"$f":"IF($D14=1,\"\",MAX(0,F14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ14-ET14))","v":3.6988381123058502},{"$f":"IF($D14=1,\"\",MAX(0,G14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK14-EU14))","v":4.3739976017105855},{"$f":"IF($D14=1,\"\",MAX(0,H14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL14-EV14))","v":2.6022659222497921},{"$f":"IF($D14=1,\"\",MAX(0,I14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM14-EW14))","v":4.7500101323407806},{"$f":"IF($D14=1,\"\",MAX(0,J14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN14-EX14))","v":7.2442604166666626},{"$f":"IF($D14=1,\"\",MAX(0,K14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO14-EY14))","v":5.918111191634746},{"$f":"IF($D14=1,\"\",MAX(0,L14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP14-EZ14))","v":4.4996292735042687},{"$f":"IF($D14=1,\"\",MAX(0,M14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ14-FA14))","v":5.7469569892473116},{"$f":"IF($D14=1,\"\",MAX(0,N14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR14-FB14))","v":11.286015811965809},{"$f":"IF($D14=1,\"\",MAX(0,O14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS14-FC14))","v":7.966277088502892},{"$f":"IF($D14=1,\"\",MAX(0,P14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT14-FD14))","v":9.4807606492969381},{"$f":"IF($D14=1,\"\",MAX(0,Q14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU14-FE14))","v":9.9444097222222183},{"$f":"IF($D14=1,\"\",MAX(0,R14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV14-FF14))","v":3.6988381123058502},{"$f":"IF($D14=1,\"\",MAX(0,S14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW14-FG14))","v":4.3739976017105855},{"$f":"IF($D14=1,\"\",MAX(0,T14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX14-FH14))","v":2.6022659222497921},{"$f":"IF($D14=1,\"\",MAX(0,U14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY14-FI14))","v":4.749913978494626},{"$f":"IF($D14=1,\"\",MAX(0,V14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ14-FJ14))","v":7.2442604166666626},{"$f":"IF($D14=1,\"\",MAX(0,W14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA14-FK14))","v":5.9179317830616602},{"$f":"IF($D14=1,\"\",MAX(0,X14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB14-FL14))","v":4.4996292735042687},{"$f":"IF($D14=1,\"\",MAX(0,Y14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC14-FM14))","v":5.7469569892473116},{"$f":"IF($D14=1,\"\",MAX(0,Z14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED14-FN14))","v":11.286015811965809},{"$f":"IF($D14=1,\"\",MAX(0,AA14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE14-FO14))","v":7.966277088502892},{"$f":"IF($D14=1,\"\",MAX(0,AB14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF14-FP14))","v":9.4807606492969381},{"$f":"IF($D14=1,\"\",MAX(0,AC14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG14-FQ14))","v":9.9444097222222183},{"$f":"IF($D14=1,\"\",MAX(0,AD14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH14-FR14))","v":3.6994599875930518},{"$f":"IF($D14=1,\"\",MAX(0,AE14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI14-FS14))","v":4.3747253814147067},{"$f":"IF($D14=1,\"\",MAX(0,AF14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ14-FT14))","v":2.6022659222497921},{"$f":"IF($D14=1,\"\",MAX(0,AG14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK14-FU14))","v":4.749913978494626},{"$f":"IF($D14=1,\"\",MAX(0,AH14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL14-FV14))","v":7.251123563218389},{"$f":"IF($D14=1,\"\",MAX(0,AI14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM14-FW14))","v":5.9179317830616602},{"$f":"IF($D14=1,\"\",MAX(0,AJ14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN14-FX14))","v":4.4987652777777782},{"$f":"IF($D14=1,\"\",MAX(0,AK14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO14-FY14))","v":5.7473395368072788},{"$f":"IF($D14=1,\"\",MAX(0,AL14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP14-FZ14))","v":11.286015811965809},{"$f":"IF($D14=1,\"\",MAX(0,AM14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ14-GA14))","v":7.9670483870967743},{"$f":"IF($D14=1,\"\",MAX(0,AN14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER14-GB14))","v":9.4803959080047786},{"$f":"IF($D14=1,\"\",MAX(0,AO14-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B14,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES14-GC14))","v":9.9444097222222183},536285.79607252486,1645924.2060993139,1355005.403163871,{"$f":"+LR14-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10059,"Bandon, City of",0,{"$f":"+VLOOKUP($B15,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ15,AP15))))","v":11.816000000000001},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK15,AQ15))))","v":12.78},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL15,AR15))))","v":15.352},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM15,AS15))))","v":16.803999999999998},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN15,AT15))))","v":15.339},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO15,AU15))))","v":13.63},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP15,AV15))))","v":13.606999999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ15,AW15))))","v":10.025},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR15,AX15))))","v":8.8209999999999997},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS15,AY15))))","v":7.9139999999999997},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT15,AZ15))))","v":7.843},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU15,BA15))))","v":9.0950000000000006},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV15,BB15))))","v":11.816000000000001},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW15,BC15))))","v":12.78},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX15,BD15))))","v":15.352},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY15,BE15))))","v":16.803999999999998},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ15,BF15))))","v":15.339},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA15,BG15))))","v":13.63},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB15,BH15))))","v":13.606999999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC15,BI15))))","v":10.025},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED15,BJ15))))","v":8.8209999999999997},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE15,BK15))))","v":7.9139999999999997},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF15,BL15))))","v":7.843},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG15,BM15))))","v":9.0950000000000006},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH15,BN15))))","v":11.816000000000001},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI15,BO15))))","v":12.78},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ15,BP15))))","v":15.352},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK15,BQ15))))","v":16.803999999999998},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL15,BR15))))","v":15.23},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM15,BS15))))","v":13.63},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN15,BT15))))","v":13.606999999999999},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO15,BU15))))","v":10.025},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP15,BV15))))","v":8.8209999999999997},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ15,BW15))))","v":7.9139999999999997},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER15,BX15))))","v":7.843},{"$f":"+IF(AND($D15=0,$E15=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B15,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B15,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D15=1,\"\",IF($E15=1,IF(BlockShape=\"Yes\",VLOOKUP($B15,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES15,BY15))))","v":9.0950000000000006},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.772333333333334},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8410755208333338},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.970281249999999},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.555141826923078},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.731041666666668},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0024086538461532},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7602692307692305},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2224424999999997},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9557788461538461},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6825528846153848},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5992475961538455},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8393075000000003},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.772333333333334},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8410755208333338},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.970281249999999},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.514380000000001},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.731041666666668},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0394722222222228},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7602692307692305},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2224424999999997},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9557788461538461},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6825528846153848},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5992475961538455},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8393075000000003},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7538149038461537},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8766525000000005},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.972485576923077},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.516562499999999},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.6284475},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0416249999999998},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7247950000000003},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2494855769230773},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9579831730769239},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6671000000000005},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6172638888888891},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8415525000000006},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8807884615384616},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3083264094955487},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6530518292682927},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2941524390243906},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8166701388888882},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6325168195718653},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.304328947368421},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8916017441860467},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.421996710526316},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0944024390243898},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0106951219512199},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1603687499999999},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8807884615384616},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3083264094955487},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6530518292682927},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4467122093023246},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8166701388888882},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5105530546623802},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.304328947368421},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8916017441860467},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.421996710526316},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0944024390243898},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0106951219512199},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1603687499999999},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.001079268292683},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1920903426791281},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6547896341463417},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.448500000000001},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7045709459459459},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5123440514469451},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4259718750000001},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.796920731707317},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4237138157894735},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1905610465116281},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9090544871794872},{"$f":"+IF($D15=1,\"\",IF($E15=0,VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E15=1,(VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B15,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1620656250000003},{"$f":"IF($D15=1,\"\",(AP15*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ15*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9791048387096772},{"$f":"IF($D15=1,\"\",(AQ15*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA15*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1246588072122048},{"$f":"IF($D15=1,\"\",(AR15*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB15*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9487069892473112},{"$f":"IF($D15=1,\"\",(AS15*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC15*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.558361559139785},{"$f":"IF($D15=1,\"\",(AT15*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD15*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9105967261904766},{"$f":"IF($D15=1,\"\",(AU15*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE15*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3995087483176292},{"$f":"IF($D15=1,\"\",(AV15*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF15*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1455388888888898},{"$f":"IF($D15=1,\"\",(AW15*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG15*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6071075268817205},{"$f":"IF($D15=1,\"\",(AX15*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH15*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3081819444444438},{"$f":"IF($D15=1,\"\",(AY15*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI15*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.9824005376344083},{"$f":"IF($D15=1,\"\",(AZ15*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ15*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.8989180107526886},{"$f":"IF($D15=1,\"\",(BA15*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK15*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0931125000000002},{"$f":"IF($D15=1,\"\",(BB15*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL15*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9791048387096772},{"$f":"IF($D15=1,\"\",(BC15*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM15*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1246588072122048},{"$f":"IF($D15=1,\"\",(BD15*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN15*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9487069892473112},{"$f":"IF($D15=1,\"\",(BE15*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO15*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.558361559139785},{"$f":"IF($D15=1,\"\",(BF15*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP15*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9105967261904766},{"$f":"IF($D15=1,\"\",(BG15*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ15*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.3995074024226124},{"$f":"IF($D15=1,\"\",(BH15*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR15*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1455388888888898},{"$f":"IF($D15=1,\"\",(BI15*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS15*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6071075268817205},{"$f":"IF($D15=1,\"\",(BJ15*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT15*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3081819444444438},{"$f":"IF($D15=1,\"\",(BK15*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU15*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.9824005376344083},{"$f":"IF($D15=1,\"\",(BL15*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV15*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.8989180107526886},{"$f":"IF($D15=1,\"\",(BM15*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW15*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0931125000000002},{"$f":"IF($D15=1,\"\",(BN15*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX15*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.9811034946236559},{"$f":"IF($D15=1,\"\",(BO15*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY15*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1266601941747574},{"$f":"IF($D15=1,\"\",(BP15*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ15*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.9507056451612907},{"$f":"IF($D15=1,\"\",(BQ15*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA15*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.560361559139785},{"$f":"IF($D15=1,\"\",(BR15*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB15*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8102471264367814},{"$f":"IF($D15=1,\"\",(BS15*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC15*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.4015087483176316},{"$f":"IF($D15=1,\"\",(BT15*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD15*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1475402777777788},{"$f":"IF($D15=1,\"\",(BU15*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE15*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6091075268817194},{"$f":"IF($D15=1,\"\",(BV15*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF15*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3101805555555552},{"$f":"IF($D15=1,\"\",(BW15*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG15*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.9843991935483869},{"$f":"IF($D15=1,\"\",(BX15*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH15*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.9009180107526875},{"$f":"IF($D15=1,\"\",(BY15*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI15*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0951138888888892},3.4279999999999999,3.42,3.3260000000000001,3.2450000000000001,4.0880000000000001,3.1059999999999999,3.6560000000000001,2.3820000000000001,1.2130000000000001,0.80100000000000005,0.93500000000000005,2.052,3.4279999999999999,3.42,3.3260000000000001,3.2450000000000001,4.0880000000000001,3.1059999999999999,3.6560000000000001,2.3820000000000001,1.2130000000000001,0.80100000000000005,0.93500000000000005,2.052,3.4279999999999999,3.42,3.3260000000000001,3.2450000000000001,4.0880000000000001,3.1059999999999999,3.6560000000000001,2.3820000000000001,1.2130000000000001,0.80100000000000005,0.93500000000000005,2.052,{"$f":"IF($D15=1,\"\",MAX(F15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP15,0))","v":4.0436666666666667},{"$f":"IF($D15=1,\"\",MAX(G15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ15,0))","v":3.9389244791666655},{"$f":"IF($D15=1,\"\",MAX(H15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR15,0))","v":4.381718750000001},{"$f":"IF($D15=1,\"\",MAX(I15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS15,0))","v":5.2488581730769202},{"$f":"IF($D15=1,\"\",MAX(J15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT15,0))","v":4.6079583333333325},{"$f":"IF($D15=1,\"\",MAX(K15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU15,0))","v":4.6275913461538476},{"$f":"IF($D15=1,\"\",MAX(L15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV15,0))","v":4.8467307692307688},{"$f":"IF($D15=1,\"\",MAX(M15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW15,0))","v":2.8025575000000007},{"$f":"IF($D15=1,\"\",MAX(N15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX15,0))","v":1.8652211538461536},{"$f":"IF($D15=1,\"\",MAX(O15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY15,0))","v":1.2314471153846149},{"$f":"IF($D15=1,\"\",MAX(P15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ15,0))","v":1.2437524038461545},{"$f":"IF($D15=1,\"\",MAX(Q15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA15,0))","v":2.2556925000000003},{"$f":"IF($D15=1,\"\",MAX(R15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB15,0))","v":4.0436666666666667},{"$f":"IF($D15=1,\"\",MAX(S15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC15,0))","v":3.9389244791666655},{"$f":"IF($D15=1,\"\",MAX(T15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD15,0))","v":4.381718750000001},{"$f":"IF($D15=1,\"\",MAX(U15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE15,0))","v":5.2896199999999975},{"$f":"IF($D15=1,\"\",MAX(V15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF15,0))","v":4.6079583333333325},{"$f":"IF($D15=1,\"\",MAX(W15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG15,0))","v":4.590527777777778},{"$f":"IF($D15=1,\"\",MAX(X15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH15,0))","v":4.8467307692307688},{"$f":"IF($D15=1,\"\",MAX(Y15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI15,0))","v":2.8025575000000007},{"$f":"IF($D15=1,\"\",MAX(Z15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ15,0))","v":1.8652211538461536},{"$f":"IF($D15=1,\"\",MAX(AA15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK15,0))","v":1.2314471153846149},{"$f":"IF($D15=1,\"\",MAX(AB15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL15,0))","v":1.2437524038461545},{"$f":"IF($D15=1,\"\",MAX(AC15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM15,0))","v":2.2556925000000003},{"$f":"IF($D15=1,\"\",MAX(AD15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN15,0))","v":4.062185096153847},{"$f":"IF($D15=1,\"\",MAX(AE15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO15,0))","v":3.9033474999999989},{"$f":"IF($D15=1,\"\",MAX(AF15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP15,0))","v":4.3795144230769232},{"$f":"IF($D15=1,\"\",MAX(AG15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ15,0))","v":5.2874374999999993},{"$f":"IF($D15=1,\"\",MAX(AH15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR15,0))","v":4.6015525000000004},{"$f":"IF($D15=1,\"\",MAX(AI15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS15,0))","v":4.588375000000001},{"$f":"IF($D15=1,\"\",MAX(AJ15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT15,0))","v":4.882204999999999},{"$f":"IF($D15=1,\"\",MAX(AK15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU15,0))","v":2.7755144230769231},{"$f":"IF($D15=1,\"\",MAX(AL15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV15,0))","v":1.8630168269230758},{"$f":"IF($D15=1,\"\",MAX(AM15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW15,0))","v":1.2468999999999992},{"$f":"IF($D15=1,\"\",MAX(AN15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX15,0))","v":1.2257361111111109},{"$f":"IF($D15=1,\"\",MAX(AO15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B15,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY15,0))","v":2.2534475},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP15-ET15))","v":0.61566666666666681},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ15-EU15))","v":0.51892447916666562},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR15-EV15))","v":1.0557187500000009},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS15-EW15))","v":2.00385817307692},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT15-EX15))","v":0.51995833333333241},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU15-EY15))","v":1.5215913461538477},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV15-EZ15))","v":1.1907307692307687},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW15-FA15))","v":0.42055750000000058},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX15-FB15))","v":0.65222115384615353},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY15-FC15))","v":0.43044711538461489},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ15-FD15))","v":0.30875240384615443},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA15-FE15))","v":0.20369250000000028},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB15-FF15))","v":0.61566666666666681},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC15-FG15))","v":0.51892447916666562},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD15-FH15))","v":1.0557187500000009},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE15-FI15))","v":2.0446199999999974},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF15-FJ15))","v":0.51995833333333241},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG15-FK15))","v":1.4845277777777781},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH15-FL15))","v":1.1907307692307687},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI15-FM15))","v":0.42055750000000058},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ15-FN15))","v":0.65222115384615353},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK15-FO15))","v":0.43044711538461489},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL15-FP15))","v":0.30875240384615443},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM15-FQ15))","v":0.20369250000000028},{"$f":"IF($D15=1,\"\",MAX(0,AD15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN15-FR15))","v":0.63418509615384711},{"$f":"IF($D15=1,\"\",MAX(0,AE15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO15-FS15))","v":0.48334749999999893},{"$f":"IF($D15=1,\"\",MAX(0,AF15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP15-FT15))","v":1.0535144230769231},{"$f":"IF($D15=1,\"\",MAX(0,AG15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ15-FU15))","v":2.0424374999999992},{"$f":"IF($D15=1,\"\",MAX(0,AH15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR15-FV15))","v":0.5135525000000003},{"$f":"IF($D15=1,\"\",MAX(0,AI15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS15-FW15))","v":1.4823750000000011},{"$f":"IF($D15=1,\"\",MAX(0,AJ15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT15-FX15))","v":1.2262049999999989},{"$f":"IF($D15=1,\"\",MAX(0,AK15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU15-FY15))","v":0.39351442307692297},{"$f":"IF($D15=1,\"\",MAX(0,AL15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV15-FZ15))","v":0.65001682692307572},{"$f":"IF($D15=1,\"\",MAX(0,AM15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW15-GA15))","v":0.44589999999999919},{"$f":"IF($D15=1,\"\",MAX(0,AN15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX15-GB15))","v":0.29073611111111086},{"$f":"IF($D15=1,\"\",MAX(0,AO15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY15-GC15))","v":0.2014475},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ15))","v":4.8368951612903235},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK15))","v":4.6553411927877946},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL15))","v":5.4032930107526891},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM15))","v":6.2456384408602137},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN15))","v":5.4284032738095238},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO15))","v":5.2304912516823716},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP15))","v":5.4614611111111095},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ15))","v":3.4178924731182798},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR15))","v":2.5128180555555559},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS15))","v":1.9315994623655914},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT15))","v":1.9440819892473113},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU15))","v":3.0018875000000005},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV15))","v":4.8368951612903235},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW15))","v":4.6553411927877946},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX15))","v":5.4032930107526891},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY15))","v":6.2456384408602137},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ15))","v":5.4284032738095238},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA15))","v":5.2304925975773884},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB15))","v":5.4614611111111095},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC15))","v":3.4178924731182798},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED15))","v":2.5128180555555559},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE15))","v":1.9315994623655914},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF15))","v":1.9440819892473113},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG15))","v":3.0018875000000005},{"$f":"IF($D15=1,\"\",MAX(0,AD15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH15))","v":4.8348965053763449},{"$f":"IF($D15=1,\"\",MAX(0,AE15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI15))","v":4.653339805825242},{"$f":"IF($D15=1,\"\",MAX(0,AF15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ15))","v":5.4012943548387096},{"$f":"IF($D15=1,\"\",MAX(0,AG15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK15))","v":6.243638440860213},{"$f":"IF($D15=1,\"\",MAX(0,AH15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL15))","v":5.419752873563219},{"$f":"IF($D15=1,\"\",MAX(0,AI15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM15))","v":5.2284912516823692},{"$f":"IF($D15=1,\"\",MAX(0,AJ15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN15))","v":5.4594597222222205},{"$f":"IF($D15=1,\"\",MAX(0,AK15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO15))","v":3.4158924731182809},{"$f":"IF($D15=1,\"\",MAX(0,AL15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP15))","v":2.5108194444444445},{"$f":"IF($D15=1,\"\",MAX(0,AM15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ15))","v":1.9296008064516128},{"$f":"IF($D15=1,\"\",MAX(0,AN15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER15))","v":1.9420819892473125},{"$f":"IF($D15=1,\"\",MAX(0,AO15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES15))","v":2.9998861111111115},{"$f":"IF($D15=1,\"\",MAX(0,F15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ15-ET15))","v":1.4088951612903235},{"$f":"IF($D15=1,\"\",MAX(0,G15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK15-EU15))","v":1.2353411927877946},{"$f":"IF($D15=1,\"\",MAX(0,H15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL15-EV15))","v":2.077293010752689},{"$f":"IF($D15=1,\"\",MAX(0,I15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM15-EW15))","v":3.0006384408602136},{"$f":"IF($D15=1,\"\",MAX(0,J15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN15-EX15))","v":1.3404032738095237},{"$f":"IF($D15=1,\"\",MAX(0,K15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO15-EY15))","v":2.1244912516823717},{"$f":"IF($D15=1,\"\",MAX(0,L15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP15-EZ15))","v":1.8054611111111094},{"$f":"IF($D15=1,\"\",MAX(0,M15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ15-FA15))","v":1.0358924731182797},{"$f":"IF($D15=1,\"\",MAX(0,N15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR15-FB15))","v":1.2998180555555559},{"$f":"IF($D15=1,\"\",MAX(0,O15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS15-FC15))","v":1.1305994623655913},{"$f":"IF($D15=1,\"\",MAX(0,P15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT15-FD15))","v":1.0090819892473113},{"$f":"IF($D15=1,\"\",MAX(0,Q15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU15-FE15))","v":0.94988750000000044},{"$f":"IF($D15=1,\"\",MAX(0,R15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV15-FF15))","v":1.4088951612903235},{"$f":"IF($D15=1,\"\",MAX(0,S15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW15-FG15))","v":1.2353411927877946},{"$f":"IF($D15=1,\"\",MAX(0,T15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX15-FH15))","v":2.077293010752689},{"$f":"IF($D15=1,\"\",MAX(0,U15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY15-FI15))","v":3.0006384408602136},{"$f":"IF($D15=1,\"\",MAX(0,V15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ15-FJ15))","v":1.3404032738095237},{"$f":"IF($D15=1,\"\",MAX(0,W15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA15-FK15))","v":2.1244925975773885},{"$f":"IF($D15=1,\"\",MAX(0,X15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB15-FL15))","v":1.8054611111111094},{"$f":"IF($D15=1,\"\",MAX(0,Y15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC15-FM15))","v":1.0358924731182797},{"$f":"IF($D15=1,\"\",MAX(0,Z15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED15-FN15))","v":1.2998180555555559},{"$f":"IF($D15=1,\"\",MAX(0,AA15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE15-FO15))","v":1.1305994623655913},{"$f":"IF($D15=1,\"\",MAX(0,AB15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF15-FP15))","v":1.0090819892473113},{"$f":"IF($D15=1,\"\",MAX(0,AC15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG15-FQ15))","v":0.94988750000000044},{"$f":"IF($D15=1,\"\",MAX(0,AD15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH15-FR15))","v":1.4068965053763449},{"$f":"IF($D15=1,\"\",MAX(0,AE15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI15-FS15))","v":1.2333398058252421},{"$f":"IF($D15=1,\"\",MAX(0,AF15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ15-FT15))","v":2.0752943548387095},{"$f":"IF($D15=1,\"\",MAX(0,AG15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK15-FU15))","v":2.9986384408602129},{"$f":"IF($D15=1,\"\",MAX(0,AH15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL15-FV15))","v":1.3317528735632189},{"$f":"IF($D15=1,\"\",MAX(0,AI15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM15-FW15))","v":2.1224912516823693},{"$f":"IF($D15=1,\"\",MAX(0,AJ15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN15-FX15))","v":1.8034597222222204},{"$f":"IF($D15=1,\"\",MAX(0,AK15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO15-FY15))","v":1.0338924731182808},{"$f":"IF($D15=1,\"\",MAX(0,AL15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP15-FZ15))","v":1.2978194444444444},{"$f":"IF($D15=1,\"\",MAX(0,AM15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ15-GA15))","v":1.1286008064516126},{"$f":"IF($D15=1,\"\",MAX(0,AN15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER15-GB15))","v":1.0070819892473124},{"$f":"IF($D15=1,\"\",MAX(0,AO15-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B15,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES15-GC15))","v":0.94788611111111143},95044.186251210805,526796.10487977415,428010.12625121075,{"$f":"+LR15-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10061,"Blaine, City of",0,{"$f":"+VLOOKUP($B16,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ16,AP16))))","v":10.938000000000001},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK16,AQ16))))","v":14.016999999999999},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL16,AR16))))","v":14.413},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM16,AS16))))","v":15.501000000000001},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN16,AT16))))","v":14.099},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO16,AU16))))","v":12.973000000000001},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP16,AV16))))","v":11.97},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ16,AW16))))","v":10.494},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR16,AX16))))","v":10.238},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS16,AY16))))","v":11.191000000000001},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT16,AZ16))))","v":10.4},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU16,BA16))))","v":10.234999999999999},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV16,BB16))))","v":11.013},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW16,BC16))))","v":14.258000000000001},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX16,BD16))))","v":14.653},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY16,BE16))))","v":15.735999999999999},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ16,BF16))))","v":14.348999999999998},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA16,BG16))))","v":13.203999999999999},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB16,BH16))))","v":12.2},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC16,BI16))))","v":10.722999999999999},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED16,BJ16))))","v":10.471},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE16,BK16))))","v":11.414999999999999},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF16,BL16))))","v":10.596},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG16,BM16))))","v":10.327},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH16,BN16))))","v":11.105},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI16,BO16))))","v":14.512},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ16,BP16))))","v":14.903000000000002},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK16,BQ16))))","v":15.982000000000003},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL16,BR16))))","v":14.510000000000002},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM16,BS16))))","v":13.433},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN16,BT16))))","v":12.423999999999999},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO16,BU16))))","v":10.942},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP16,BV16))))","v":10.689},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ16,BW16))))","v":11.623000000000001},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER16,BX16))))","v":10.774000000000001},{"$f":"+IF(AND($D16=0,$E16=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B16,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B16,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D16=1,\"\",IF($E16=1,IF(BlockShape=\"Yes\",VLOOKUP($B16,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES16,BY16))))","v":10.399999999999999},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7255740740740748},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.923770833333336},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.419894230769232},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.318560096153847},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.271075520833335},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.310079326923077},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.459555288461539},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6468150000000019},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4120889423076921},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8616658653846159},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7869663461538483},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6614225000000005},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6592129629629628},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.060106770833334},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.44281971153846},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.461354999999999},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.35365625},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.333622685185185},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5490240384615372},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7398924999999998},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4705408653846153},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8699254807692292},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8691129807692288},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6559524999999997},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7043677884615409},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.073720000000002},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.476939903846155},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.545219999999999},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.346707500000001},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.431564814814815},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.7680950000000006},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6920745192307702},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5187620192307705},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.995375000000001},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8049143518518527},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6413975000000001},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4475673076923083},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3540623145400605},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7985945121951232},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.8611432926829288},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9662743055555563},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0827737003058111},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3653947368421049},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5686569767441858},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2831151315789473},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7673993902439031},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3459268292682935},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3201062500000003},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2987179487179485},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2962640949554878},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7092957317073161},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.8692093023255811},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9219618055555561},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0392733118971051},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3387565789473683},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5381104651162785},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.212740131578947},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6896768292682927},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2244573170731705},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1926312499999998},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1623353658536582},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2723021806853581},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6314115853658535},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.8557325581395361},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8237702702702716},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0134147909967854},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2632312499999996},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5606768292682931},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1364638157894751},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5649738372093038},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1377019230769241},{"$f":"+IF($D16=1,\"\",IF($E16=0,VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E16=1,(VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B16,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0596562500000006},{"$f":"IF($D16=1,\"\",(AP16*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ16*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7702809139784961},{"$f":"IF($D16=1,\"\",(AQ16*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA16*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.7226726768377265},{"$f":"IF($D16=1,\"\",(AR16*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB16*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.264267473118281},{"$f":"IF($D16=1,\"\",(AS16*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC16*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.235182795698927},{"$f":"IF($D16=1,\"\",(AT16*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD16*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.283303571428572},{"$f":"IF($D16=1,\"\",(AU16*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE16*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.329825033647376},{"$f":"IF($D16=1,\"\",(AV16*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF16*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5753541666666671},{"$f":"IF($D16=1,\"\",(AW16*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG16*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6859462365591407},{"$f":"IF($D16=1,\"\",(AX16*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH16*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5131888888888891},{"$f":"IF($D16=1,\"\",(AY16*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI16*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9383870967741945},{"$f":"IF($D16=1,\"\",(AZ16*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ16*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7108091397849483},{"$f":"IF($D16=1,\"\",(BA16*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK16*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6208375000000013},{"$f":"IF($D16=1,\"\",(BB16*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL16*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.669327956989247},{"$f":"IF($D16=1,\"\",(BC16*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM16*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.768269070735089},{"$f":"IF($D16=1,\"\",(BD16*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN16*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.237717741935482},{"$f":"IF($D16=1,\"\",(BE16*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO16*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.262836021505375},{"$f":"IF($D16=1,\"\",(BF16*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP16*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.311501488095237},{"$f":"IF($D16=1,\"\",(BG16*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ16*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.373269179004037},{"$f":"IF($D16=1,\"\",(BH16*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR16*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.6157999999999983},{"$f":"IF($D16=1,\"\",(BI16*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS16*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7218642473118271},{"$f":"IF($D16=1,\"\",(BJ16*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT16*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5172472222222222},{"$f":"IF($D16=1,\"\",(BK16*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU16*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9087405913978479},{"$f":"IF($D16=1,\"\",(BL16*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV16*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7031895161290311},{"$f":"IF($D16=1,\"\",(BM16*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW16*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5611430555555543},{"$f":"IF($D16=1,\"\",(BN16*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX16*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5836868279569902},{"$f":"IF($D16=1,\"\",(BO16*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY16*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.8264868238557579},{"$f":"IF($D16=1,\"\",(BP16*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ16*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.222459677419355},{"$f":"IF($D16=1,\"\",(BQ16*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA16*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.301693548387096},{"$f":"IF($D16=1,\"\",(BR16*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB16*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.2737341954023},{"$f":"IF($D16=1,\"\",(BS16*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC16*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.419391655450875},{"$f":"IF($D16=1,\"\",(BT16*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD16*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.6548222222222222},{"$f":"IF($D16=1,\"\",(BU16*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE16*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7524260752688177},{"$f":"IF($D16=1,\"\",(BV16*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF16*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5129027777777786},{"$f":"IF($D16=1,\"\",(BW16*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG16*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8716411290322599},{"$f":"IF($D16=1,\"\",(BX16*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH16*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6864059139784953},{"$f":"IF($D16=1,\"\",(BY16*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI16*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.4939569444444452},1.29,1.758,1.1040000000000001,1.2050000000000001,1.3859999999999999,1.0169999999999999,1.1950000000000001,0.59599999999999997,0.44900000000000001,0.498,0.19600000000000001,0.309,1.29,1.758,1.1040000000000001,1.2050000000000001,1.3859999999999999,1.0169999999999999,1.1950000000000001,0.59599999999999997,0.44900000000000001,0.498,0.19600000000000001,0.309,1.29,1.758,1.1040000000000001,1.2050000000000001,1.3859999999999999,1.0169999999999999,1.1950000000000001,0.59599999999999997,0.44900000000000001,0.498,0.19600000000000001,0.309,{"$f":"IF($D16=1,\"\",MAX(F16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP16,0))","v":2.2124259259259258},{"$f":"IF($D16=1,\"\",MAX(G16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ16,0))","v":3.0932291666666636},{"$f":"IF($D16=1,\"\",MAX(H16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR16,0))","v":2.9931057692307679},{"$f":"IF($D16=1,\"\",MAX(I16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS16,0))","v":3.1824399038461539},{"$f":"IF($D16=1,\"\",MAX(J16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT16,0))","v":2.8279244791666649},{"$f":"IF($D16=1,\"\",MAX(K16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU16,0))","v":2.6629206730769237},{"$f":"IF($D16=1,\"\",MAX(L16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV16,0))","v":2.5104447115384616},{"$f":"IF($D16=1,\"\",MAX(M16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW16,0))","v":1.8471849999999979},{"$f":"IF($D16=1,\"\",MAX(N16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX16,0))","v":1.8259110576923074},{"$f":"IF($D16=1,\"\",MAX(O16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY16,0))","v":2.3293341346153849},{"$f":"IF($D16=1,\"\",MAX(P16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ16,0))","v":1.613033653846152},{"$f":"IF($D16=1,\"\",MAX(Q16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA16,0))","v":1.573577499999999},{"$f":"IF($D16=1,\"\",MAX(R16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB16,0))","v":2.3537870370370371},{"$f":"IF($D16=1,\"\",MAX(S16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC16,0))","v":3.1978932291666666},{"$f":"IF($D16=1,\"\",MAX(T16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD16,0))","v":3.2101802884615402},{"$f":"IF($D16=1,\"\",MAX(U16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE16,0))","v":3.2746449999999996},{"$f":"IF($D16=1,\"\",MAX(V16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF16,0))","v":2.9953437499999982},{"$f":"IF($D16=1,\"\",MAX(W16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG16,0))","v":2.8703773148148137},{"$f":"IF($D16=1,\"\",MAX(X16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH16,0))","v":2.650975961538462},{"$f":"IF($D16=1,\"\",MAX(Y16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI16,0))","v":1.9831074999999991},{"$f":"IF($D16=1,\"\",MAX(Z16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ16,0))","v":2.0004591346153848},{"$f":"IF($D16=1,\"\",MAX(AA16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK16,0))","v":2.54507451923077},{"$f":"IF($D16=1,\"\",MAX(AB16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL16,0))","v":1.7268870192307713},{"$f":"IF($D16=1,\"\",MAX(AC16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM16,0))","v":1.6710475000000002},{"$f":"IF($D16=1,\"\",MAX(AD16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN16,0))","v":2.4006322115384595},{"$f":"IF($D16=1,\"\",MAX(AE16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO16,0))","v":3.4382799999999989},{"$f":"IF($D16=1,\"\",MAX(AF16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP16,0))","v":3.4260600961538472},{"$f":"IF($D16=1,\"\",MAX(AG16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ16,0))","v":3.4367800000000042},{"$f":"IF($D16=1,\"\",MAX(AH16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR16,0))","v":3.1632925000000007},{"$f":"IF($D16=1,\"\",MAX(AI16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS16,0))","v":3.0014351851851853},{"$f":"IF($D16=1,\"\",MAX(AJ16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT16,0))","v":2.6559049999999989},{"$f":"IF($D16=1,\"\",MAX(AK16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU16,0))","v":2.2499254807692299},{"$f":"IF($D16=1,\"\",MAX(AL16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV16,0))","v":2.1702379807692296},{"$f":"IF($D16=1,\"\",MAX(AM16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW16,0))","v":2.6276250000000001},{"$f":"IF($D16=1,\"\",MAX(AN16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX16,0))","v":1.9690856481481482},{"$f":"IF($D16=1,\"\",MAX(AO16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B16,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY16,0))","v":1.7586024999999985},{"$f":"IF($D16=1,\"\",MAX(0,F16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP16-ET16))","v":0.92242592592592576},{"$f":"IF($D16=1,\"\",MAX(0,G16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ16-EU16))","v":1.3352291666666636},{"$f":"IF($D16=1,\"\",MAX(0,H16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR16-EV16))","v":1.8891057692307678},{"$f":"IF($D16=1,\"\",MAX(0,I16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS16-EW16))","v":1.9774399038461539},{"$f":"IF($D16=1,\"\",MAX(0,J16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT16-EX16))","v":1.441924479166665},{"$f":"IF($D16=1,\"\",MAX(0,K16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU16-EY16))","v":1.6459206730769238},{"$f":"IF($D16=1,\"\",MAX(0,L16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV16-EZ16))","v":1.3154447115384615},{"$f":"IF($D16=1,\"\",MAX(0,M16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW16-FA16))","v":1.2511849999999978},{"$f":"IF($D16=1,\"\",MAX(0,N16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX16-FB16))","v":1.3769110576923074},{"$f":"IF($D16=1,\"\",MAX(0,O16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY16-FC16))","v":1.8313341346153849},{"$f":"IF($D16=1,\"\",MAX(0,P16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ16-FD16))","v":1.4170336538461521},{"$f":"IF($D16=1,\"\",MAX(0,Q16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA16-FE16))","v":1.264577499999999},{"$f":"IF($D16=1,\"\",MAX(0,R16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB16-FF16))","v":1.063787037037037},{"$f":"IF($D16=1,\"\",MAX(0,S16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC16-FG16))","v":1.4398932291666666},{"$f":"IF($D16=1,\"\",MAX(0,T16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD16-FH16))","v":2.1061802884615402},{"$f":"IF($D16=1,\"\",MAX(0,U16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE16-FI16))","v":2.0696449999999995},{"$f":"IF($D16=1,\"\",MAX(0,V16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF16-FJ16))","v":1.6093437499999983},{"$f":"IF($D16=1,\"\",MAX(0,W16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG16-FK16))","v":1.8533773148148138},{"$f":"IF($D16=1,\"\",MAX(0,X16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH16-FL16))","v":1.455975961538462},{"$f":"IF($D16=1,\"\",MAX(0,Y16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI16-FM16))","v":1.387107499999999},{"$f":"IF($D16=1,\"\",MAX(0,Z16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ16-FN16))","v":1.5514591346153848},{"$f":"IF($D16=1,\"\",MAX(0,AA16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK16-FO16))","v":2.0470745192307698},{"$f":"IF($D16=1,\"\",MAX(0,AB16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL16-FP16))","v":1.5308870192307713},{"$f":"IF($D16=1,\"\",MAX(0,AC16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM16-FQ16))","v":1.3620475000000003},{"$f":"IF($D16=1,\"\",MAX(0,AD16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN16-FR16))","v":1.1106322115384595},{"$f":"IF($D16=1,\"\",MAX(0,AE16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO16-FS16))","v":1.6802799999999989},{"$f":"IF($D16=1,\"\",MAX(0,AF16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP16-FT16))","v":2.3220600961538471},{"$f":"IF($D16=1,\"\",MAX(0,AG16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ16-FU16))","v":2.2317800000000041},{"$f":"IF($D16=1,\"\",MAX(0,AH16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR16-FV16))","v":1.7772925000000008},{"$f":"IF($D16=1,\"\",MAX(0,AI16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS16-FW16))","v":1.9844351851851854},{"$f":"IF($D16=1,\"\",MAX(0,AJ16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT16-FX16))","v":1.4609049999999988},{"$f":"IF($D16=1,\"\",MAX(0,AK16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU16-FY16))","v":1.6539254807692298},{"$f":"IF($D16=1,\"\",MAX(0,AL16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV16-FZ16))","v":1.7212379807692295},{"$f":"IF($D16=1,\"\",MAX(0,AM16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW16-GA16))","v":2.1296249999999999},{"$f":"IF($D16=1,\"\",MAX(0,AN16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX16-GB16))","v":1.7730856481481483},{"$f":"IF($D16=1,\"\",MAX(0,AO16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY16-GC16))","v":1.4496024999999986},{"$f":"IF($D16=1,\"\",MAX(0,F16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ16))","v":3.1677190860215045},{"$f":"IF($D16=1,\"\",MAX(0,G16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK16))","v":4.2943273231622729},{"$f":"IF($D16=1,\"\",MAX(0,H16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL16))","v":4.1487325268817195},{"$f":"IF($D16=1,\"\",MAX(0,I16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM16))","v":4.265817204301074},{"$f":"IF($D16=1,\"\",MAX(0,J16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN16))","v":3.8156964285714281},{"$f":"IF($D16=1,\"\",MAX(0,K16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO16))","v":3.6431749663526247},{"$f":"IF($D16=1,\"\",MAX(0,L16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP16))","v":3.3946458333333336},{"$f":"IF($D16=1,\"\",MAX(0,M16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ16))","v":2.8080537634408591},{"$f":"IF($D16=1,\"\",MAX(0,N16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR16))","v":2.7248111111111104},{"$f":"IF($D16=1,\"\",MAX(0,O16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS16))","v":3.2526129032258062},{"$f":"IF($D16=1,\"\",MAX(0,P16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT16))","v":2.689190860215052},{"$f":"IF($D16=1,\"\",MAX(0,Q16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU16))","v":2.6141624999999982},{"$f":"IF($D16=1,\"\",MAX(0,R16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV16))","v":3.3436720430107529},{"$f":"IF($D16=1,\"\",MAX(0,S16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW16))","v":4.4897309292649119},{"$f":"IF($D16=1,\"\",MAX(0,T16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX16))","v":4.4152822580645186},{"$f":"IF($D16=1,\"\",MAX(0,U16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY16))","v":4.4731639784946235},{"$f":"IF($D16=1,\"\",MAX(0,V16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ16))","v":4.0374985119047615},{"$f":"IF($D16=1,\"\",MAX(0,W16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA16))","v":3.8307308209959618},{"$f":"IF($D16=1,\"\",MAX(0,X16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB16))","v":3.5842000000000009},{"$f":"IF($D16=1,\"\",MAX(0,Y16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC16))","v":3.0011357526881719},{"$f":"IF($D16=1,\"\",MAX(0,Z16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED16))","v":2.9537527777777779},{"$f":"IF($D16=1,\"\",MAX(0,AA16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE16))","v":3.5062594086021512},{"$f":"IF($D16=1,\"\",MAX(0,AB16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF16))","v":2.892810483870969},{"$f":"IF($D16=1,\"\",MAX(0,AC16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG16))","v":2.7658569444444456},{"$f":"IF($D16=1,\"\",MAX(0,AD16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH16))","v":3.5213131720430102},{"$f":"IF($D16=1,\"\",MAX(0,AE16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI16))","v":4.6855131761442426},{"$f":"IF($D16=1,\"\",MAX(0,AF16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ16))","v":4.6805403225806472},{"$f":"IF($D16=1,\"\",MAX(0,AG16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK16))","v":4.6803064516129069},{"$f":"IF($D16=1,\"\",MAX(0,AH16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL16))","v":4.2362658045977017},{"$f":"IF($D16=1,\"\",MAX(0,AI16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM16))","v":4.0136083445491249},{"$f":"IF($D16=1,\"\",MAX(0,AJ16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN16))","v":3.7691777777777773},{"$f":"IF($D16=1,\"\",MAX(0,AK16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO16))","v":3.1895739247311825},{"$f":"IF($D16=1,\"\",MAX(0,AL16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP16))","v":3.1760972222222215},{"$f":"IF($D16=1,\"\",MAX(0,AM16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ16))","v":3.7513588709677412},{"$f":"IF($D16=1,\"\",MAX(0,AN16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER16))","v":3.0875940860215056},{"$f":"IF($D16=1,\"\",MAX(0,AO16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES16))","v":2.9060430555555534},{"$f":"IF($D16=1,\"\",MAX(0,F16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ16-ET16))","v":1.8777190860215045},{"$f":"IF($D16=1,\"\",MAX(0,G16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK16-EU16))","v":2.5363273231622729},{"$f":"IF($D16=1,\"\",MAX(0,H16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL16-EV16))","v":3.0447325268817194},{"$f":"IF($D16=1,\"\",MAX(0,I16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM16-EW16))","v":3.060817204301074},{"$f":"IF($D16=1,\"\",MAX(0,J16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN16-EX16))","v":2.429696428571428},{"$f":"IF($D16=1,\"\",MAX(0,K16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO16-EY16))","v":2.6261749663526248},{"$f":"IF($D16=1,\"\",MAX(0,L16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP16-EZ16))","v":2.1996458333333333},{"$f":"IF($D16=1,\"\",MAX(0,M16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ16-FA16))","v":2.212053763440859},{"$f":"IF($D16=1,\"\",MAX(0,N16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR16-FB16))","v":2.2758111111111106},{"$f":"IF($D16=1,\"\",MAX(0,O16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS16-FC16))","v":2.754612903225806},{"$f":"IF($D16=1,\"\",MAX(0,P16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT16-FD16))","v":2.4931908602150519},{"$f":"IF($D16=1,\"\",MAX(0,Q16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU16-FE16))","v":2.305162499999998},{"$f":"IF($D16=1,\"\",MAX(0,R16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV16-FF16))","v":2.0536720430107529},{"$f":"IF($D16=1,\"\",MAX(0,S16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW16-FG16))","v":2.7317309292649119},{"$f":"IF($D16=1,\"\",MAX(0,T16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX16-FH16))","v":3.3112822580645185},{"$f":"IF($D16=1,\"\",MAX(0,U16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY16-FI16))","v":3.2681639784946235},{"$f":"IF($D16=1,\"\",MAX(0,V16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ16-FJ16))","v":2.6514985119047614},{"$f":"IF($D16=1,\"\",MAX(0,W16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA16-FK16))","v":2.8137308209959619},{"$f":"IF($D16=1,\"\",MAX(0,X16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB16-FL16))","v":2.3892000000000007},{"$f":"IF($D16=1,\"\",MAX(0,Y16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC16-FM16))","v":2.4051357526881718},{"$f":"IF($D16=1,\"\",MAX(0,Z16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED16-FN16))","v":2.504752777777778},{"$f":"IF($D16=1,\"\",MAX(0,AA16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE16-FO16))","v":3.008259408602151},{"$f":"IF($D16=1,\"\",MAX(0,AB16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF16-FP16))","v":2.6968104838709688},{"$f":"IF($D16=1,\"\",MAX(0,AC16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG16-FQ16))","v":2.4568569444444455},{"$f":"IF($D16=1,\"\",MAX(0,AD16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH16-FR16))","v":2.2313131720430102},{"$f":"IF($D16=1,\"\",MAX(0,AE16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI16-FS16))","v":2.9275131761442426},{"$f":"IF($D16=1,\"\",MAX(0,AF16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ16-FT16))","v":3.5765403225806471},{"$f":"IF($D16=1,\"\",MAX(0,AG16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK16-FU16))","v":3.4753064516129069},{"$f":"IF($D16=1,\"\",MAX(0,AH16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL16-FV16))","v":2.8502658045977016},{"$f":"IF($D16=1,\"\",MAX(0,AI16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM16-FW16))","v":2.9966083445491249},{"$f":"IF($D16=1,\"\",MAX(0,AJ16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN16-FX16))","v":2.574177777777777},{"$f":"IF($D16=1,\"\",MAX(0,AK16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO16-FY16))","v":2.5935739247311824},{"$f":"IF($D16=1,\"\",MAX(0,AL16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP16-FZ16))","v":2.7270972222222216},{"$f":"IF($D16=1,\"\",MAX(0,AM16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ16-GA16))","v":3.253358870967741},{"$f":"IF($D16=1,\"\",MAX(0,AN16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER16-GB16))","v":2.8915940860215055},{"$f":"IF($D16=1,\"\",MAX(0,AO16-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B16,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES16-GC16))","v":2.5970430555555533},208709.50675539824,463277.45828230662,324842.1567553982,{"$f":"+LR16-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10062,"Bonners Ferry, City of",0,{"$f":"+VLOOKUP($B17,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ17,AP17))))","v":8.8813518518518517},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK17,AQ17))))","v":10.347687500000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL17,AR17))))","v":14.385788461538461},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM17,AS17))))","v":13.622846153846154},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN17,AT17))))","v":13.214354166666666},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO17,AU17))))","v":10.638057692307692},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP17,AV17))))","v":7.8350769230769242},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ17,AW17))))","v":3.8959999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR17,AX17))))","v":4.8252500000000005},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS17,AY17))))","v":6.6394807692307687},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT17,AZ17))))","v":8.5908461538461545},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU17,BA17))))","v":7.527000000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV17,BB17))))","v":8.9123518518518523},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW17,BC17))))","v":10.378687500000002},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX17,BD17))))","v":14.416788461538459},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY17,BE17))))","v":13.6525},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ17,BF17))))","v":13.245354166666665},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA17,BG17))))","v":10.668722222222222},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB17,BH17))))","v":7.8660769230769239},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC17,BI17))))","v":3.9280000000000008},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED17,BJ17))))","v":4.8562500000000002},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE17,BK17))))","v":6.6704807692307702},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF17,BL17))))","v":8.6218461538461533},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG17,BM17))))","v":7.5579999999999989},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH17,BN17))))","v":8.9414615384615388},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI17,BO17))))","v":10.408999999999999},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ17,BP17))))","v":14.447788461538458},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK17,BQ17))))","v":13.682500000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL17,BR17))))","v":13.179500000000001},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM17,BS17))))","v":10.698722222222223},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN17,BT17))))","v":7.8990000000000009},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO17,BU17))))","v":3.9561730769230774},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP17,BV17))))","v":4.8862500000000004},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ17,BW17))))","v":6.6999999999999993},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER17,BX17))))","v":8.6507777777777761},{"$f":"+IF(AND($D17=0,$E17=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B17,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B17,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D17=1,\"\",IF($E17=1,IF(BlockShape=\"Yes\",VLOOKUP($B17,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES17,BY17))))","v":7.588000000000001},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3678981481481474},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8596197916666668},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.7916778846153836},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.000088942307693},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9566536458333346},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7021274038461538},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9489639423076914},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7658100000000001},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7406899038461536},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4428701923076925},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6974783653846153},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1623099999999997},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.380349537037036},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8772031250000003},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.8022019230769235},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.5097},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9668203124999994},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2952824074074067},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9604879807692308},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7856300000000012},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7569447115384618},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4598221153846156},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7188509615384628},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1794249999999984},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7710793269230773},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.4392550000000002},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.8117235576923072},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.523607500000001},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8304099999999988},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3043657407407414},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.366130000000001},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4429543269230773},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7721995192307696},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8585850000000006},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3680671296296287},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1955400000000012},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0822435897435909},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6255311572700295},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3963536585365848},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7079603658536593},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7048506944444437},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.769954128440367},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8454375000000005},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":-0.17307267441860541},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2937500000000248E-2},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6814451219512199},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1835518292682923},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4916624999999994},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0649391025641028},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6051038575667658},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3829481707317068},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2219418604651162},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6912326388888879},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1845369774919616},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8296052631578941},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":-0.19617732558139572},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0628289473684702E-2},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6598841463414626},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1563841463414639},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4702062500000004},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6799969512195116},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9850809968847356},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3685396341463409},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2035465116279056},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6872601351351353},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1698295819935689},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4299093750000003},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0652439024390005E-2},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3223684210522548E-3},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3242151162790696},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4569455128205129},{"$f":"+IF($D17=1,\"\",IF($E17=0,VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E17=1,(VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B17,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4477531250000006},{"$f":"IF($D17=1,\"\",(AP17*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ17*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.4093978494623656},{"$f":"IF($D17=1,\"\",(AQ17*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA17*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3479861303744798},{"$f":"IF($D17=1,\"\",(AR17*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB17*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.7356747311827956},{"$f":"IF($D17=1,\"\",(AS17*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC17*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.9895806451612916},{"$f":"IF($D17=1,\"\",(AT17*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD17*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9915952380952389},{"$f":"IF($D17=1,\"\",(AU17*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE17*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.4116554508748322},{"$f":"IF($D17=1,\"\",(AV17*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF17*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0608083333333331},{"$f":"IF($D17=1,\"\",(AW17*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG17*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4069717741935481},{"$f":"IF($D17=1,\"\",(AX17*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH17*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6058611111111112},{"$f":"IF($D17=1,\"\",(AY17*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI17*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2254677419354847},{"$f":"IF($D17=1,\"\",(AZ17*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ17*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1483279569892471},{"$f":"IF($D17=1,\"\",(BA17*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK17*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9753555555555558},{"$f":"IF($D17=1,\"\",(BB17*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL17*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.4093709677419355},{"$f":"IF($D17=1,\"\",(BC17*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM17*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.347803051317614},{"$f":"IF($D17=1,\"\",(BD17*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN17*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.7356491935483866},{"$f":"IF($D17=1,\"\",(BE17*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO17*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.9895537634408598},{"$f":"IF($D17=1,\"\",(BF17*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP17*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9915684523809523},{"$f":"IF($D17=1,\"\",(BG17*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ17*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.4117806191117088},{"$f":"IF($D17=1,\"\",(BH17*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR17*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.060781944444444},{"$f":"IF($D17=1,\"\",(BI17*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS17*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4069448924731187},{"$f":"IF($D17=1,\"\",(BJ17*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT17*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6058333333333337},{"$f":"IF($D17=1,\"\",(BK17*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU17*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2254408602150537},{"$f":"IF($D17=1,\"\",(BL17*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV17*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1483010752688179},{"$f":"IF($D17=1,\"\",(BM17*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW17*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9753277777777773},{"$f":"IF($D17=1,\"\",(BN17*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX17*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.4083440860215051},{"$f":"IF($D17=1,\"\",(BO17*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY17*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3466199722607497},{"$f":"IF($D17=1,\"\",(BP17*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ17*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.7346209677419342},{"$f":"IF($D17=1,\"\",(BQ17*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA17*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.9885255376344091},{"$f":"IF($D17=1,\"\",(BR17*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB17*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.9189554597701131},{"$f":"IF($D17=1,\"\",(BS17*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC17*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.4109057873485868},{"$f":"IF($D17=1,\"\",(BT17*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD17*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0611430555555561},{"$f":"IF($D17=1,\"\",(BU17*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE17*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4059180107526883},{"$f":"IF($D17=1,\"\",(BV17*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF17*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6048069444444444},{"$f":"IF($D17=1,\"\",(BW17*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG17*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2244139784946237},{"$f":"IF($D17=1,\"\",(BX17*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH17*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1472741935483866},{"$f":"IF($D17=1,\"\",(BY17*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI17*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9743013888888896},2.0779999999999998,1.913,1.5669999999999999,1.8580000000000001,1.6779999999999999,1.752,1.681,1.974,1.671,1.4390000000000001,1.518,1.6719999999999999,2.0779999999999998,1.913,1.5669999999999999,1.8580000000000001,1.6779999999999999,1.752,1.681,1.974,1.671,1.4390000000000001,1.518,1.6719999999999999,2.0779999999999998,1.913,1.5669999999999999,1.8580000000000001,1.6779999999999999,1.752,1.681,1.974,1.671,1.4390000000000001,1.518,1.6719999999999999,{"$f":"IF($D17=1,\"\",MAX(F17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP17,0))","v":2.5134537037037044},{"$f":"IF($D17=1,\"\",MAX(G17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ17,0))","v":2.4880677083333342},{"$f":"IF($D17=1,\"\",MAX(H17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR17,0))","v":4.594110576923077},{"$f":"IF($D17=1,\"\",MAX(I17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS17,0))","v":3.6227572115384614},{"$f":"IF($D17=1,\"\",MAX(J17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT17,0))","v":4.2577005208333318},{"$f":"IF($D17=1,\"\",MAX(K17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU17,0))","v":2.9359302884615381},{"$f":"IF($D17=1,\"\",MAX(L17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV17,0))","v":2.8861129807692327},{"$f":"IF($D17=1,\"\",MAX(M17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW17,0))","v":1.1301899999999998},{"$f":"IF($D17=1,\"\",MAX(N17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX17,0))","v":2.0845600961538469},{"$f":"IF($D17=1,\"\",MAX(O17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY17,0))","v":2.1966105769230762},{"$f":"IF($D17=1,\"\",MAX(P17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ17,0))","v":1.8933677884615392},{"$f":"IF($D17=1,\"\",MAX(Q17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA17,0))","v":1.3646900000000013},{"$f":"IF($D17=1,\"\",MAX(R17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB17,0))","v":2.5320023148148163},{"$f":"IF($D17=1,\"\",MAX(S17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC17,0))","v":2.5014843750000013},{"$f":"IF($D17=1,\"\",MAX(T17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD17,0))","v":4.6145865384615359},{"$f":"IF($D17=1,\"\",MAX(U17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE17,0))","v":3.1427999999999994},{"$f":"IF($D17=1,\"\",MAX(V17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF17,0))","v":4.2785338541666658},{"$f":"IF($D17=1,\"\",MAX(W17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG17,0))","v":3.373439814814815},{"$f":"IF($D17=1,\"\",MAX(X17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH17,0))","v":2.905588942307693},{"$f":"IF($D17=1,\"\",MAX(Y17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI17,0))","v":1.1423699999999997},{"$f":"IF($D17=1,\"\",MAX(Z17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ17,0))","v":2.0993052884615384},{"$f":"IF($D17=1,\"\",MAX(AA17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK17,0))","v":2.2106586538461546},{"$f":"IF($D17=1,\"\",MAX(AB17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL17,0))","v":1.9029951923076904},{"$f":"IF($D17=1,\"\",MAX(AC17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM17,0))","v":1.3785750000000005},{"$f":"IF($D17=1,\"\",MAX(AD17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN17,0))","v":2.1703822115384614},{"$f":"IF($D17=1,\"\",MAX(AE17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO17,0))","v":2.9697449999999987},{"$f":"IF($D17=1,\"\",MAX(AF17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP17,0))","v":4.636064903846151},{"$f":"IF($D17=1,\"\",MAX(AG17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ17,0))","v":3.1588925000000003},{"$f":"IF($D17=1,\"\",MAX(AH17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR17,0))","v":4.3490900000000021},{"$f":"IF($D17=1,\"\",MAX(AI17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS17,0))","v":3.3943564814814815},{"$f":"IF($D17=1,\"\",MAX(AJ17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT17,0))","v":2.53287},{"$f":"IF($D17=1,\"\",MAX(AK17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU17,0))","v":1.5132187500000001},{"$f":"IF($D17=1,\"\",MAX(AL17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV17,0))","v":2.1140504807692309},{"$f":"IF($D17=1,\"\",MAX(AM17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW17,0))","v":1.8414149999999987},{"$f":"IF($D17=1,\"\",MAX(AN17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX17,0))","v":2.2827106481481474},{"$f":"IF($D17=1,\"\",MAX(AO17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B17,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY17,0))","v":1.3924599999999998},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP17-ET17))","v":0.43545370370370451},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ17-EU17))","v":0.5750677083333342},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR17-EV17))","v":3.0271105769230768},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS17-EW17))","v":1.7647572115384613},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT17-EX17))","v":2.5797005208333319},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU17-EY17))","v":1.1839302884615381},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV17-EZ17))","v":1.2051129807692327},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW17-FA17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX17-FB17))","v":0.41356009615384681},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY17-FC17))","v":0.7576105769230761},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ17-FD17))","v":0.37536778846153918},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA17-FE17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB17-FF17))","v":0.45400231481481645},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC17-FG17))","v":0.58848437500000128},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD17-FH17))","v":3.0475865384615357},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE17-FI17))","v":1.2847999999999993},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF17-FJ17))","v":2.6005338541666658},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG17-FK17))","v":1.621439814814815},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH17-FL17))","v":1.224588942307693},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI17-FM17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ17-FN17))","v":0.42830528846153837},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK17-FO17))","v":0.77165865384615451},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL17-FP17))","v":0.38499519230769041},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM17-FQ17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,AD17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN17-FR17))","v":9.23822115384616E-2},{"$f":"IF($D17=1,\"\",MAX(0,AE17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO17-FS17))","v":1.0567449999999987},{"$f":"IF($D17=1,\"\",MAX(0,AF17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP17-FT17))","v":3.0690649038461508},{"$f":"IF($D17=1,\"\",MAX(0,AG17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ17-FU17))","v":1.3008925000000002},{"$f":"IF($D17=1,\"\",MAX(0,AH17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR17-FV17))","v":2.6710900000000022},{"$f":"IF($D17=1,\"\",MAX(0,AI17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS17-FW17))","v":1.6423564814814815},{"$f":"IF($D17=1,\"\",MAX(0,AJ17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT17-FX17))","v":0.85186999999999991},{"$f":"IF($D17=1,\"\",MAX(0,AK17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU17-FY17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,AL17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV17-FZ17))","v":0.44305048076923081},{"$f":"IF($D17=1,\"\",MAX(0,AM17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW17-GA17))","v":0.40241499999999863},{"$f":"IF($D17=1,\"\",MAX(0,AN17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX17-GB17))","v":0.76471064814814738},{"$f":"IF($D17=1,\"\",MAX(0,AO17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY17-GC17))","v":0},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ17))","v":3.4719540023894861},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK17))","v":3.9997013696255213},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL17))","v":5.650113730355665},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM17))","v":4.6332655086848629},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN17))","v":5.2227589285714275},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO17))","v":4.2264022414328597},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP17))","v":3.774268589743591},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ17))","v":2.489028225806452},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR17))","v":3.2193888888888891},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS17))","v":3.414013027295284},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT17))","v":3.4425181968569074},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU17))","v":2.5516444444444453},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV17))","v":3.5029808841099168},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW17))","v":4.0308844486823876},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX17))","v":5.6811392679900727},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY17))","v":4.6629462365591401},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ17))","v":5.2537857142857129},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA17))","v":4.256941603110513},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB17))","v":3.8052949786324799},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC17))","v":2.5210551075268821},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED17))","v":3.2504166666666663},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE17))","v":3.4450399090157164},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF17))","v":3.4735450785773354},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG17))","v":2.5826722222222216},{"$f":"IF($D17=1,\"\",MAX(0,AD17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH17))","v":3.5331174524400337},{"$f":"IF($D17=1,\"\",MAX(0,AE17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI17))","v":4.0623800277392492},{"$f":"IF($D17=1,\"\",MAX(0,AF17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ17))","v":5.713167493796524},{"$f":"IF($D17=1,\"\",MAX(0,AG17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK17))","v":4.6939744623655919},{"$f":"IF($D17=1,\"\",MAX(0,AH17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL17))","v":5.2605445402298878},{"$f":"IF($D17=1,\"\",MAX(0,AI17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM17))","v":4.2878164348736361},{"$f":"IF($D17=1,\"\",MAX(0,AJ17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN17))","v":3.8378569444444448},{"$f":"IF($D17=1,\"\",MAX(0,AK17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO17))","v":2.5502550661703891},{"$f":"IF($D17=1,\"\",MAX(0,AL17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP17))","v":3.281443055555556},{"$f":"IF($D17=1,\"\",MAX(0,AM17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ17))","v":3.4755860215053755},{"$f":"IF($D17=1,\"\",MAX(0,AN17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER17))","v":3.5035035842293896},{"$f":"IF($D17=1,\"\",MAX(0,AO17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES17))","v":2.6136986111111113},{"$f":"IF($D17=1,\"\",MAX(0,F17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ17-ET17))","v":1.3939540023894863},{"$f":"IF($D17=1,\"\",MAX(0,G17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK17-EU17))","v":2.086701369625521},{"$f":"IF($D17=1,\"\",MAX(0,H17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL17-EV17))","v":4.0831137303556648},{"$f":"IF($D17=1,\"\",MAX(0,I17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM17-EW17))","v":2.7752655086848628},{"$f":"IF($D17=1,\"\",MAX(0,J17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN17-EX17))","v":3.5447589285714276},{"$f":"IF($D17=1,\"\",MAX(0,K17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO17-EY17))","v":2.4744022414328599},{"$f":"IF($D17=1,\"\",MAX(0,L17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP17-EZ17))","v":2.093268589743591},{"$f":"IF($D17=1,\"\",MAX(0,M17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ17-FA17))","v":0.51502822580645202},{"$f":"IF($D17=1,\"\",MAX(0,N17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR17-FB17))","v":1.548388888888889},{"$f":"IF($D17=1,\"\",MAX(0,O17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS17-FC17))","v":1.9750130272952839},{"$f":"IF($D17=1,\"\",MAX(0,P17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT17-FD17))","v":1.9245181968569074},{"$f":"IF($D17=1,\"\",MAX(0,Q17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU17-FE17))","v":0.87964444444444534},{"$f":"IF($D17=1,\"\",MAX(0,R17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV17-FF17))","v":1.424980884109917},{"$f":"IF($D17=1,\"\",MAX(0,S17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW17-FG17))","v":2.1178844486823873},{"$f":"IF($D17=1,\"\",MAX(0,T17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX17-FH17))","v":4.1141392679900726},{"$f":"IF($D17=1,\"\",MAX(0,U17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY17-FI17))","v":2.80494623655914},{"$f":"IF($D17=1,\"\",MAX(0,V17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ17-FJ17))","v":3.575785714285713},{"$f":"IF($D17=1,\"\",MAX(0,W17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA17-FK17))","v":2.5049416031105132},{"$f":"IF($D17=1,\"\",MAX(0,X17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB17-FL17))","v":2.1242949786324798},{"$f":"IF($D17=1,\"\",MAX(0,Y17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC17-FM17))","v":0.54705510752688213},{"$f":"IF($D17=1,\"\",MAX(0,Z17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED17-FN17))","v":1.5794166666666662},{"$f":"IF($D17=1,\"\",MAX(0,AA17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE17-FO17))","v":2.0060399090157164},{"$f":"IF($D17=1,\"\",MAX(0,AB17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF17-FP17))","v":1.9555450785773354},{"$f":"IF($D17=1,\"\",MAX(0,AC17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG17-FQ17))","v":0.91067222222222166},{"$f":"IF($D17=1,\"\",MAX(0,AD17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH17-FR17))","v":1.4551174524400339},{"$f":"IF($D17=1,\"\",MAX(0,AE17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI17-FS17))","v":2.149380027739249},{"$f":"IF($D17=1,\"\",MAX(0,AF17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ17-FT17))","v":4.1461674937965238},{"$f":"IF($D17=1,\"\",MAX(0,AG17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK17-FU17))","v":2.8359744623655918},{"$f":"IF($D17=1,\"\",MAX(0,AH17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL17-FV17))","v":3.5825445402298879},{"$f":"IF($D17=1,\"\",MAX(0,AI17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM17-FW17))","v":2.5358164348736363},{"$f":"IF($D17=1,\"\",MAX(0,AJ17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN17-FX17))","v":2.1568569444444448},{"$f":"IF($D17=1,\"\",MAX(0,AK17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO17-FY17))","v":0.57625506617038913},{"$f":"IF($D17=1,\"\",MAX(0,AL17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP17-FZ17))","v":1.610443055555556},{"$f":"IF($D17=1,\"\",MAX(0,AM17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ17-GA17))","v":2.0365860215053755},{"$f":"IF($D17=1,\"\",MAX(0,AN17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER17-GB17))","v":1.9855035842293896},{"$f":"IF($D17=1,\"\",MAX(0,AO17-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B17,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES17-GC17))","v":0.94169861111111142},138400.75792273859,503953.70925872168,350035.46786023863,{"$f":"+LR17-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10064,"Burley, City of",0,{"$f":"+VLOOKUP($B18,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ18,AP18))))","v":19.472000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK18,AQ18))))","v":19.423000000000002},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL18,AR18))))","v":23.773},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM18,AS18))))","v":23.471},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN18,AT18))))","v":22.42},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO18,AU18))))","v":20.757000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP18,AV18))))","v":18.847000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ18,AW18))))","v":16.179000000000002},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR18,AX18))))","v":21.318000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS18,AY18))))","v":22.751000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT18,AZ18))))","v":22.228999999999999},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU18,BA18))))","v":17.478999999999999},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV18,BB18))))","v":19.504000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW18,BC18))))","v":19.459},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX18,BD18))))","v":23.821000000000002},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY18,BE18))))","v":23.518000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ18,BF18))))","v":22.462},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA18,BG18))))","v":20.794999999999998},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB18,BH18))))","v":18.879000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC18,BI18))))","v":16.204999999999998},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED18,BJ18))))","v":21.355},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE18,BK18))))","v":22.794},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF18,BL18))))","v":22.268999999999998},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG18,BM18))))","v":17.507000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH18,BN18))))","v":19.541999999999998},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI18,BO18))))","v":19.500999999999998},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ18,BP18))))","v":23.873999999999999},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK18,BQ18))))","v":23.571999999999999},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL18,BR18))))","v":22.510999999999999},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM18,BS18))))","v":20.838999999999999},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN18,BT18))))","v":18.916},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO18,BU18))))","v":16.236000000000001},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP18,BV18))))","v":21.398},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ18,BW18))))","v":22.841999999999999},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER18,BX18))))","v":22.315999999999999},{"$f":"+IF(AND($D18=0,$E18=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B18,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B18,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D18=1,\"\",IF($E18=1,IF(BlockShape=\"Yes\",VLOOKUP($B18,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES18,BY18))))","v":17.541999999999998},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.563680555555557},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.636328125},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.182057692307691},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.932990384615387},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.953749999999999},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.108951923076923},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.928139423076924},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.092929999999999},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.991249999999999},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.871355769230767},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.640204326923076},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.138422499999999},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.564203703703701},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.638994791666667},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.192197115384616},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.146407499999999},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.960489583333331},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.900435185185184},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.928560096153847},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.091597499999999},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.992074519230771},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.87604326923077},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.644245192307693},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.137399999999998},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.784538461538462},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.4313725},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.208312499999998},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.1624625},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.765467499999996},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.909268518518518},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.168154999999999},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.861074519230771},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.999038461538463},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.141679999999997},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.416712962962961},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.142502500000001},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.389060897435897},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.583077151335312},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.06448475609756},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.252064024390243},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.090840277777776},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.188633027522936},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.747375},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5466279069767435},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5538289473684195},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.828176829268292},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.46713719512195},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0879718749999991},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.383166666666666},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.580311572700298},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.068106707317073},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.190802325581394},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.091729166666665},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.278147909967846},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.741838815789473},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5390843023255805},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5468717105263163},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.823853658536585},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.462381097560975},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.080043749999998},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.316365853658537},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.650495327102801},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.077731707317074},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.200799418604653},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.966604729729729},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.281443729903538},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.660749999999998},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6137103658536596},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5460197368421067},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.811287790697675},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.475429487179486},{"$f":"+IF($D18=1,\"\",IF($E18=0,VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E18=1,(VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B18,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0782124999999976},{"$f":"IF($D18=1,\"\",(AP18*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ18*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.813033602150538},{"$f":"IF($D18=1,\"\",(AQ18*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA18*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.741812760055478},{"$f":"IF($D18=1,\"\",(AR18*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB18*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.366783602150537},{"$f":"IF($D18=1,\"\",(AS18*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC18*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.310216397849462},{"$f":"IF($D18=1,\"\",(AT18*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD18*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.29821726190476},{"$f":"IF($D18=1,\"\",(AU18*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE18*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.383589502018841},{"$f":"IF($D18=1,\"\",(AV18*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF18*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.16292777777778},{"$f":"IF($D18=1,\"\",(AW18*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG18*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.99087634408602},{"$f":"IF($D18=1,\"\",(AX18*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH18*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.695449999999997},{"$f":"IF($D18=1,\"\",(AY18*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI18*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.207158602150537},{"$f":"IF($D18=1,\"\",(AZ18*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ18*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.918744623655911},{"$f":"IF($D18=1,\"\",(BA18*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK18*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.893777777777778},{"$f":"IF($D18=1,\"\",(BB18*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL18*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.81086559139785},{"$f":"IF($D18=1,\"\",(BC18*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM18*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.741940360610265},{"$f":"IF($D18=1,\"\",(BD18*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN18*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.374049731182794},{"$f":"IF($D18=1,\"\",(BE18*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO18*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.317471774193546},{"$f":"IF($D18=1,\"\",(BF18*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP18*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.302449404761905},{"$f":"IF($D18=1,\"\",(BG18*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ18*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.384242261103632},{"$f":"IF($D18=1,\"\",(BH18*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR18*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.160833333333333},{"$f":"IF($D18=1,\"\",(BI18*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS18*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.986672043010751},{"$f":"IF($D18=1,\"\",(BJ18*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT18*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.692988888888891},{"$f":"IF($D18=1,\"\",(BK18*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU18*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.207873655913978},{"$f":"IF($D18=1,\"\",(BL18*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV18*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.918907258064515},{"$f":"IF($D18=1,\"\",(BM18*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW18*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.889686111111109},{"$f":"IF($D18=1,\"\",(BN18*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX18*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.814698924731184},{"$f":"IF($D18=1,\"\",(BO18*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY18*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.748069348127601},{"$f":"IF($D18=1,\"\",(BP18*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ18*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.387303763440858},{"$f":"IF($D18=1,\"\",(BQ18*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA18*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.330725806451614},{"$f":"IF($D18=1,\"\",(BR18*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB18*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.149859195402296},{"$f":"IF($D18=1,\"\",(BS18*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC18*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.390757738896367},{"$f":"IF($D18=1,\"\",(BT18*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD18*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.164863888888888},{"$f":"IF($D18=1,\"\",(BU18*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE18*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.988580645161292},{"$f":"IF($D18=1,\"\",(BV18*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF18*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.696652777777778},{"$f":"IF($D18=1,\"\",(BW18*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG18*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.21472446236559},{"$f":"IF($D18=1,\"\",(BX18*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH18*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.925206989247311},{"$f":"IF($D18=1,\"\",(BY18*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI18*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.891706944444442},1.9650000000000001,3.2909999999999999,2.1709999999999998,1.5620000000000001,3.0459999999999998,2.2890000000000001,2.3759999999999999,1.798,2.89,2.3479999999999999,2.7930000000000001,2.0609999999999999,1.9650000000000001,3.2909999999999999,2.1709999999999998,1.5620000000000001,3.0459999999999998,2.2890000000000001,2.3759999999999999,1.798,2.89,2.3479999999999999,2.7930000000000001,2.0609999999999999,1.9650000000000001,3.2909999999999999,2.1709999999999998,1.5620000000000001,3.0459999999999998,2.2890000000000001,2.3759999999999999,1.798,2.89,2.3479999999999999,2.7930000000000001,2.0609999999999999,{"$f":"IF($D18=1,\"\",MAX(F18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP18,0))","v":4.9083194444444445},{"$f":"IF($D18=1,\"\",MAX(G18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ18,0))","v":3.7866718750000015},{"$f":"IF($D18=1,\"\",MAX(H18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR18,0))","v":4.590942307692309},{"$f":"IF($D18=1,\"\",MAX(I18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS18,0))","v":4.5380096153846132},{"$f":"IF($D18=1,\"\",MAX(J18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT18,0))","v":4.4662500000000023},{"$f":"IF($D18=1,\"\",MAX(K18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU18,0))","v":4.6480480769230788},{"$f":"IF($D18=1,\"\",MAX(L18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV18,0))","v":3.9188605769230769},{"$f":"IF($D18=1,\"\",MAX(M18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW18,0))","v":2.086070000000003},{"$f":"IF($D18=1,\"\",MAX(N18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX18,0))","v":6.3267500000000023},{"$f":"IF($D18=1,\"\",MAX(O18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY18,0))","v":5.8796442307692338},{"$f":"IF($D18=1,\"\",MAX(P18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ18,0))","v":5.5887956730769233},{"$f":"IF($D18=1,\"\",MAX(Q18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA18,0))","v":3.3405775000000002},{"$f":"IF($D18=1,\"\",MAX(R18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB18,0))","v":4.9397962962963007},{"$f":"IF($D18=1,\"\",MAX(S18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC18,0))","v":3.8200052083333329},{"$f":"IF($D18=1,\"\",MAX(T18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD18,0))","v":4.6288028846153857},{"$f":"IF($D18=1,\"\",MAX(U18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE18,0))","v":4.371592500000002},{"$f":"IF($D18=1,\"\",MAX(V18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF18,0))","v":4.5015104166666688},{"$f":"IF($D18=1,\"\",MAX(W18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG18,0))","v":4.8945648148148138},{"$f":"IF($D18=1,\"\",MAX(X18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH18,0))","v":3.9504399038461546},{"$f":"IF($D18=1,\"\",MAX(Y18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI18,0))","v":2.1134024999999994},{"$f":"IF($D18=1,\"\",MAX(Z18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ18,0))","v":6.3629254807692295},{"$f":"IF($D18=1,\"\",MAX(AA18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK18,0))","v":5.9179567307692302},{"$f":"IF($D18=1,\"\",MAX(AB18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL18,0))","v":5.6247548076923053},{"$f":"IF($D18=1,\"\",MAX(AC18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM18,0))","v":3.3696000000000037},{"$f":"IF($D18=1,\"\",MAX(AD18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN18,0))","v":4.757461538461536},{"$f":"IF($D18=1,\"\",MAX(AE18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO18,0))","v":4.0696274999999975},{"$f":"IF($D18=1,\"\",MAX(AF18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP18,0))","v":4.6656875000000007},{"$f":"IF($D18=1,\"\",MAX(AG18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ18,0))","v":4.409537499999999},{"$f":"IF($D18=1,\"\",MAX(AH18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR18,0))","v":4.745532500000003},{"$f":"IF($D18=1,\"\",MAX(AI18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS18,0))","v":4.9297314814814808},{"$f":"IF($D18=1,\"\",MAX(AJ18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT18,0))","v":3.7478450000000016},{"$f":"IF($D18=1,\"\",MAX(AK18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU18,0))","v":2.3749254807692299},{"$f":"IF($D18=1,\"\",MAX(AL18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV18,0))","v":6.3989615384615366},{"$f":"IF($D18=1,\"\",MAX(AM18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW18,0))","v":5.7003200000000014},{"$f":"IF($D18=1,\"\",MAX(AN18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX18,0))","v":5.8992870370370376},{"$f":"IF($D18=1,\"\",MAX(AO18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B18,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY18,0))","v":3.3994974999999972},{"$f":"IF($D18=1,\"\",MAX(0,F18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP18-ET18))","v":2.9433194444444446},{"$f":"IF($D18=1,\"\",MAX(0,G18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ18-EU18))","v":0.49567187500000154},{"$f":"IF($D18=1,\"\",MAX(0,H18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR18-EV18))","v":2.4199423076923092},{"$f":"IF($D18=1,\"\",MAX(0,I18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS18-EW18))","v":2.9760096153846129},{"$f":"IF($D18=1,\"\",MAX(0,J18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT18-EX18))","v":1.4202500000000025},{"$f":"IF($D18=1,\"\",MAX(0,K18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU18-EY18))","v":2.3590480769230786},{"$f":"IF($D18=1,\"\",MAX(0,L18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV18-EZ18))","v":1.542860576923077},{"$f":"IF($D18=1,\"\",MAX(0,M18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW18-FA18))","v":0.28807000000000293},{"$f":"IF($D18=1,\"\",MAX(0,N18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX18-FB18))","v":3.4367500000000022},{"$f":"IF($D18=1,\"\",MAX(0,O18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY18-FC18))","v":3.5316442307692339},{"$f":"IF($D18=1,\"\",MAX(0,P18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ18-FD18))","v":2.7957956730769231},{"$f":"IF($D18=1,\"\",MAX(0,Q18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA18-FE18))","v":1.2795775000000003},{"$f":"IF($D18=1,\"\",MAX(0,R18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB18-FF18))","v":2.9747962962963008},{"$f":"IF($D18=1,\"\",MAX(0,S18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC18-FG18))","v":0.52900520833333298},{"$f":"IF($D18=1,\"\",MAX(0,T18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD18-FH18))","v":2.4578028846153859},{"$f":"IF($D18=1,\"\",MAX(0,U18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE18-FI18))","v":2.8095925000000017},{"$f":"IF($D18=1,\"\",MAX(0,V18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF18-FJ18))","v":1.455510416666669},{"$f":"IF($D18=1,\"\",MAX(0,W18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG18-FK18))","v":2.6055648148148136},{"$f":"IF($D18=1,\"\",MAX(0,X18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH18-FL18))","v":1.5744399038461547},{"$f":"IF($D18=1,\"\",MAX(0,Y18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI18-FM18))","v":0.31540249999999936},{"$f":"IF($D18=1,\"\",MAX(0,Z18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ18-FN18))","v":3.4729254807692294},{"$f":"IF($D18=1,\"\",MAX(0,AA18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK18-FO18))","v":3.5699567307692304},{"$f":"IF($D18=1,\"\",MAX(0,AB18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL18-FP18))","v":2.8317548076923051},{"$f":"IF($D18=1,\"\",MAX(0,AC18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM18-FQ18))","v":1.3086000000000038},{"$f":"IF($D18=1,\"\",MAX(0,AD18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN18-FR18))","v":2.7924615384615361},{"$f":"IF($D18=1,\"\",MAX(0,AE18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO18-FS18))","v":0.77862749999999759},{"$f":"IF($D18=1,\"\",MAX(0,AF18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP18-FT18))","v":2.4946875000000008},{"$f":"IF($D18=1,\"\",MAX(0,AG18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ18-FU18))","v":2.8475374999999987},{"$f":"IF($D18=1,\"\",MAX(0,AH18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR18-FV18))","v":1.6995325000000032},{"$f":"IF($D18=1,\"\",MAX(0,AI18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS18-FW18))","v":2.6407314814814806},{"$f":"IF($D18=1,\"\",MAX(0,AJ18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT18-FX18))","v":1.3718450000000018},{"$f":"IF($D18=1,\"\",MAX(0,AK18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU18-FY18))","v":0.57692548076922989},{"$f":"IF($D18=1,\"\",MAX(0,AL18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV18-FZ18))","v":3.5089615384615365},{"$f":"IF($D18=1,\"\",MAX(0,AM18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW18-GA18))","v":3.3523200000000015},{"$f":"IF($D18=1,\"\",MAX(0,AN18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX18-GB18))","v":3.1062870370370375},{"$f":"IF($D18=1,\"\",MAX(0,AO18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY18-GC18))","v":1.3384974999999972},{"$f":"IF($D18=1,\"\",MAX(0,F18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ18))","v":6.6589663978494631},{"$f":"IF($D18=1,\"\",MAX(0,G18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK18))","v":5.6811872399445242},{"$f":"IF($D18=1,\"\",MAX(0,H18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL18))","v":6.4062163978494624},{"$f":"IF($D18=1,\"\",MAX(0,I18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM18))","v":6.1607836021505378},{"$f":"IF($D18=1,\"\",MAX(0,J18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN18))","v":6.1217827380952414},{"$f":"IF($D18=1,\"\",MAX(0,K18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO18))","v":6.3734104979811601},{"$f":"IF($D18=1,\"\",MAX(0,L18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP18))","v":5.6840722222222215},{"$f":"IF($D18=1,\"\",MAX(0,M18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ18))","v":4.1881236559139818},{"$f":"IF($D18=1,\"\",MAX(0,N18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR18))","v":8.6225500000000039},{"$f":"IF($D18=1,\"\",MAX(0,O18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS18))","v":8.5438413978494641},{"$f":"IF($D18=1,\"\",MAX(0,P18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT18))","v":8.3102553763440881},{"$f":"IF($D18=1,\"\",MAX(0,Q18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU18))","v":5.585222222222221},{"$f":"IF($D18=1,\"\",MAX(0,R18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV18))","v":6.6931344086021518},{"$f":"IF($D18=1,\"\",MAX(0,S18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW18))","v":5.7170596393897348},{"$f":"IF($D18=1,\"\",MAX(0,T18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX18))","v":6.4469502688172078},{"$f":"IF($D18=1,\"\",MAX(0,U18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY18))","v":6.2005282258064547},{"$f":"IF($D18=1,\"\",MAX(0,V18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ18))","v":6.1595505952380947},{"$f":"IF($D18=1,\"\",MAX(0,W18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA18))","v":6.4107577388963666},{"$f":"IF($D18=1,\"\",MAX(0,X18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB18))","v":5.7181666666666686},{"$f":"IF($D18=1,\"\",MAX(0,Y18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC18))","v":4.2183279569892473},{"$f":"IF($D18=1,\"\",MAX(0,Z18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED18))","v":8.6620111111111093},{"$f":"IF($D18=1,\"\",MAX(0,AA18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE18))","v":8.586126344086022},{"$f":"IF($D18=1,\"\",MAX(0,AB18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF18))","v":8.3500927419354838},{"$f":"IF($D18=1,\"\",MAX(0,AC18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG18))","v":5.6173138888888925},{"$f":"IF($D18=1,\"\",MAX(0,AD18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH18))","v":6.727301075268814},{"$f":"IF($D18=1,\"\",MAX(0,AE18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI18))","v":5.752930651872397},{"$f":"IF($D18=1,\"\",MAX(0,AF18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ18))","v":6.4866962365591405},{"$f":"IF($D18=1,\"\",MAX(0,AG18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK18))","v":6.2412741935483851},{"$f":"IF($D18=1,\"\",MAX(0,AH18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL18))","v":6.3611408045977029},{"$f":"IF($D18=1,\"\",MAX(0,AI18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM18))","v":6.4482422611036316},{"$f":"IF($D18=1,\"\",MAX(0,AJ18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN18))","v":5.7511361111111121},{"$f":"IF($D18=1,\"\",MAX(0,AK18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO18))","v":4.2474193548387085},{"$f":"IF($D18=1,\"\",MAX(0,AL18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP18))","v":8.7013472222222212},{"$f":"IF($D18=1,\"\",MAX(0,AM18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ18))","v":8.627275537634409},{"$f":"IF($D18=1,\"\",MAX(0,AN18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER18))","v":8.390793010752688},{"$f":"IF($D18=1,\"\",MAX(0,AO18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES18))","v":5.6502930555555562},{"$f":"IF($D18=1,\"\",MAX(0,F18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ18-ET18))","v":4.6939663978494632},{"$f":"IF($D18=1,\"\",MAX(0,G18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK18-EU18))","v":2.3901872399445243},{"$f":"IF($D18=1,\"\",MAX(0,H18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL18-EV18))","v":4.235216397849463},{"$f":"IF($D18=1,\"\",MAX(0,I18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM18-EW18))","v":4.5987836021505375},{"$f":"IF($D18=1,\"\",MAX(0,J18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN18-EX18))","v":3.0757827380952416},{"$f":"IF($D18=1,\"\",MAX(0,K18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO18-EY18))","v":4.0844104979811604},{"$f":"IF($D18=1,\"\",MAX(0,L18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP18-EZ18))","v":3.3080722222222216},{"$f":"IF($D18=1,\"\",MAX(0,M18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ18-FA18))","v":2.3901236559139818},{"$f":"IF($D18=1,\"\",MAX(0,N18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR18-FB18))","v":5.7325500000000034},{"$f":"IF($D18=1,\"\",MAX(0,O18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS18-FC18))","v":6.1958413978494642},{"$f":"IF($D18=1,\"\",MAX(0,P18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT18-FD18))","v":5.5172553763440879},{"$f":"IF($D18=1,\"\",MAX(0,Q18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU18-FE18))","v":3.524222222222221},{"$f":"IF($D18=1,\"\",MAX(0,R18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV18-FF18))","v":4.728134408602152},{"$f":"IF($D18=1,\"\",MAX(0,S18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW18-FG18))","v":2.4260596393897349},{"$f":"IF($D18=1,\"\",MAX(0,T18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX18-FH18))","v":4.2759502688172084},{"$f":"IF($D18=1,\"\",MAX(0,U18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY18-FI18))","v":4.6385282258064544},{"$f":"IF($D18=1,\"\",MAX(0,V18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ18-FJ18))","v":3.1135505952380949},{"$f":"IF($D18=1,\"\",MAX(0,W18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA18-FK18))","v":4.1217577388963669},{"$f":"IF($D18=1,\"\",MAX(0,X18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB18-FL18))","v":3.3421666666666687},{"$f":"IF($D18=1,\"\",MAX(0,Y18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC18-FM18))","v":2.4203279569892473},{"$f":"IF($D18=1,\"\",MAX(0,Z18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED18-FN18))","v":5.7720111111111088},{"$f":"IF($D18=1,\"\",MAX(0,AA18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE18-FO18))","v":6.2381263440860222},{"$f":"IF($D18=1,\"\",MAX(0,AB18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF18-FP18))","v":5.5570927419354836},{"$f":"IF($D18=1,\"\",MAX(0,AC18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG18-FQ18))","v":3.5563138888888925},{"$f":"IF($D18=1,\"\",MAX(0,AD18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH18-FR18))","v":4.7623010752688142},{"$f":"IF($D18=1,\"\",MAX(0,AE18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI18-FS18))","v":2.4619306518723971},{"$f":"IF($D18=1,\"\",MAX(0,AF18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ18-FT18))","v":4.3156962365591411},{"$f":"IF($D18=1,\"\",MAX(0,AG18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK18-FU18))","v":4.6792741935483848},{"$f":"IF($D18=1,\"\",MAX(0,AH18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL18-FV18))","v":3.3151408045977031},{"$f":"IF($D18=1,\"\",MAX(0,AI18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM18-FW18))","v":4.1592422611036319},{"$f":"IF($D18=1,\"\",MAX(0,AJ18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN18-FX18))","v":3.3751361111111122},{"$f":"IF($D18=1,\"\",MAX(0,AK18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO18-FY18))","v":2.4494193548387084},{"$f":"IF($D18=1,\"\",MAX(0,AL18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP18-FZ18))","v":5.8113472222222207},{"$f":"IF($D18=1,\"\",MAX(0,AM18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ18-GA18))","v":6.2792755376344092},{"$f":"IF($D18=1,\"\",MAX(0,AN18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER18-GB18))","v":5.5977930107526879},{"$f":"IF($D18=1,\"\",MAX(0,AO18-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B18,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES18-GC18))","v":3.5892930555555562},288923.74193105422,854652.87928004784,592541.53193105408,{"$f":"+LR18-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10065,"Cascade Locks, City of",0,{"$f":"+VLOOKUP($B19,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ19,AP19))))","v":3.1940000000000004},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK19,AQ19))))","v":4.1150000000000002},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL19,AR19))))","v":5.5730000000000004},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM19,AS19))))","v":4.9550000000000001},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN19,AT19))))","v":5.6130000000000013},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO19,AU19))))","v":4.1509999999999998},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP19,AV19))))","v":4.0259999999999998},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ19,AW19))))","v":2.8160000000000003},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR19,AX19))))","v":2.9},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS19,AY19))))","v":2.9209999999999998},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT19,AZ19))))","v":2.8000000000000003},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU19,BA19))))","v":2.6860000000000004},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV19,BB19))))","v":3.3729999999999998},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW19,BC19))))","v":4.298},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX19,BD19))))","v":5.7829999999999995},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY19,BE19))))","v":5.1470000000000002},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ19,BF19))))","v":5.7949999999999999},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA19,BG19))))","v":4.3409999999999993},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB19,BH19))))","v":4.2430000000000003},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC19,BI19))))","v":2.9659999999999997},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED19,BJ19))))","v":2.72},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE19,BK19))))","v":2.7410000000000001},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF19,BL19))))","v":2.6190000000000002},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG19,BM19))))","v":2.504},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH19,BN19))))","v":3.3739999999999997},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI19,BO19))))","v":4.3099999999999996},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ19,BP19))))","v":5.8109999999999991},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK19,BQ19))))","v":5.1680000000000001},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL19,BR19))))","v":5.823999999999999},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM19,BS19))))","v":4.3540000000000001},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN19,BT19))))","v":4.2539999999999996},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO19,BU19))))","v":2.9639999999999995},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP19,BV19))))","v":2.7050000000000001},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ19,BW19))))","v":2.7269999999999994},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER19,BX19))))","v":2.6029999999999998},{"$f":"+IF(AND($D19=0,$E19=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B19,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B19,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D19=1,\"\",IF($E19=1,IF(BlockShape=\"Yes\",VLOOKUP($B19,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES19,BY19))))","v":2.4870000000000001},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1098379629629629},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1113411458333338},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9372163461538463},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4852355769230772},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6044557291666663},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3630264423076928},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5930721153846159},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0472600000000001},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0558942307692312},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2254975961538461},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8818197115384616},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9728174999999999},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.216574074074074},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2248593749999994},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0630745192307689},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6199050000000006},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7292578125000002},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4807800925925929},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6928293269230759},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0869650000000002},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8846658653846153},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0566009615384613},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7078413461538455},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7983625000000001},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2260384615384607},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2207874999999988},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0796153846153844},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6308049999999992},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7406374999999992},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4904999999999995},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7021099999999989},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0743437499999993},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8768749999999994},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0622774999999995},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6873773148148146},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7879474999999996},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3119038461538461},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3700237388724044},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0508079268292687},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6695091463414635},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8648611111111109},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7970733944954125},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9858684210526314},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5272587209302324},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5067302631578949},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5328567073170736},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2559542682926832},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2192937499999998},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3605737179487176},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.420596439169139},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1250457317073166},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7827034883720927},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9401041666666665},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8412025723472665},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0424243421052628},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5853139534883722},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.326302631578947},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3526432926829268},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0720975609756098},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.03514375},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3691036585365852},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3916884735202486},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1313841463414636},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7848284883720931},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9394999999999998},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8439389067524115},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.05775},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5574573170731705},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3109802631578948},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.35721511627907},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0353621794871792},{"$f":"+IF($D19=1,\"\",IF($E19=0,VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E19=1,(VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B19,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.0167875000000002},{"$f":"IF($D19=1,\"\",(AP19*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ19*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7752204301075267},{"$f":"IF($D19=1,\"\",(AQ19*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA19*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7648446601941754},{"$f":"IF($D19=1,\"\",(AR19*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB19*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5464341397849468},{"$f":"IF($D19=1,\"\",(AS19*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC19*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1256142473118285},{"$f":"IF($D19=1,\"\",(AT19*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD19*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2874866071428568},{"$f":"IF($D19=1,\"\",(AU19*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE19*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1139461641991928},{"$f":"IF($D19=1,\"\",(AV19*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF19*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3366972222222224},{"$f":"IF($D19=1,\"\",(AW19*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG19*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8068293010752687},{"$f":"IF($D19=1,\"\",(AX19*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH19*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8240250000000002},{"$f":"IF($D19=1,\"\",(AY19*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI19*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9201397849462369},{"$f":"IF($D19=1,\"\",(AZ19*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ19*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6059005376344087},{"$f":"IF($D19=1,\"\",(BA19*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK19*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6379180555555555},{"$f":"IF($D19=1,\"\",(BB19*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL19*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8576061827956987},{"$f":"IF($D19=1,\"\",(BC19*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM19*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8489417475728147},{"$f":"IF($D19=1,\"\",(BD19*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN19*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6495349462365589},{"$f":"IF($D19=1,\"\",(BE19*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO19*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2328118279569891},{"$f":"IF($D19=1,\"\",(BF19*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP19*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.391049107142857},{"$f":"IF($D19=1,\"\",(BG19*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ19*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2130699865410501},{"$f":"IF($D19=1,\"\",(BH19*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR19*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.4182138888888884},{"$f":"IF($D19=1,\"\",(BI19*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS19*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8550188172043012},{"$f":"IF($D19=1,\"\",(BJ19*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT19*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6489124999999998},{"$f":"IF($D19=1,\"\",(BK19*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU19*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7462540322580644},{"$f":"IF($D19=1,\"\",(BL19*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV19*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4275672043010748},{"$f":"IF($D19=1,\"\",(BM19*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW19*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4591541666666665},{"$f":"IF($D19=1,\"\",(BN19*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX19*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8482499999999997},{"$f":"IF($D19=1,\"\",(BO19*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY19*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8516601941747566},{"$f":"IF($D19=1,\"\",(BP19*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ19*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6615779569892473},{"$f":"IF($D19=1,\"\",(BQ19*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA19*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.239654569892473},{"$f":"IF($D19=1,\"\",(BR19*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB19*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3999238505747122},{"$f":"IF($D19=1,\"\",(BS19*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC19*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2198667563930012},{"$f":"IF($D19=1,\"\",(BT19*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD19*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.4157277777777773},{"$f":"IF($D19=1,\"\",(BU19*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE19*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8464690860215049},{"$f":"IF($D19=1,\"\",(BV19*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF19*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6379416666666664},{"$f":"IF($D19=1,\"\",(BW19*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG19*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7362809139784945},{"$f":"IF($D19=1,\"\",(BX19*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH19*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4139516129032255},{"$f":"IF($D19=1,\"\",(BY19*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI19*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4452097222222222},0.443,0.64,0.44600000000000001,0.63900000000000001,0.60599999999999998,0.46300000000000002,0.39500000000000002,0.26700000000000002,0.16200000000000001,0.32300000000000001,0.19400000000000001,0.129,0.443,0.64,0.44600000000000001,0.63900000000000001,0.60599999999999998,0.46300000000000002,0.39500000000000002,0.26700000000000002,0.16200000000000001,0.32300000000000001,0.19400000000000001,0.129,0.443,0.64,0.44600000000000001,0.63900000000000001,0.60599999999999998,0.46300000000000002,0.39500000000000002,0.26700000000000002,0.16200000000000001,0.32300000000000001,0.19400000000000001,0.129,{"$f":"IF($D19=1,\"\",MAX(F19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP19,0))","v":1.0841620370370375},{"$f":"IF($D19=1,\"\",MAX(G19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ19,0))","v":1.0036588541666664},{"$f":"IF($D19=1,\"\",MAX(H19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR19,0))","v":1.6357836538461541},{"$f":"IF($D19=1,\"\",MAX(I19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS19,0))","v":1.4697644230769229},{"$f":"IF($D19=1,\"\",MAX(J19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT19,0))","v":2.008544270833335},{"$f":"IF($D19=1,\"\",MAX(K19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU19,0))","v":0.78797355769230704},{"$f":"IF($D19=1,\"\",MAX(L19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV19,0))","v":1.4329278846153839},{"$f":"IF($D19=1,\"\",MAX(M19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW19,0))","v":0.7687400000000002},{"$f":"IF($D19=1,\"\",MAX(N19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX19,0))","v":0.84410576923076874},{"$f":"IF($D19=1,\"\",MAX(O19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY19,0))","v":0.69550240384615369},{"$f":"IF($D19=1,\"\",MAX(P19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ19,0))","v":0.91818028846153865},{"$f":"IF($D19=1,\"\",MAX(Q19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA19,0))","v":0.7131825000000005},{"$f":"IF($D19=1,\"\",MAX(R19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB19,0))","v":1.1564259259259257},{"$f":"IF($D19=1,\"\",MAX(S19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC19,0))","v":1.0731406250000006},{"$f":"IF($D19=1,\"\",MAX(T19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD19,0))","v":1.7199254807692306},{"$f":"IF($D19=1,\"\",MAX(U19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE19,0))","v":1.5270949999999996},{"$f":"IF($D19=1,\"\",MAX(V19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF19,0))","v":2.0657421874999997},{"$f":"IF($D19=1,\"\",MAX(W19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG19,0))","v":0.86021990740740639},{"$f":"IF($D19=1,\"\",MAX(X19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH19,0))","v":1.5501706730769245},{"$f":"IF($D19=1,\"\",MAX(Y19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI19,0))","v":0.87903499999999957},{"$f":"IF($D19=1,\"\",MAX(Z19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ19,0))","v":0.83533413461538486},{"$f":"IF($D19=1,\"\",MAX(AA19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK19,0))","v":0.68439903846153882},{"$f":"IF($D19=1,\"\",MAX(AB19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL19,0))","v":0.91115865384615469},{"$f":"IF($D19=1,\"\",MAX(AC19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM19,0))","v":0.70563749999999992},{"$f":"IF($D19=1,\"\",MAX(AD19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN19,0))","v":1.1479615384615389},{"$f":"IF($D19=1,\"\",MAX(AE19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO19,0))","v":1.0892125000000008},{"$f":"IF($D19=1,\"\",MAX(AF19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP19,0))","v":1.7313846153846146},{"$f":"IF($D19=1,\"\",MAX(AG19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ19,0))","v":1.537195000000001},{"$f":"IF($D19=1,\"\",MAX(AH19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR19,0))","v":2.0833624999999998},{"$f":"IF($D19=1,\"\",MAX(AI19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS19,0))","v":0.8635000000000006},{"$f":"IF($D19=1,\"\",MAX(AJ19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT19,0))","v":1.5518900000000007},{"$f":"IF($D19=1,\"\",MAX(AK19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU19,0))","v":0.88965625000000026},{"$f":"IF($D19=1,\"\",MAX(AL19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV19,0))","v":0.82812500000000067},{"$f":"IF($D19=1,\"\",MAX(AM19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW19,0))","v":0.66472249999999988},{"$f":"IF($D19=1,\"\",MAX(AN19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX19,0))","v":0.91562268518518519},{"$f":"IF($D19=1,\"\",MAX(AO19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B19,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY19,0))","v":0.69905250000000052},{"$f":"IF($D19=1,\"\",MAX(0,F19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP19-ET19))","v":0.64116203703703745},{"$f":"IF($D19=1,\"\",MAX(0,G19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ19-EU19))","v":0.36365885416666643},{"$f":"IF($D19=1,\"\",MAX(0,H19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR19-EV19))","v":1.1897836538461541},{"$f":"IF($D19=1,\"\",MAX(0,I19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS19-EW19))","v":0.83076442307692289},{"$f":"IF($D19=1,\"\",MAX(0,J19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT19-EX19))","v":1.4025442708333351},{"$f":"IF($D19=1,\"\",MAX(0,K19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU19-EY19))","v":0.32497355769230701},{"$f":"IF($D19=1,\"\",MAX(0,L19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV19-EZ19))","v":1.0379278846153839},{"$f":"IF($D19=1,\"\",MAX(0,M19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW19-FA19))","v":0.50174000000000019},{"$f":"IF($D19=1,\"\",MAX(0,N19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX19-FB19))","v":0.68210576923076871},{"$f":"IF($D19=1,\"\",MAX(0,O19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY19-FC19))","v":0.37250240384615368},{"$f":"IF($D19=1,\"\",MAX(0,P19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ19-FD19))","v":0.7241802884615387},{"$f":"IF($D19=1,\"\",MAX(0,Q19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA19-FE19))","v":0.58418250000000049},{"$f":"IF($D19=1,\"\",MAX(0,R19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB19-FF19))","v":0.71342592592592569},{"$f":"IF($D19=1,\"\",MAX(0,S19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC19-FG19))","v":0.43314062500000061},{"$f":"IF($D19=1,\"\",MAX(0,T19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD19-FH19))","v":1.2739254807692306},{"$f":"IF($D19=1,\"\",MAX(0,U19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE19-FI19))","v":0.88809499999999963},{"$f":"IF($D19=1,\"\",MAX(0,V19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF19-FJ19))","v":1.4597421874999998},{"$f":"IF($D19=1,\"\",MAX(0,W19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG19-FK19))","v":0.39721990740740637},{"$f":"IF($D19=1,\"\",MAX(0,X19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH19-FL19))","v":1.1551706730769244},{"$f":"IF($D19=1,\"\",MAX(0,Y19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI19-FM19))","v":0.61203499999999955},{"$f":"IF($D19=1,\"\",MAX(0,Z19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ19-FN19))","v":0.67333413461538483},{"$f":"IF($D19=1,\"\",MAX(0,AA19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK19-FO19))","v":0.36139903846153881},{"$f":"IF($D19=1,\"\",MAX(0,AB19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL19-FP19))","v":0.71715865384615474},{"$f":"IF($D19=1,\"\",MAX(0,AC19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM19-FQ19))","v":0.57663749999999991},{"$f":"IF($D19=1,\"\",MAX(0,AD19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN19-FR19))","v":0.70496153846153886},{"$f":"IF($D19=1,\"\",MAX(0,AE19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO19-FS19))","v":0.44921250000000079},{"$f":"IF($D19=1,\"\",MAX(0,AF19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP19-FT19))","v":1.2853846153846147},{"$f":"IF($D19=1,\"\",MAX(0,AG19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ19-FU19))","v":0.89819500000000096},{"$f":"IF($D19=1,\"\",MAX(0,AH19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR19-FV19))","v":1.4773624999999999},{"$f":"IF($D19=1,\"\",MAX(0,AI19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS19-FW19))","v":0.40050000000000058},{"$f":"IF($D19=1,\"\",MAX(0,AJ19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT19-FX19))","v":1.1568900000000006},{"$f":"IF($D19=1,\"\",MAX(0,AK19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU19-FY19))","v":0.62265625000000024},{"$f":"IF($D19=1,\"\",MAX(0,AL19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV19-FZ19))","v":0.66612500000000063},{"$f":"IF($D19=1,\"\",MAX(0,AM19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW19-GA19))","v":0.34172249999999987},{"$f":"IF($D19=1,\"\",MAX(0,AN19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX19-GB19))","v":0.72162268518518524},{"$f":"IF($D19=1,\"\",MAX(0,AO19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY19-GC19))","v":0.57005250000000052},{"$f":"IF($D19=1,\"\",MAX(0,F19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ19))","v":1.4187795698924737},{"$f":"IF($D19=1,\"\",MAX(0,G19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK19))","v":1.3501553398058248},{"$f":"IF($D19=1,\"\",MAX(0,H19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL19))","v":2.0265658602150536},{"$f":"IF($D19=1,\"\",MAX(0,I19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM19))","v":1.8293857526881716},{"$f":"IF($D19=1,\"\",MAX(0,J19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN19))","v":2.3255133928571445},{"$f":"IF($D19=1,\"\",MAX(0,K19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO19))","v":1.037053835800807},{"$f":"IF($D19=1,\"\",MAX(0,L19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP19))","v":1.6893027777777774},{"$f":"IF($D19=1,\"\",MAX(0,M19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ19))","v":1.0091706989247315},{"$f":"IF($D19=1,\"\",MAX(0,N19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR19))","v":1.0759749999999997},{"$f":"IF($D19=1,\"\",MAX(0,O19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS19))","v":1.0008602150537629},{"$f":"IF($D19=1,\"\",MAX(0,P19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT19))","v":1.1940994623655916},{"$f":"IF($D19=1,\"\",MAX(0,Q19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU19))","v":1.0480819444444449},{"$f":"IF($D19=1,\"\",MAX(0,R19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV19))","v":1.5153938172043011},{"$f":"IF($D19=1,\"\",MAX(0,S19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW19))","v":1.4490582524271853},{"$f":"IF($D19=1,\"\",MAX(0,T19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX19))","v":2.1334650537634405},{"$f":"IF($D19=1,\"\",MAX(0,U19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY19))","v":1.9141881720430112},{"$f":"IF($D19=1,\"\",MAX(0,V19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ19))","v":2.4039508928571429},{"$f":"IF($D19=1,\"\",MAX(0,W19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA19))","v":1.1279300134589492},{"$f":"IF($D19=1,\"\",MAX(0,X19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB19))","v":1.8247861111111119},{"$f":"IF($D19=1,\"\",MAX(0,Y19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC19))","v":1.1109811827956986},{"$f":"IF($D19=1,\"\",MAX(0,Z19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED19))","v":1.0710875000000004},{"$f":"IF($D19=1,\"\",MAX(0,AA19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE19))","v":0.99474596774193569},{"$f":"IF($D19=1,\"\",MAX(0,AB19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF19))","v":1.1914327956989255},{"$f":"IF($D19=1,\"\",MAX(0,AC19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG19))","v":1.0448458333333335},{"$f":"IF($D19=1,\"\",MAX(0,AD19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH19))","v":1.5257499999999999},{"$f":"IF($D19=1,\"\",MAX(0,AE19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI19))","v":1.458339805825243},{"$f":"IF($D19=1,\"\",MAX(0,AF19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ19))","v":2.1494220430107518},{"$f":"IF($D19=1,\"\",MAX(0,AG19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK19))","v":1.9283454301075271},{"$f":"IF($D19=1,\"\",MAX(0,AH19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL19))","v":2.4240761494252867},{"$f":"IF($D19=1,\"\",MAX(0,AI19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM19))","v":1.1341332436069989},{"$f":"IF($D19=1,\"\",MAX(0,AJ19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN19))","v":1.8382722222222223},{"$f":"IF($D19=1,\"\",MAX(0,AK19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO19))","v":1.1175309139784946},{"$f":"IF($D19=1,\"\",MAX(0,AL19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP19))","v":1.0670583333333337},{"$f":"IF($D19=1,\"\",MAX(0,AM19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ19))","v":0.99071908602150494},{"$f":"IF($D19=1,\"\",MAX(0,AN19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER19))","v":1.1890483870967743},{"$f":"IF($D19=1,\"\",MAX(0,AO19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES19))","v":1.0417902777777779},{"$f":"IF($D19=1,\"\",MAX(0,F19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ19-ET19))","v":0.97577956989247361},{"$f":"IF($D19=1,\"\",MAX(0,G19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK19-EU19))","v":0.71015533980582479},{"$f":"IF($D19=1,\"\",MAX(0,H19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL19-EV19))","v":1.5805658602150536},{"$f":"IF($D19=1,\"\",MAX(0,I19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM19-EW19))","v":1.1903857526881716},{"$f":"IF($D19=1,\"\",MAX(0,J19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN19-EX19))","v":1.7195133928571447},{"$f":"IF($D19=1,\"\",MAX(0,K19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO19-EY19))","v":0.57405383580080693},{"$f":"IF($D19=1,\"\",MAX(0,L19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP19-EZ19))","v":1.2943027777777774},{"$f":"IF($D19=1,\"\",MAX(0,M19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ19-FA19))","v":0.74217069892473153},{"$f":"IF($D19=1,\"\",MAX(0,N19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR19-FB19))","v":0.91397499999999965},{"$f":"IF($D19=1,\"\",MAX(0,O19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS19-FC19))","v":0.67786021505376293},{"$f":"IF($D19=1,\"\",MAX(0,P19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT19-FD19))","v":1.0000994623655917},{"$f":"IF($D19=1,\"\",MAX(0,Q19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU19-FE19))","v":0.91908194444444491},{"$f":"IF($D19=1,\"\",MAX(0,R19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV19-FF19))","v":1.072393817204301},{"$f":"IF($D19=1,\"\",MAX(0,S19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW19-FG19))","v":0.80905825242718532},{"$f":"IF($D19=1,\"\",MAX(0,T19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX19-FH19))","v":1.6874650537634406},{"$f":"IF($D19=1,\"\",MAX(0,U19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY19-FI19))","v":1.2751881720430112},{"$f":"IF($D19=1,\"\",MAX(0,V19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ19-FJ19))","v":1.797950892857143},{"$f":"IF($D19=1,\"\",MAX(0,W19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA19-FK19))","v":0.66493001345894909},{"$f":"IF($D19=1,\"\",MAX(0,X19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB19-FL19))","v":1.4297861111111119},{"$f":"IF($D19=1,\"\",MAX(0,Y19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC19-FM19))","v":0.84398118279569856},{"$f":"IF($D19=1,\"\",MAX(0,Z19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED19-FN19))","v":0.90908750000000038},{"$f":"IF($D19=1,\"\",MAX(0,AA19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE19-FO19))","v":0.67174596774193573},{"$f":"IF($D19=1,\"\",MAX(0,AB19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF19-FP19))","v":0.99743279569892551},{"$f":"IF($D19=1,\"\",MAX(0,AC19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG19-FQ19))","v":0.91584583333333347},{"$f":"IF($D19=1,\"\",MAX(0,AD19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH19-FR19))","v":1.0827499999999999},{"$f":"IF($D19=1,\"\",MAX(0,AE19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI19-FS19))","v":0.81833980582524302},{"$f":"IF($D19=1,\"\",MAX(0,AF19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ19-FT19))","v":1.7034220430107518},{"$f":"IF($D19=1,\"\",MAX(0,AG19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK19-FU19))","v":1.2893454301075271},{"$f":"IF($D19=1,\"\",MAX(0,AH19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL19-FV19))","v":1.8180761494252868},{"$f":"IF($D19=1,\"\",MAX(0,AI19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM19-FW19))","v":0.67113324360699878},{"$f":"IF($D19=1,\"\",MAX(0,AJ19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN19-FX19))","v":1.4432722222222223},{"$f":"IF($D19=1,\"\",MAX(0,AK19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO19-FY19))","v":0.85053091397849456},{"$f":"IF($D19=1,\"\",MAX(0,AL19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP19-FZ19))","v":0.90505833333333363},{"$f":"IF($D19=1,\"\",MAX(0,AM19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ19-GA19))","v":0.66771908602150498},{"$f":"IF($D19=1,\"\",MAX(0,AN19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER19-GB19))","v":0.99504838709677434},{"$f":"IF($D19=1,\"\",MAX(0,AO19-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B19,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES19-GC19))","v":0.91279027777777788},97487.33728828351,190312.06063201805,148256.81728828346,{"$f":"+LR19-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10066,"Centralia, City of",0,{"$f":"+VLOOKUP($B20,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ20,AP20))))","v":34.115037037037041},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK20,AQ20))))","v":42.978500000000004},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL20,AR20))))","v":51.516442307692309},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM20,AS20))))","v":49.519576923076919},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN20,AT20))))","v":54.545770833333336},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO20,AU20))))","v":45.869057692307692},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP20,AV20))))","v":39.322057692307695},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ20,AW20))))","v":31.388500000000001},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR20,AX20))))","v":30.357942307692305},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS20,AY20))))","v":31.6935},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT20,AZ20))))","v":32.835615384615387},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU20,BA20))))","v":25.825000000000003},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV20,BB20))))","v":34.037037037037038},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW20,BC20))))","v":42.902500000000003},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX20,BD20))))","v":51.43944230769231},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY20,BE20))))","v":49.442},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ20,BF20))))","v":54.468770833333338},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA20,BG20))))","v":45.790722222222222},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB20,BH20))))","v":39.245057692307697},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC20,BI20))))","v":31.3125},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED20,BJ20))))","v":30.673942307692307},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE20,BK20))))","v":32.028500000000001},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF20,BL20))))","v":33.197615384615389},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG20,BM20))))","v":26.112000000000002},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH20,BN20))))","v":33.943057692307697},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI20,BO20))))","v":42.8095},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ20,BP20))))","v":51.346442307692307},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK20,BQ20))))","v":49.349000000000004},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL20,BR20))))","v":54.372500000000002},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM20,BS20))))","v":45.697722222222225},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN20,BT20))))","v":39.153500000000001},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO20,BU20))))","v":31.217480769230768},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP20,BV20))))","v":30.93794230769231},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ20,BW20))))","v":32.311500000000002},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER20,BX20))))","v":33.502259259259262},{"$f":"+IF(AND($D20=0,$E20=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B20,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B20,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D20=1,\"\",IF($E20=1,IF(BlockShape=\"Yes\",VLOOKUP($B20,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES20,BY20))))","v":26.35},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.882865740740741},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.063635416666664},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.539387019230766},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.025100961538456},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.660367187499993},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.921391826923077},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.122860576923078},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.598002499999996},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.381487980769233},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.909310096153845},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.673805288461537},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.865637499999998},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.88744907407407},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.085854166666671},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.570353365384612},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.082347499999997},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.68756770833334},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.929430555555562},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.128175480769229},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.589369999999999},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.372673076923078},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.90804567307692},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.668278846153846},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.857189999999996},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.90236778846154},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.041862500000001},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.569925480769228},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.084060000000001},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.679632499999997},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.918328703703708},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.129707499999999},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.503942307692306},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.338026442307694},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.948119999999999},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.580608796296296},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.822875},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.554506410256408},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.666878338278931},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.37184756097561},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.915021341463415},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.278850694444447},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.594464831804281},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.755286184210522},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.381848837209303},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.845546052631576},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.932951219512194},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.432521341463415},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.990309375000001},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.539275641025641},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.669109792284864},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.381103658536588},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.323866279069769},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.286201388888887},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.232475884244369},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.743154605263161},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.356127906976743},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.818838815789476},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.910387195121951},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.407420731707317},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.963140624999999},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.858929878048778},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.268485981308409},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.362006097560975},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.307779069767442},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.197918918918923},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.205726688102892},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.045631250000003},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.018009146341464},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.768809210526316},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.203988372093024},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.011608974358975},{"$f":"+IF($D20=1,\"\",IF($E20=0,VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E20=1,(VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B20,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.91271875},{"$f":"IF($D20=1,\"\",(AP20*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ20*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.390327956989246},{"$f":"IF($D20=1,\"\",(AQ20*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA20*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.138937586685159},{"$f":"IF($D20=1,\"\",(AR20*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB20*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.497783602150534},{"$f":"IF($D20=1,\"\",(AS20*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC20*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.008829301075266},{"$f":"IF($D20=1,\"\",(AT20*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD20*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.068288690476187},{"$f":"IF($D20=1,\"\",(AU20*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE20*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.696755047106322},{"$f":"IF($D20=1,\"\",(AV20*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF20*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.012106944444444},{"$f":"IF($D20=1,\"\",(AW20*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG20*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.261501344086021},{"$f":"IF($D20=1,\"\",(AX20*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH20*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.199645833333332},{"$f":"IF($D20=1,\"\",(AY20*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI20*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.951990591397848},{"$f":"IF($D20=1,\"\",(AZ20*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ20*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.040551075268816},{"$f":"IF($D20=1,\"\",(BA20*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK20*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.365491666666665},{"$f":"IF($D20=1,\"\",(BB20*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL20*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.38660215053763},{"$f":"IF($D20=1,\"\",(BC20*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM20*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.15181414701803},{"$f":"IF($D20=1,\"\",(BD20*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN20*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.519178763440863},{"$f":"IF($D20=1,\"\",(BE20*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO20*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.032727150537632},{"$f":"IF($D20=1,\"\",(BF20*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP20*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.086982142857146},{"$f":"IF($D20=1,\"\",(BG20*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ20*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.70769044414536},{"$f":"IF($D20=1,\"\",(BH20*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR20*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.010055555555557},{"$f":"IF($D20=1,\"\",(BI20*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS20*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.244967741935483},{"$f":"IF($D20=1,\"\",(BJ20*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT20*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.183276388888892},{"$f":"IF($D20=1,\"\",(BK20*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU20*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.941336021505375},{"$f":"IF($D20=1,\"\",(BL20*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV20*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.026395161290321},{"$f":"IF($D20=1,\"\",(BM20*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW20*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.348723611111108},{"$f":"IF($D20=1,\"\",(BN20*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX20*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.356336021505374},{"$f":"IF($D20=1,\"\",(BO20*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY20*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.135823855755895},{"$f":"IF($D20=1,\"\",(BP20*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ20*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.510520161290316},{"$f":"IF($D20=1,\"\",(BQ20*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA20*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.026209677419352},{"$f":"IF($D20=1,\"\",(BR20*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB20*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.072466954022985},{"$f":"IF($D20=1,\"\",(BS20*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC20*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.690039030955585},{"$f":"IF($D20=1,\"\",(BT20*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD20*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.981229166666669},{"$f":"IF($D20=1,\"\",(BU20*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE20*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.203692204301074},{"$f":"IF($D20=1,\"\",(BV20*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF20*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.14213472222222},{"$f":"IF($D20=1,\"\",(BW20*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG20*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.905134408602152},{"$f":"IF($D20=1,\"\",(BX20*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH20*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.987157258064515},{"$f":"IF($D20=1,\"\",(BY20*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI20*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.30725},13.391999999999999,11.925000000000001,7.4509999999999996,11.348000000000001,12.522,10.138,11.702999999999999,7.9989999999999997,4.0819999999999999,6.6139999999999999,4.0019999999999998,6.5759999999999996,13.391999999999999,11.925000000000001,7.4509999999999996,11.348000000000001,12.522,10.138,11.702999999999999,7.9989999999999997,4.0819999999999999,6.6139999999999999,4.0019999999999998,6.5759999999999996,13.391999999999999,11.925000000000001,7.4509999999999996,11.348000000000001,12.522,10.138,11.702999999999999,7.9989999999999997,4.0819999999999999,6.6139999999999999,4.0019999999999998,6.5759999999999996,{"$f":"IF($D20=1,\"\",MAX(F20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP20,0))","v":11.232171296296301},{"$f":"IF($D20=1,\"\",MAX(G20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ20,0))","v":9.9148645833333404},{"$f":"IF($D20=1,\"\",MAX(H20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR20,0))","v":11.977055288461543},{"$f":"IF($D20=1,\"\",MAX(I20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS20,0))","v":8.4944759615384626},{"$f":"IF($D20=1,\"\",MAX(J20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT20,0))","v":16.885403645833343},{"$f":"IF($D20=1,\"\",MAX(K20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU20,0))","v":11.947665865384614},{"$f":"IF($D20=1,\"\",MAX(L20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV20,0))","v":13.199197115384617},{"$f":"IF($D20=1,\"\",MAX(M20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW20,0))","v":9.7904975000000043},{"$f":"IF($D20=1,\"\",MAX(N20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX20,0))","v":9.9764543269230721},{"$f":"IF($D20=1,\"\",MAX(O20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY20,0))","v":8.7841899038461548},{"$f":"IF($D20=1,\"\",MAX(P20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ20,0))","v":13.16181009615385},{"$f":"IF($D20=1,\"\",MAX(Q20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA20,0))","v":6.9593625000000046},{"$f":"IF($D20=1,\"\",MAX(R20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB20,0))","v":11.149587962962968},{"$f":"IF($D20=1,\"\",MAX(S20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC20,0))","v":9.8166458333333324},{"$f":"IF($D20=1,\"\",MAX(T20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD20,0))","v":11.869088942307698},{"$f":"IF($D20=1,\"\",MAX(U20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE20,0))","v":8.3596525000000028},{"$f":"IF($D20=1,\"\",MAX(V20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF20,0))","v":16.781203124999998},{"$f":"IF($D20=1,\"\",MAX(W20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG20,0))","v":11.861291666666659},{"$f":"IF($D20=1,\"\",MAX(X20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH20,0))","v":13.116882211538467},{"$f":"IF($D20=1,\"\",MAX(Y20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI20,0))","v":9.7231300000000012},{"$f":"IF($D20=1,\"\",MAX(Z20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ20,0))","v":10.301269230769229},{"$f":"IF($D20=1,\"\",MAX(AA20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK20,0))","v":9.1204543269230811},{"$f":"IF($D20=1,\"\",MAX(AB20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL20,0))","v":13.529336538461543},{"$f":"IF($D20=1,\"\",MAX(AC20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM20,0))","v":7.2548100000000062},{"$f":"IF($D20=1,\"\",MAX(AD20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN20,0))","v":11.040689903846157},{"$f":"IF($D20=1,\"\",MAX(AE20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO20,0))","v":9.7676374999999993},{"$f":"IF($D20=1,\"\",MAX(AF20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP20,0))","v":11.776516826923078},{"$f":"IF($D20=1,\"\",MAX(AG20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ20,0))","v":8.2649400000000028},{"$f":"IF($D20=1,\"\",MAX(AH20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR20,0))","v":16.692867500000006},{"$f":"IF($D20=1,\"\",MAX(AI20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS20,0))","v":11.779393518518518},{"$f":"IF($D20=1,\"\",MAX(AJ20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT20,0))","v":13.023792500000003},{"$f":"IF($D20=1,\"\",MAX(AK20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU20,0))","v":9.7135384615384623},{"$f":"IF($D20=1,\"\",MAX(AL20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV20,0))","v":10.599915865384617},{"$f":"IF($D20=1,\"\",MAX(AM20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW20,0))","v":9.3633800000000029},{"$f":"IF($D20=1,\"\",MAX(AN20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX20,0))","v":13.921650462962965},{"$f":"IF($D20=1,\"\",MAX(AO20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B20,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY20,0))","v":7.5271250000000016},{"$f":"IF($D20=1,\"\",MAX(0,F20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP20-ET20))","v":0},{"$f":"IF($D20=1,\"\",MAX(0,G20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ20-EU20))","v":0},{"$f":"IF($D20=1,\"\",MAX(0,H20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR20-EV20))","v":4.526055288461543},{"$f":"IF($D20=1,\"\",MAX(0,I20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS20-EW20))","v":0},{"$f":"IF($D20=1,\"\",MAX(0,J20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT20-EX20))","v":4.3634036458333423},{"$f":"IF($D20=1,\"\",MAX(0,K20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU20-EY20))","v":1.8096658653846145},{"$f":"IF($D20=1,\"\",MAX(0,L20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV20-EZ20))","v":1.4961971153846179},{"$f":"IF($D20=1,\"\",MAX(0,M20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW20-FA20))","v":1.7914975000000046},{"$f":"IF($D20=1,\"\",MAX(0,N20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX20-FB20))","v":5.8944543269230723},{"$f":"IF($D20=1,\"\",MAX(0,O20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY20-FC20))","v":2.170189903846155},{"$f":"IF($D20=1,\"\",MAX(0,P20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ20-FD20))","v":9.1598100961538513},{"$f":"IF($D20=1,\"\",MAX(0,Q20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA20-FE20))","v":0.38336250000000494},{"$f":"IF($D20=1,\"\",MAX(0,R20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB20-FF20))","v":0},{"$f":"IF($D20=1,\"\",MAX(0,S20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC20-FG20))","v":0},{"$f":"IF($D20=1,\"\",MAX(0,T20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD20-FH20))","v":4.4180889423076986},{"$f":"IF($D20=1,\"\",MAX(0,U20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE20-FI20))","v":0},{"$f":"IF($D20=1,\"\",MAX(0,V20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF20-FJ20))","v":4.2592031249999973},{"$f":"IF($D20=1,\"\",MAX(0,W20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG20-FK20))","v":1.7232916666666593},{"$f":"IF($D20=1,\"\",MAX(0,X20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH20-FL20))","v":1.4138822115384677},{"$f":"IF($D20=1,\"\",MAX(0,Y20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI20-FM20))","v":1.7241300000000015},{"$f":"IF($D20=1,\"\",MAX(0,Z20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ20-FN20))","v":6.2192692307692292},{"$f":"IF($D20=1,\"\",MAX(0,AA20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK20-FO20))","v":2.5064543269230812},{"$f":"IF($D20=1,\"\",MAX(0,AB20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL20-FP20))","v":9.5273365384615438},{"$f":"IF($D20=1,\"\",MAX(0,AC20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM20-FQ20))","v":0.67881000000000657},{"$f":"IF($D20=1,\"\",MAX(0,AD20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN20-FR20))","v":0},{"$f":"IF($D20=1,\"\",MAX(0,AE20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO20-FS20))","v":0},{"$f":"IF($D20=1,\"\",MAX(0,AF20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP20-FT20))","v":4.3255168269230788},{"$f":"IF($D20=1,\"\",MAX(0,AG20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ20-FU20))","v":0},{"$f":"IF($D20=1,\"\",MAX(0,AH20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR20-FV20))","v":4.1708675000000053},{"$f":"IF($D20=1,\"\",MAX(0,AI20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS20-FW20))","v":1.6413935185185178},{"$f":"IF($D20=1,\"\",MAX(0,AJ20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT20-FX20))","v":1.3207925000000031},{"$f":"IF($D20=1,\"\",MAX(0,AK20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU20-FY20))","v":1.7145384615384627},{"$f":"IF($D20=1,\"\",MAX(0,AL20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV20-FZ20))","v":6.5179158653846168},{"$f":"IF($D20=1,\"\",MAX(0,AM20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW20-GA20))","v":2.749380000000003},{"$f":"IF($D20=1,\"\",MAX(0,AN20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX20-GB20))","v":9.9196504629629665},{"$f":"IF($D20=1,\"\",MAX(0,AO20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY20-GC20))","v":0.951125000000002},{"$f":"IF($D20=1,\"\",MAX(0,F20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ20))","v":14.724709080047795},{"$f":"IF($D20=1,\"\",MAX(0,G20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK20))","v":13.839562413314844},{"$f":"IF($D20=1,\"\",MAX(0,H20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL20))","v":16.018658705541775},{"$f":"IF($D20=1,\"\",MAX(0,I20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM20))","v":12.510747622001652},{"$f":"IF($D20=1,\"\",MAX(0,J20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN20))","v":20.477482142857149},{"$f":"IF($D20=1,\"\",MAX(0,K20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO20))","v":15.17230264520137},{"$f":"IF($D20=1,\"\",MAX(0,L20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP20))","v":16.309950747863251},{"$f":"IF($D20=1,\"\",MAX(0,M20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ20))","v":13.12699865591398},{"$f":"IF($D20=1,\"\",MAX(0,N20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR20))","v":13.158296474358973},{"$f":"IF($D20=1,\"\",MAX(0,O20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS20))","v":12.741509408602152},{"$f":"IF($D20=1,\"\",MAX(0,P20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT20))","v":16.795064309346571},{"$f":"IF($D20=1,\"\",MAX(0,Q20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU20))","v":10.459508333333337},{"$f":"IF($D20=1,\"\",MAX(0,R20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV20))","v":14.650434886499408},{"$f":"IF($D20=1,\"\",MAX(0,S20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW20))","v":13.750685852981974},{"$f":"IF($D20=1,\"\",MAX(0,T20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX20))","v":15.920263544251448},{"$f":"IF($D20=1,\"\",MAX(0,U20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY20))","v":12.409272849462369},{"$f":"IF($D20=1,\"\",MAX(0,V20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ20))","v":20.381788690476192},{"$f":"IF($D20=1,\"\",MAX(0,W20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA20))","v":15.083031778076862},{"$f":"IF($D20=1,\"\",MAX(0,X20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB20))","v":16.23500213675214},{"$f":"IF($D20=1,\"\",MAX(0,Y20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC20))","v":13.067532258064517},{"$f":"IF($D20=1,\"\",MAX(0,Z20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED20))","v":13.490665918803415},{"$f":"IF($D20=1,\"\",MAX(0,AA20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE20))","v":13.087163978494626},{"$f":"IF($D20=1,\"\",MAX(0,AB20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF20))","v":17.171220223325069},{"$f":"IF($D20=1,\"\",MAX(0,AC20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG20))","v":10.763276388888894},{"$f":"IF($D20=1,\"\",MAX(0,AD20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH20))","v":14.586721670802323},{"$f":"IF($D20=1,\"\",MAX(0,AE20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI20))","v":13.673676144244105},{"$f":"IF($D20=1,\"\",MAX(0,AF20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ20))","v":15.835922146401991},{"$f":"IF($D20=1,\"\",MAX(0,AG20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK20))","v":12.322790322580651},{"$f":"IF($D20=1,\"\",MAX(0,AH20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL20))","v":20.300033045977017},{"$f":"IF($D20=1,\"\",MAX(0,AI20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM20))","v":15.00768319126664},{"$f":"IF($D20=1,\"\",MAX(0,AJ20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN20))","v":16.172270833333332},{"$f":"IF($D20=1,\"\",MAX(0,AK20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO20))","v":13.013788564929694},{"$f":"IF($D20=1,\"\",MAX(0,AL20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP20))","v":13.79580758547009},{"$f":"IF($D20=1,\"\",MAX(0,AM20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ20))","v":13.406365591397851},{"$f":"IF($D20=1,\"\",MAX(0,AN20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER20))","v":17.515102001194748},{"$f":"IF($D20=1,\"\",MAX(0,AO20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES20))","v":11.042750000000002},{"$f":"IF($D20=1,\"\",MAX(0,F20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ20-ET20))","v":1.3327090800477954},{"$f":"IF($D20=1,\"\",MAX(0,G20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK20-EU20))","v":1.9145624133148438},{"$f":"IF($D20=1,\"\",MAX(0,H20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL20-EV20))","v":8.5676587055417741},{"$f":"IF($D20=1,\"\",MAX(0,I20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM20-EW20))","v":1.1627476220016515},{"$f":"IF($D20=1,\"\",MAX(0,J20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN20-EX20))","v":7.9554821428571483},{"$f":"IF($D20=1,\"\",MAX(0,K20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO20-EY20))","v":5.0343026452013699},{"$f":"IF($D20=1,\"\",MAX(0,L20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP20-EZ20))","v":4.6069507478632516},{"$f":"IF($D20=1,\"\",MAX(0,M20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ20-FA20))","v":5.1279986559139799},{"$f":"IF($D20=1,\"\",MAX(0,N20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR20-FB20))","v":9.0762964743589727},{"$f":"IF($D20=1,\"\",MAX(0,O20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS20-FC20))","v":6.127509408602152},{"$f":"IF($D20=1,\"\",MAX(0,P20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT20-FD20))","v":12.793064309346573},{"$f":"IF($D20=1,\"\",MAX(0,Q20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU20-FE20))","v":3.8835083333333378},{"$f":"IF($D20=1,\"\",MAX(0,R20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV20-FF20))","v":1.2584348864994084},{"$f":"IF($D20=1,\"\",MAX(0,S20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW20-FG20))","v":1.8256858529819731},{"$f":"IF($D20=1,\"\",MAX(0,T20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX20-FH20))","v":8.4692635442514472},{"$f":"IF($D20=1,\"\",MAX(0,U20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY20-FI20))","v":1.0612728494623678},{"$f":"IF($D20=1,\"\",MAX(0,V20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ20-FJ20))","v":7.8597886904761918},{"$f":"IF($D20=1,\"\",MAX(0,W20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA20-FK20))","v":4.9450317780768618},{"$f":"IF($D20=1,\"\",MAX(0,X20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB20-FL20))","v":4.5320021367521406},{"$f":"IF($D20=1,\"\",MAX(0,Y20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC20-FM20))","v":5.0685322580645176},{"$f":"IF($D20=1,\"\",MAX(0,Z20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED20-FN20))","v":9.4086659188034147},{"$f":"IF($D20=1,\"\",MAX(0,AA20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE20-FO20))","v":6.4731639784946262},{"$f":"IF($D20=1,\"\",MAX(0,AB20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF20-FP20))","v":13.16922022332507},{"$f":"IF($D20=1,\"\",MAX(0,AC20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG20-FQ20))","v":4.1872763888888942},{"$f":"IF($D20=1,\"\",MAX(0,AD20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH20-FR20))","v":1.1947216708023234},{"$f":"IF($D20=1,\"\",MAX(0,AE20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI20-FS20))","v":1.7486761442441043},{"$f":"IF($D20=1,\"\",MAX(0,AF20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ20-FT20))","v":8.3849221464019905},{"$f":"IF($D20=1,\"\",MAX(0,AG20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK20-FU20))","v":0.97479032258065068},{"$f":"IF($D20=1,\"\",MAX(0,AH20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL20-FV20))","v":7.7780330459770166},{"$f":"IF($D20=1,\"\",MAX(0,AI20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM20-FW20))","v":4.8696831912666401},{"$f":"IF($D20=1,\"\",MAX(0,AJ20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN20-FX20))","v":4.4692708333333329},{"$f":"IF($D20=1,\"\",MAX(0,AK20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO20-FY20))","v":5.0147885649296944},{"$f":"IF($D20=1,\"\",MAX(0,AL20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP20-FZ20))","v":9.7138075854700894},{"$f":"IF($D20=1,\"\",MAX(0,AM20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ20-GA20))","v":6.7923655913978509},{"$f":"IF($D20=1,\"\",MAX(0,AN20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER20-GB20))","v":13.513102001194749},{"$f":"IF($D20=1,\"\",MAX(0,AO20-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B20,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES20-GC20))","v":4.466750000000002},347713.37576107279,1874214.5074753698,1405942.362696816,{"$f":"+LR20-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10067,"Cheney, City of",0,{"$f":"+VLOOKUP($B21,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ21,AP21))))","v":24.175000000000001},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK21,AQ21))))","v":28.646999999999998},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL21,AR21))))","v":29.742000000000001},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM21,AS21))))","v":32.588999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN21,AT21))))","v":28.527000000000001},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO21,AU21))))","v":27.388999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP21,AV21))))","v":25.931999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ21,AW21))))","v":23.591999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR21,AX21))))","v":23.623999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS21,AY21))))","v":25.713999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT21,AZ21))))","v":25.134},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU21,BA21))))","v":23.893000000000001},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV21,BB21))))","v":24.477},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW21,BC21))))","v":29.004999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX21,BD21))))","v":30.114000000000001},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY21,BE21))))","v":32.996000000000002},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ21,BF21))))","v":29.914999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA21,BG21))))","v":27.731999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB21,BH21))))","v":26.256},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC21,BI21))))","v":23.887},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED21,BJ21))))","v":23.919},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE21,BK21))))","v":26.035},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF21,BL21))))","v":25.448},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG21,BM21))))","v":24.190999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH21,BN21))))","v":24.783000000000001},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI21,BO21))))","v":29.367000000000001},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ21,BP21))))","v":30.49},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK21,BQ21))))","v":33.408999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL21,BR21))))","v":30.289000000000001},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM21,BS21))))","v":28.077999999999999},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN21,BT21))))","v":26.584},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO21,BU21))))","v":24.186},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP21,BV21))))","v":24.218},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ21,BW21))))","v":26.361000000000001},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER21,BX21))))","v":25.765999999999998},{"$f":"+IF(AND($D21=0,$E21=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B21,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B21,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D21=1,\"\",IF($E21=1,IF(BlockShape=\"Yes\",VLOOKUP($B21,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES21,BY21))))","v":24.494},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.809743055555558},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.852989583333333},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.88071153846154},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.676069711538464},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.798895833333333},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.619699519230771},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.177673076923078},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.9112525},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.854713942307692},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.808615384615386},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.695663461538462},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.491795},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.955076388888887},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.996286458333334},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.021846153846152},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.820115000000001},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.940601562499999},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.759578703703703},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.322403846153847},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.059760000000001},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.001903846153848},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.956829326923078},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.843704326923078},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.640094999999999},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.117879807692308},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.1290075},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.162980769230767},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.961992500000001},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.917579999999997},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.901747685185185},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.4802225},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.180891826923077},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.149088942307692},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.13392},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.96591435185185},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.7883925},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.150057692307692},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.650584569732938},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.707164634146341},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.140628048780489},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.513392361111112},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.675021406727829},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.760690789473685},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.212072674418605},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.115986842105263},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.77091463414634},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.726149390243901},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.75375625},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.263753205128205},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.769537091988131},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.827829268292685},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.42329941860465},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.632711805555555},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.645273311897107},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.876634868421053},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.326052325581395},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.228467105263158},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.883524390243903},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.838993902439023},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.866271874999999},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.536896341463414},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.739619937694703},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.948496951219511},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.544058139534883},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.588148648648648},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.763842443729905},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.14994375},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.290939024390244},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.340944078947368},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.153665697674418},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.780426282051282},{"$f":"+IF($D21=1,\"\",IF($E21=0,VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E21=1,(VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B21,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.978790625},{"$f":"IF($D21=1,\"\",(AP21*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ21*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.275036290322582},{"$f":"IF($D21=1,\"\",(AQ21*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA21*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.356165048543691},{"$f":"IF($D21=1,\"\",(AR21*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB21*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.481620967741936},{"$f":"IF($D21=1,\"\",(AS21*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC21*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.117434139784947},{"$f":"IF($D21=1,\"\",(AT21*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD21*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.390822916666668},{"$f":"IF($D21=1,\"\",(AU21*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE21*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.323724091520862},{"$f":"IF($D21=1,\"\",(AV21*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF21*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.734947222222223},{"$f":"IF($D21=1,\"\",(AW21*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG21*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.200879032258067},{"$f":"IF($D21=1,\"\",(AX21*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH21*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.276140277777777},{"$f":"IF($D21=1,\"\",(AY21*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI21*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.028553763440861},{"$f":"IF($D21=1,\"\",(AZ21*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ21*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.945662634408603},{"$f":"IF($D21=1,\"\",(BA21*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK21*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.830444444444444},{"$f":"IF($D21=1,\"\",(BB21*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL21*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.407102150537632},{"$f":"IF($D21=1,\"\",(BC21*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM21*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.488083217753118},{"$f":"IF($D21=1,\"\",(BD21*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN21*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.6137311827957},{"$f":"IF($D21=1,\"\",(BE21*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO21*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.249544354838712},{"$f":"IF($D21=1,\"\",(BF21*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP21*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.522934523809525},{"$f":"IF($D21=1,\"\",(BG21*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ21*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.456013458950199},{"$f":"IF($D21=1,\"\",(BH21*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR21*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.867523611111114},{"$f":"IF($D21=1,\"\",(BI21*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS21*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.333422043010753},{"$f":"IF($D21=1,\"\",(BJ21*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT21*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.408675000000001},{"$f":"IF($D21=1,\"\",(BK21*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU21*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.16107123655914},{"$f":"IF($D21=1,\"\",(BL21*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV21*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.078186827956989},{"$f":"IF($D21=1,\"\",(BM21*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW21*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.962840277777776},{"$f":"IF($D21=1,\"\",(BN21*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX21*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.539166666666667},{"$f":"IF($D21=1,\"\",(BO21*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY21*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.620001386962553},{"$f":"IF($D21=1,\"\",(BP21*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ21*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.745842741935483},{"$f":"IF($D21=1,\"\",(BQ21*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA21*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.381657258064518},{"$f":"IF($D21=1,\"\",(BR21*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB21*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.501614942528736},{"$f":"IF($D21=1,\"\",(BS21*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC21*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.588304172274562},{"$f":"IF($D21=1,\"\",(BT21*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD21*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.00009861111111},{"$f":"IF($D21=1,\"\",(BU21*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE21*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.465966397849462},{"$f":"IF($D21=1,\"\",(BV21*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF21*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.541205555555555},{"$f":"IF($D21=1,\"\",(BW21*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG21*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.293587365591398},{"$f":"IF($D21=1,\"\",(BX21*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH21*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.210709677419356},{"$f":"IF($D21=1,\"\",(BY21*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI21*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.095236111111111},2.2370000000000001,3.4079999999999999,2.64,2.3610000000000002,3.2389999999999999,2.601,1.8879999999999999,1.7490000000000001,2.5529999999999999,2.1549999999999998,2.4820000000000002,1.444,2.2370000000000001,3.4079999999999999,2.64,2.3610000000000002,3.2389999999999999,2.601,1.8879999999999999,1.7490000000000001,2.5529999999999999,2.1549999999999998,2.4820000000000002,1.444,2.2370000000000001,3.4079999999999999,2.64,2.3610000000000002,3.2389999999999999,2.601,1.8879999999999999,1.7490000000000001,2.5529999999999999,2.1549999999999998,2.4820000000000002,1.444,{"$f":"IF($D21=1,\"\",MAX(F21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP21,0))","v":7.3652569444444431},{"$f":"IF($D21=1,\"\",MAX(G21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ21,0))","v":9.7940104166666657},{"$f":"IF($D21=1,\"\",MAX(H21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR21,0))","v":7.8612884615384608},{"$f":"IF($D21=1,\"\",MAX(I21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS21,0))","v":9.9129302884615349},{"$f":"IF($D21=1,\"\",MAX(J21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT21,0))","v":7.7281041666666681},{"$f":"IF($D21=1,\"\",MAX(K21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU21,0))","v":8.7693004807692283},{"$f":"IF($D21=1,\"\",MAX(L21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV21,0))","v":8.7543269230769205},{"$f":"IF($D21=1,\"\",MAX(M21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW21,0))","v":7.680747499999999},{"$f":"IF($D21=1,\"\",MAX(N21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX21,0))","v":7.7692860576923071},{"$f":"IF($D21=1,\"\",MAX(O21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY21,0))","v":8.9053846153846123},{"$f":"IF($D21=1,\"\",MAX(P21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ21,0))","v":8.4383365384615381},{"$f":"IF($D21=1,\"\",MAX(Q21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA21,0))","v":8.4012050000000009},{"$f":"IF($D21=1,\"\",MAX(R21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB21,0))","v":7.521923611111113},{"$f":"IF($D21=1,\"\",MAX(S21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC21,0))","v":10.008713541666665},{"$f":"IF($D21=1,\"\",MAX(T21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD21,0))","v":8.0921538461538489},{"$f":"IF($D21=1,\"\",MAX(U21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE21,0))","v":10.175885000000001},{"$f":"IF($D21=1,\"\",MAX(V21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF21,0))","v":8.9743984374999997},{"$f":"IF($D21=1,\"\",MAX(W21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG21,0))","v":8.9724212962962966},{"$f":"IF($D21=1,\"\",MAX(X21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH21,0))","v":8.9335961538461532},{"$f":"IF($D21=1,\"\",MAX(Y21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI21,0))","v":7.8272399999999998},{"$f":"IF($D21=1,\"\",MAX(Z21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ21,0))","v":7.9170961538461526},{"$f":"IF($D21=1,\"\",MAX(AA21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK21,0))","v":9.0781706730769223},{"$f":"IF($D21=1,\"\",MAX(AB21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL21,0))","v":8.6042956730769227},{"$f":"IF($D21=1,\"\",MAX(AC21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM21,0))","v":8.5509050000000002},{"$f":"IF($D21=1,\"\",MAX(AD21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN21,0))","v":7.6651201923076933},{"$f":"IF($D21=1,\"\",MAX(AE21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO21,0))","v":10.237992500000001},{"$f":"IF($D21=1,\"\",MAX(AF21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP21,0))","v":8.3270192307692312},{"$f":"IF($D21=1,\"\",MAX(AG21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ21,0))","v":10.447007499999998},{"$f":"IF($D21=1,\"\",MAX(AH21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR21,0))","v":9.3714200000000041},{"$f":"IF($D21=1,\"\",MAX(AI21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS21,0))","v":9.1762523148148141},{"$f":"IF($D21=1,\"\",MAX(AJ21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT21,0))","v":9.1037774999999996},{"$f":"IF($D21=1,\"\",MAX(AK21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU21,0))","v":8.0051081730769234},{"$f":"IF($D21=1,\"\",MAX(AL21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV21,0))","v":8.0689110576923078},{"$f":"IF($D21=1,\"\",MAX(AM21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW21,0))","v":9.2270800000000008},{"$f":"IF($D21=1,\"\",MAX(AN21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX21,0))","v":8.8000856481481478},{"$f":"IF($D21=1,\"\",MAX(AO21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B21,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY21,0))","v":8.7056074999999993},{"$f":"IF($D21=1,\"\",MAX(0,F21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP21-ET21))","v":5.128256944444443},{"$f":"IF($D21=1,\"\",MAX(0,G21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ21-EU21))","v":6.3860104166666662},{"$f":"IF($D21=1,\"\",MAX(0,H21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR21-EV21))","v":5.2212884615384603},{"$f":"IF($D21=1,\"\",MAX(0,I21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS21-EW21))","v":7.5519302884615342},{"$f":"IF($D21=1,\"\",MAX(0,J21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT21-EX21))","v":4.4891041666666682},{"$f":"IF($D21=1,\"\",MAX(0,K21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU21-EY21))","v":6.1683004807692283},{"$f":"IF($D21=1,\"\",MAX(0,L21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV21-EZ21))","v":6.8663269230769206},{"$f":"IF($D21=1,\"\",MAX(0,M21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW21-FA21))","v":5.9317474999999984},{"$f":"IF($D21=1,\"\",MAX(0,N21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX21-FB21))","v":5.2162860576923071},{"$f":"IF($D21=1,\"\",MAX(0,O21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY21-FC21))","v":6.750384615384613},{"$f":"IF($D21=1,\"\",MAX(0,P21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ21-FD21))","v":5.9563365384615379},{"$f":"IF($D21=1,\"\",MAX(0,Q21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA21-FE21))","v":6.957205000000001},{"$f":"IF($D21=1,\"\",MAX(0,R21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB21-FF21))","v":5.2849236111111129},{"$f":"IF($D21=1,\"\",MAX(0,S21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC21-FG21))","v":6.600713541666666},{"$f":"IF($D21=1,\"\",MAX(0,T21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD21-FH21))","v":5.4521538461538483},{"$f":"IF($D21=1,\"\",MAX(0,U21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE21-FI21))","v":7.8148850000000003},{"$f":"IF($D21=1,\"\",MAX(0,V21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF21-FJ21))","v":5.7353984374999998},{"$f":"IF($D21=1,\"\",MAX(0,W21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG21-FK21))","v":6.3714212962962966},{"$f":"IF($D21=1,\"\",MAX(0,X21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH21-FL21))","v":7.0455961538461533},{"$f":"IF($D21=1,\"\",MAX(0,Y21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI21-FM21))","v":6.0782399999999992},{"$f":"IF($D21=1,\"\",MAX(0,Z21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ21-FN21))","v":5.3640961538461527},{"$f":"IF($D21=1,\"\",MAX(0,AA21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK21-FO21))","v":6.9231706730769229},{"$f":"IF($D21=1,\"\",MAX(0,AB21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL21-FP21))","v":6.1222956730769225},{"$f":"IF($D21=1,\"\",MAX(0,AC21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM21-FQ21))","v":7.1069050000000002},{"$f":"IF($D21=1,\"\",MAX(0,AD21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN21-FR21))","v":5.4281201923076932},{"$f":"IF($D21=1,\"\",MAX(0,AE21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO21-FS21))","v":6.8299925000000012},{"$f":"IF($D21=1,\"\",MAX(0,AF21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP21-FT21))","v":5.6870192307692307},{"$f":"IF($D21=1,\"\",MAX(0,AG21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ21-FU21))","v":8.0860074999999973},{"$f":"IF($D21=1,\"\",MAX(0,AH21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR21-FV21))","v":6.1324200000000042},{"$f":"IF($D21=1,\"\",MAX(0,AI21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS21-FW21))","v":6.5752523148148141},{"$f":"IF($D21=1,\"\",MAX(0,AJ21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT21-FX21))","v":7.2157774999999997},{"$f":"IF($D21=1,\"\",MAX(0,AK21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU21-FY21))","v":6.2561081730769228},{"$f":"IF($D21=1,\"\",MAX(0,AL21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV21-FZ21))","v":5.5159110576923078},{"$f":"IF($D21=1,\"\",MAX(0,AM21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW21-GA21))","v":7.0720800000000015},{"$f":"IF($D21=1,\"\",MAX(0,AN21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX21-GB21))","v":6.3180856481481475},{"$f":"IF($D21=1,\"\",MAX(0,AO21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY21-GC21))","v":7.2616074999999993},{"$f":"IF($D21=1,\"\",MAX(0,F21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ21))","v":8.8999637096774187},{"$f":"IF($D21=1,\"\",MAX(0,G21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK21))","v":11.290834951456308},{"$f":"IF($D21=1,\"\",MAX(0,H21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL21))","v":9.260379032258065},{"$f":"IF($D21=1,\"\",MAX(0,I21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM21))","v":11.471565860215051},{"$f":"IF($D21=1,\"\",MAX(0,J21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN21))","v":9.1361770833333331},{"$f":"IF($D21=1,\"\",MAX(0,K21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO21))","v":10.065275908479137},{"$f":"IF($D21=1,\"\",MAX(0,L21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP21))","v":10.197052777777776},{"$f":"IF($D21=1,\"\",MAX(0,M21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ21))","v":9.3911209677419318},{"$f":"IF($D21=1,\"\",MAX(0,N21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR21))","v":9.3478597222222213},{"$f":"IF($D21=1,\"\",MAX(0,O21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS21))","v":10.685446236559137},{"$f":"IF($D21=1,\"\",MAX(0,P21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT21))","v":10.188337365591398},{"$f":"IF($D21=1,\"\",MAX(0,Q21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU21))","v":10.062555555555557},{"$f":"IF($D21=1,\"\",MAX(0,R21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV21))","v":9.0698978494623681},{"$f":"IF($D21=1,\"\",MAX(0,S21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW21))","v":11.516916782246881},{"$f":"IF($D21=1,\"\",MAX(0,T21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX21))","v":9.5002688172043008},{"$f":"IF($D21=1,\"\",MAX(0,U21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY21))","v":11.746455645161291},{"$f":"IF($D21=1,\"\",MAX(0,V21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ21))","v":10.392065476190474},{"$f":"IF($D21=1,\"\",MAX(0,W21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA21))","v":10.2759865410498},{"$f":"IF($D21=1,\"\",MAX(0,X21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB21))","v":10.388476388888886},{"$f":"IF($D21=1,\"\",MAX(0,Y21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC21))","v":9.5535779569892476},{"$f":"IF($D21=1,\"\",MAX(0,Z21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED21))","v":9.5103249999999999},{"$f":"IF($D21=1,\"\",MAX(0,AA21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE21))","v":10.87392876344086},{"$f":"IF($D21=1,\"\",MAX(0,AB21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF21))","v":10.369813172043012},{"$f":"IF($D21=1,\"\",MAX(0,AC21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG21))","v":10.228159722222223},{"$f":"IF($D21=1,\"\",MAX(0,AD21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH21))","v":9.2438333333333347},{"$f":"IF($D21=1,\"\",MAX(0,AE21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI21))","v":11.746998613037448},{"$f":"IF($D21=1,\"\",MAX(0,AF21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ21))","v":9.744157258064515},{"$f":"IF($D21=1,\"\",MAX(0,AG21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK21))","v":12.027342741935481},{"$f":"IF($D21=1,\"\",MAX(0,AH21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL21))","v":10.787385057471266},{"$f":"IF($D21=1,\"\",MAX(0,AI21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM21))","v":10.489695827725438},{"$f":"IF($D21=1,\"\",MAX(0,AJ21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN21))","v":10.58390138888889},{"$f":"IF($D21=1,\"\",MAX(0,AK21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO21))","v":9.7200336021505382},{"$f":"IF($D21=1,\"\",MAX(0,AL21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP21))","v":9.6767944444444449},{"$f":"IF($D21=1,\"\",MAX(0,AM21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ21))","v":11.067412634408603},{"$f":"IF($D21=1,\"\",MAX(0,AN21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER21))","v":10.555290322580642},{"$f":"IF($D21=1,\"\",MAX(0,AO21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES21))","v":10.398763888888888},{"$f":"IF($D21=1,\"\",MAX(0,F21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ21-ET21))","v":6.6629637096774186},{"$f":"IF($D21=1,\"\",MAX(0,G21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK21-EU21))","v":7.8828349514563083},{"$f":"IF($D21=1,\"\",MAX(0,H21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL21-EV21))","v":6.6203790322580645},{"$f":"IF($D21=1,\"\",MAX(0,I21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM21-EW21))","v":9.1105658602150505},{"$f":"IF($D21=1,\"\",MAX(0,J21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN21-EX21))","v":5.8971770833333332},{"$f":"IF($D21=1,\"\",MAX(0,K21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO21-EY21))","v":7.464275908479137},{"$f":"IF($D21=1,\"\",MAX(0,L21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP21-EZ21))","v":8.3090527777777758},{"$f":"IF($D21=1,\"\",MAX(0,M21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ21-FA21))","v":7.6421209677419313},{"$f":"IF($D21=1,\"\",MAX(0,N21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR21-FB21))","v":6.7948597222222213},{"$f":"IF($D21=1,\"\",MAX(0,O21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS21-FC21))","v":8.530446236559138},{"$f":"IF($D21=1,\"\",MAX(0,P21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT21-FD21))","v":7.7063373655913976},{"$f":"IF($D21=1,\"\",MAX(0,Q21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU21-FE21))","v":8.618555555555556},{"$f":"IF($D21=1,\"\",MAX(0,R21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV21-FF21))","v":6.832897849462368},{"$f":"IF($D21=1,\"\",MAX(0,S21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW21-FG21))","v":8.1089167822468813},{"$f":"IF($D21=1,\"\",MAX(0,T21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX21-FH21))","v":6.8602688172043003},{"$f":"IF($D21=1,\"\",MAX(0,U21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY21-FI21))","v":9.3854556451612901},{"$f":"IF($D21=1,\"\",MAX(0,V21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ21-FJ21))","v":7.1530654761904744},{"$f":"IF($D21=1,\"\",MAX(0,W21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA21-FK21))","v":7.6749865410498002},{"$f":"IF($D21=1,\"\",MAX(0,X21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB21-FL21))","v":8.5004763888888863},{"$f":"IF($D21=1,\"\",MAX(0,Y21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC21-FM21))","v":7.8045779569892471},{"$f":"IF($D21=1,\"\",MAX(0,Z21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED21-FN21))","v":6.957325},{"$f":"IF($D21=1,\"\",MAX(0,AA21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE21-FO21))","v":8.7189287634408608},{"$f":"IF($D21=1,\"\",MAX(0,AB21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF21-FP21))","v":7.8878131720430114},{"$f":"IF($D21=1,\"\",MAX(0,AC21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG21-FQ21))","v":8.7841597222222241},{"$f":"IF($D21=1,\"\",MAX(0,AD21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH21-FR21))","v":7.0068333333333346},{"$f":"IF($D21=1,\"\",MAX(0,AE21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI21-FS21))","v":8.3389986130374485},{"$f":"IF($D21=1,\"\",MAX(0,AF21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ21-FT21))","v":7.1041572580645145},{"$f":"IF($D21=1,\"\",MAX(0,AG21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK21-FU21))","v":9.6663427419354804},{"$f":"IF($D21=1,\"\",MAX(0,AH21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL21-FV21))","v":7.5483850574712656},{"$f":"IF($D21=1,\"\",MAX(0,AI21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM21-FW21))","v":7.8886958277254378},{"$f":"IF($D21=1,\"\",MAX(0,AJ21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN21-FX21))","v":8.6959013888888901},{"$f":"IF($D21=1,\"\",MAX(0,AK21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO21-FY21))","v":7.9710336021505377},{"$f":"IF($D21=1,\"\",MAX(0,AL21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP21-FZ21))","v":7.123794444444445},{"$f":"IF($D21=1,\"\",MAX(0,AM21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ21-GA21))","v":8.9124126344086037},{"$f":"IF($D21=1,\"\",MAX(0,AN21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER21-GB21))","v":8.0732903225806432},{"$f":"IF($D21=1,\"\",MAX(0,AO21-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B21,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES21-GC21))","v":8.9547638888888876},808997.36494726653,1316783.7355319529,1116185.8949472669,{"$f":"+LR21-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10068,"Chewelah, City of",0,{"$f":"+VLOOKUP($B22,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ22,AP22))))","v":3.4409999999999998},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK22,AQ22))))","v":4.0739999999999998},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL22,AR22))))","v":4.6360000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM22,AS22))))","v":4.9880000000000004},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN22,AT22))))","v":4.258},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO22,AU22))))","v":3.9790000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP22,AV22))))","v":3.7320000000000002},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ22,AW22))))","v":3.0680000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR22,AX22))))","v":3.2930000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS22,AY22))))","v":4.0819999999999999},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT22,AZ22))))","v":3.8180000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU22,BA22))))","v":3.1150000000000002},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV22,BB22))))","v":3.4409999999999998},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW22,BC22))))","v":4.0739999999999998},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX22,BD22))))","v":4.6360000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY22,BE22))))","v":4.9880000000000004},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ22,BF22))))","v":4.258},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA22,BG22))))","v":3.9790000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB22,BH22))))","v":3.7320000000000002},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC22,BI22))))","v":3.0680000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED22,BJ22))))","v":3.2930000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE22,BK22))))","v":4.0819999999999999},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF22,BL22))))","v":3.8180000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG22,BM22))))","v":3.1150000000000002},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH22,BN22))))","v":3.4409999999999998},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI22,BO22))))","v":4.0739999999999998},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ22,BP22))))","v":4.6360000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK22,BQ22))))","v":4.9880000000000004},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL22,BR22))))","v":4.258},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM22,BS22))))","v":3.9790000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN22,BT22))))","v":3.7320000000000002},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO22,BU22))))","v":3.0680000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP22,BV22))))","v":3.2930000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ22,BW22))))","v":4.0819999999999999},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER22,BX22))))","v":3.8180000000000001},{"$f":"+IF(AND($D22=0,$E22=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B22,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B22,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D22=1,\"\",IF($E22=1,IF(BlockShape=\"Yes\",VLOOKUP($B22,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES22,BY22))))","v":3.1150000000000002},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.497664351851852},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0803750000000001},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5514495192307693},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5615673076923078},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.248338541666667},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.958177884615385},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4957067307692307},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2416800000000001},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2711682692307695},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.536173076923077},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5116562499999997},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1792425},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.497664351851852},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0803750000000001},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5514495192307693},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7040300000000004},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.248338541666667},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8486157407407409},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4957067307692307},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2416800000000001},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2711682692307695},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.536173076923077},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5116562499999997},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1792425},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5937283653846155},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.95716},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5514495192307693},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7040300000000004},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1973399999999996},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8486157407407409},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5955349999999999},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1554615384615383},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2711682692307695},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6376200000000001},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4186319444444444},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1792425},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0224871794871793},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3519910979228484},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0997073170731704},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0694542682926826},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.71065625},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3715076452599386},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0893519736842108},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6446773255813953},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7864605263157893},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9714603658536585},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7696585365853659},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7312406249999999},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0224871794871793},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3519910979228484},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0997073170731704},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9266889534883718},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.71065625},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.493514469453376},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0893519736842108},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6446773255813953},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7864605263157893},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9714603658536585},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7696585365853659},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7312406249999999},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9238292682926827},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4692242990654205},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0997073170731704},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9266889534883718},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7041554054054053},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.493514469453376},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.984884375},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.724905487804878},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7864605263157893},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8797645348837209},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8604102564102563},{"$f":"+IF($D22=1,\"\",IF($E22=0,VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E22=1,(VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B22,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7312406249999999},{"$f":"IF($D22=1,\"\",(AP22*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ22*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2983965053763442},{"$f":"IF($D22=1,\"\",(AQ22*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA22*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7399237170596393},{"$f":"IF($D22=1,\"\",(AR22*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB22*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3522943548387096},{"$f":"IF($D22=1,\"\",(AS22*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC22*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3446142473118279},{"$f":"IF($D22=1,\"\",(AT22*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD22*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0179032738095239},{"$f":"IF($D22=1,\"\",(AU22*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE22*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6999798115746971},{"$f":"IF($D22=1,\"\",(AV22*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF22*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3241347222222219},{"$f":"IF($D22=1,\"\",(AW22*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG22*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9656465053763441},{"$f":"IF($D22=1,\"\",(AX22*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH22*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.0665138888888892},{"$f":"IF($D22=1,\"\",(AY22*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI22*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2872137096774194},{"$f":"IF($D22=1,\"\",(AZ22*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ22*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1845389784946239},{"$f":"IF($D22=1,\"\",(BA22*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK22*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9801305555555555},{"$f":"IF($D22=1,\"\",(BB22*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL22*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2983965053763442},{"$f":"IF($D22=1,\"\",(BC22*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM22*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7399237170596393},{"$f":"IF($D22=1,\"\",(BD22*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN22*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3522943548387096},{"$f":"IF($D22=1,\"\",(BE22*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO22*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3446142473118279},{"$f":"IF($D22=1,\"\",(BF22*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP22*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0179032738095239},{"$f":"IF($D22=1,\"\",(BG22*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ22*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6999798115746971},{"$f":"IF($D22=1,\"\",(BH22*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR22*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3241347222222219},{"$f":"IF($D22=1,\"\",(BI22*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS22*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9656465053763441},{"$f":"IF($D22=1,\"\",(BJ22*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT22*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.0665138888888892},{"$f":"IF($D22=1,\"\",(BK22*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU22*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2872137096774194},{"$f":"IF($D22=1,\"\",(BL22*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV22*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1845389784946239},{"$f":"IF($D22=1,\"\",(BM22*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW22*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9801305555555555},{"$f":"IF($D22=1,\"\",(BN22*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX22*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2983965053763442},{"$f":"IF($D22=1,\"\",(BO22*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY22*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7399237170596398},{"$f":"IF($D22=1,\"\",(BP22*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ22*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3522943548387096},{"$f":"IF($D22=1,\"\",(BQ22*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA22*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3446142473118279},{"$f":"IF($D22=1,\"\",(BR22*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB22*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9875948275862068},{"$f":"IF($D22=1,\"\",(BS22*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC22*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6999798115746971},{"$f":"IF($D22=1,\"\",(BT22*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD22*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3241347222222219},{"$f":"IF($D22=1,\"\",(BU22*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE22*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9656465053763439},{"$f":"IF($D22=1,\"\",(BV22*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF22*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.0665138888888892},{"$f":"IF($D22=1,\"\",(BW22*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG22*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2872137096774194},{"$f":"IF($D22=1,\"\",(BX22*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH22*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1845389784946239},{"$f":"IF($D22=1,\"\",(BY22*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI22*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9801305555555555},1.196,0.60899999999999999,0.39600000000000002,0.54600000000000004,0.48,0.48199999999999998,0.5,0.33800000000000002,0.49299999999999999,0.44900000000000001,0.41399999999999998,0.33500000000000002,1.196,0.60899999999999999,0.39600000000000002,0.54600000000000004,0.48,0.48199999999999998,0.5,0.33800000000000002,0.49299999999999999,0.44900000000000001,0.41399999999999998,0.33500000000000002,1.196,0.60899999999999999,0.39600000000000002,0.54600000000000004,0.48,0.48199999999999998,0.5,0.33800000000000002,0.49299999999999999,0.44900000000000001,0.41399999999999998,0.33500000000000002,{"$f":"IF($D22=1,\"\",MAX(F22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP22,0))","v":0.94333564814814785},{"$f":"IF($D22=1,\"\",MAX(G22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ22,0))","v":0.99362499999999976},{"$f":"IF($D22=1,\"\",MAX(H22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR22,0))","v":1.0845504807692308},{"$f":"IF($D22=1,\"\",MAX(I22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS22,0))","v":1.4264326923076927},{"$f":"IF($D22=1,\"\",MAX(J22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT22,0))","v":1.009661458333333},{"$f":"IF($D22=1,\"\",MAX(K22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU22,0))","v":1.0208221153846151},{"$f":"IF($D22=1,\"\",MAX(L22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV22,0))","v":1.2362932692307695},{"$f":"IF($D22=1,\"\",MAX(M22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW22,0))","v":0.82631999999999994},{"$f":"IF($D22=1,\"\",MAX(N22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX22,0))","v":1.0218317307692306},{"$f":"IF($D22=1,\"\",MAX(O22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY22,0))","v":1.5458269230769228},{"$f":"IF($D22=1,\"\",MAX(P22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ22,0))","v":1.3063437500000004},{"$f":"IF($D22=1,\"\",MAX(Q22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA22,0))","v":0.93575750000000024},{"$f":"IF($D22=1,\"\",MAX(R22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB22,0))","v":0.94333564814814785},{"$f":"IF($D22=1,\"\",MAX(S22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC22,0))","v":0.99362499999999976},{"$f":"IF($D22=1,\"\",MAX(T22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD22,0))","v":1.0845504807692308},{"$f":"IF($D22=1,\"\",MAX(U22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE22,0))","v":1.2839700000000001},{"$f":"IF($D22=1,\"\",MAX(V22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF22,0))","v":1.009661458333333},{"$f":"IF($D22=1,\"\",MAX(W22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG22,0))","v":1.1303842592592592},{"$f":"IF($D22=1,\"\",MAX(X22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH22,0))","v":1.2362932692307695},{"$f":"IF($D22=1,\"\",MAX(Y22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI22,0))","v":0.82631999999999994},{"$f":"IF($D22=1,\"\",MAX(Z22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ22,0))","v":1.0218317307692306},{"$f":"IF($D22=1,\"\",MAX(AA22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK22,0))","v":1.5458269230769228},{"$f":"IF($D22=1,\"\",MAX(AB22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL22,0))","v":1.3063437500000004},{"$f":"IF($D22=1,\"\",MAX(AC22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM22,0))","v":0.93575750000000024},{"$f":"IF($D22=1,\"\",MAX(AD22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN22,0))","v":0.84727163461538435},{"$f":"IF($D22=1,\"\",MAX(AE22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO22,0))","v":1.1168399999999998},{"$f":"IF($D22=1,\"\",MAX(AF22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP22,0))","v":1.0845504807692308},{"$f":"IF($D22=1,\"\",MAX(AG22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ22,0))","v":1.2839700000000001},{"$f":"IF($D22=1,\"\",MAX(AH22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR22,0))","v":1.0606600000000004},{"$f":"IF($D22=1,\"\",MAX(AI22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS22,0))","v":1.1303842592592592},{"$f":"IF($D22=1,\"\",MAX(AJ22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT22,0))","v":1.1364650000000003},{"$f":"IF($D22=1,\"\",MAX(AK22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU22,0))","v":0.91253846153846174},{"$f":"IF($D22=1,\"\",MAX(AL22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV22,0))","v":1.0218317307692306},{"$f":"IF($D22=1,\"\",MAX(AM22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW22,0))","v":1.4443799999999998},{"$f":"IF($D22=1,\"\",MAX(AN22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX22,0))","v":1.3993680555555557},{"$f":"IF($D22=1,\"\",MAX(AO22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B22,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY22,0))","v":0.93575750000000024},{"$f":"IF($D22=1,\"\",MAX(0,F22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP22-ET22))","v":0},{"$f":"IF($D22=1,\"\",MAX(0,G22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ22-EU22))","v":0.38462499999999977},{"$f":"IF($D22=1,\"\",MAX(0,H22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR22-EV22))","v":0.68855048076923075},{"$f":"IF($D22=1,\"\",MAX(0,I22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS22-EW22))","v":0.88043269230769261},{"$f":"IF($D22=1,\"\",MAX(0,J22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT22-EX22))","v":0.529661458333333},{"$f":"IF($D22=1,\"\",MAX(0,K22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU22-EY22))","v":0.53882211538461511},{"$f":"IF($D22=1,\"\",MAX(0,L22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV22-EZ22))","v":0.73629326923076954},{"$f":"IF($D22=1,\"\",MAX(0,M22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW22-FA22))","v":0.48831999999999992},{"$f":"IF($D22=1,\"\",MAX(0,N22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX22-FB22))","v":0.52883173076923062},{"$f":"IF($D22=1,\"\",MAX(0,O22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY22-FC22))","v":1.0968269230769228},{"$f":"IF($D22=1,\"\",MAX(0,P22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ22-FD22))","v":0.89234375000000044},{"$f":"IF($D22=1,\"\",MAX(0,Q22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA22-FE22))","v":0.60075750000000028},{"$f":"IF($D22=1,\"\",MAX(0,R22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB22-FF22))","v":0},{"$f":"IF($D22=1,\"\",MAX(0,S22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC22-FG22))","v":0.38462499999999977},{"$f":"IF($D22=1,\"\",MAX(0,T22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD22-FH22))","v":0.68855048076923075},{"$f":"IF($D22=1,\"\",MAX(0,U22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE22-FI22))","v":0.73797000000000001},{"$f":"IF($D22=1,\"\",MAX(0,V22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF22-FJ22))","v":0.529661458333333},{"$f":"IF($D22=1,\"\",MAX(0,W22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG22-FK22))","v":0.64838425925925924},{"$f":"IF($D22=1,\"\",MAX(0,X22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH22-FL22))","v":0.73629326923076954},{"$f":"IF($D22=1,\"\",MAX(0,Y22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI22-FM22))","v":0.48831999999999992},{"$f":"IF($D22=1,\"\",MAX(0,Z22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ22-FN22))","v":0.52883173076923062},{"$f":"IF($D22=1,\"\",MAX(0,AA22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK22-FO22))","v":1.0968269230769228},{"$f":"IF($D22=1,\"\",MAX(0,AB22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL22-FP22))","v":0.89234375000000044},{"$f":"IF($D22=1,\"\",MAX(0,AC22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM22-FQ22))","v":0.60075750000000028},{"$f":"IF($D22=1,\"\",MAX(0,AD22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN22-FR22))","v":0},{"$f":"IF($D22=1,\"\",MAX(0,AE22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO22-FS22))","v":0.50783999999999985},{"$f":"IF($D22=1,\"\",MAX(0,AF22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP22-FT22))","v":0.68855048076923075},{"$f":"IF($D22=1,\"\",MAX(0,AG22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ22-FU22))","v":0.73797000000000001},{"$f":"IF($D22=1,\"\",MAX(0,AH22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR22-FV22))","v":0.5806600000000004},{"$f":"IF($D22=1,\"\",MAX(0,AI22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS22-FW22))","v":0.64838425925925924},{"$f":"IF($D22=1,\"\",MAX(0,AJ22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT22-FX22))","v":0.63646500000000028},{"$f":"IF($D22=1,\"\",MAX(0,AK22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU22-FY22))","v":0.57453846153846166},{"$f":"IF($D22=1,\"\",MAX(0,AL22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV22-FZ22))","v":0.52883173076923062},{"$f":"IF($D22=1,\"\",MAX(0,AM22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW22-GA22))","v":0.99537999999999971},{"$f":"IF($D22=1,\"\",MAX(0,AN22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX22-GB22))","v":0.98536805555555573},{"$f":"IF($D22=1,\"\",MAX(0,AO22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY22-GC22))","v":0.60075750000000028},{"$f":"IF($D22=1,\"\",MAX(0,F22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ22))","v":1.1426034946236556},{"$f":"IF($D22=1,\"\",MAX(0,G22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK22))","v":1.3340762829403605},{"$f":"IF($D22=1,\"\",MAX(0,H22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL22))","v":1.2837056451612905},{"$f":"IF($D22=1,\"\",MAX(0,I22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM22))","v":1.6433857526881726},{"$f":"IF($D22=1,\"\",MAX(0,J22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN22))","v":1.2400967261904761},{"$f":"IF($D22=1,\"\",MAX(0,K22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO22))","v":1.279020188425303},{"$f":"IF($D22=1,\"\",MAX(0,L22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP22))","v":1.4078652777777783},{"$f":"IF($D22=1,\"\",MAX(0,M22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ22))","v":1.1023534946236559},{"$f":"IF($D22=1,\"\",MAX(0,N22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR22))","v":1.2264861111111109},{"$f":"IF($D22=1,\"\",MAX(0,O22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS22))","v":1.7947862903225804},{"$f":"IF($D22=1,\"\",MAX(0,P22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT22))","v":1.6334610215053762},{"$f":"IF($D22=1,\"\",MAX(0,Q22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU22))","v":1.1348694444444447},{"$f":"IF($D22=1,\"\",MAX(0,R22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV22))","v":1.1426034946236556},{"$f":"IF($D22=1,\"\",MAX(0,S22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW22))","v":1.3340762829403605},{"$f":"IF($D22=1,\"\",MAX(0,T22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX22))","v":1.2837056451612905},{"$f":"IF($D22=1,\"\",MAX(0,U22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY22))","v":1.6433857526881726},{"$f":"IF($D22=1,\"\",MAX(0,V22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ22))","v":1.2400967261904761},{"$f":"IF($D22=1,\"\",MAX(0,W22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA22))","v":1.279020188425303},{"$f":"IF($D22=1,\"\",MAX(0,X22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB22))","v":1.4078652777777783},{"$f":"IF($D22=1,\"\",MAX(0,Y22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC22))","v":1.1023534946236559},{"$f":"IF($D22=1,\"\",MAX(0,Z22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED22))","v":1.2264861111111109},{"$f":"IF($D22=1,\"\",MAX(0,AA22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE22))","v":1.7947862903225804},{"$f":"IF($D22=1,\"\",MAX(0,AB22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF22))","v":1.6334610215053762},{"$f":"IF($D22=1,\"\",MAX(0,AC22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG22))","v":1.1348694444444447},{"$f":"IF($D22=1,\"\",MAX(0,AD22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH22))","v":1.1426034946236556},{"$f":"IF($D22=1,\"\",MAX(0,AE22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI22))","v":1.3340762829403601},{"$f":"IF($D22=1,\"\",MAX(0,AF22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ22))","v":1.2837056451612905},{"$f":"IF($D22=1,\"\",MAX(0,AG22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK22))","v":1.6433857526881726},{"$f":"IF($D22=1,\"\",MAX(0,AH22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL22))","v":1.2704051724137932},{"$f":"IF($D22=1,\"\",MAX(0,AI22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM22))","v":1.279020188425303},{"$f":"IF($D22=1,\"\",MAX(0,AJ22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN22))","v":1.4078652777777783},{"$f":"IF($D22=1,\"\",MAX(0,AK22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO22))","v":1.1023534946236562},{"$f":"IF($D22=1,\"\",MAX(0,AL22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP22))","v":1.2264861111111109},{"$f":"IF($D22=1,\"\",MAX(0,AM22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ22))","v":1.7947862903225804},{"$f":"IF($D22=1,\"\",MAX(0,AN22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER22))","v":1.6334610215053762},{"$f":"IF($D22=1,\"\",MAX(0,AO22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES22))","v":1.1348694444444447},{"$f":"IF($D22=1,\"\",MAX(0,F22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ22-ET22))","v":0},{"$f":"IF($D22=1,\"\",MAX(0,G22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK22-EU22))","v":0.72507628294036053},{"$f":"IF($D22=1,\"\",MAX(0,H22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL22-EV22))","v":0.88770564516129047},{"$f":"IF($D22=1,\"\",MAX(0,I22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM22-EW22))","v":1.0973857526881725},{"$f":"IF($D22=1,\"\",MAX(0,J22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN22-EX22))","v":0.76009672619047608},{"$f":"IF($D22=1,\"\",MAX(0,K22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO22-EY22))","v":0.79702018842530298},{"$f":"IF($D22=1,\"\",MAX(0,L22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP22-EZ22))","v":0.90786527777777826},{"$f":"IF($D22=1,\"\",MAX(0,M22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ22-FA22))","v":0.76435349462365587},{"$f":"IF($D22=1,\"\",MAX(0,N22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR22-FB22))","v":0.73348611111111095},{"$f":"IF($D22=1,\"\",MAX(0,O22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS22-FC22))","v":1.3457862903225803},{"$f":"IF($D22=1,\"\",MAX(0,P22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT22-FD22))","v":1.2194610215053763},{"$f":"IF($D22=1,\"\",MAX(0,Q22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU22-FE22))","v":0.79986944444444474},{"$f":"IF($D22=1,\"\",MAX(0,R22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV22-FF22))","v":0},{"$f":"IF($D22=1,\"\",MAX(0,S22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW22-FG22))","v":0.72507628294036053},{"$f":"IF($D22=1,\"\",MAX(0,T22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX22-FH22))","v":0.88770564516129047},{"$f":"IF($D22=1,\"\",MAX(0,U22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY22-FI22))","v":1.0973857526881725},{"$f":"IF($D22=1,\"\",MAX(0,V22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ22-FJ22))","v":0.76009672619047608},{"$f":"IF($D22=1,\"\",MAX(0,W22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA22-FK22))","v":0.79702018842530298},{"$f":"IF($D22=1,\"\",MAX(0,X22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB22-FL22))","v":0.90786527777777826},{"$f":"IF($D22=1,\"\",MAX(0,Y22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC22-FM22))","v":0.76435349462365587},{"$f":"IF($D22=1,\"\",MAX(0,Z22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED22-FN22))","v":0.73348611111111095},{"$f":"IF($D22=1,\"\",MAX(0,AA22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE22-FO22))","v":1.3457862903225803},{"$f":"IF($D22=1,\"\",MAX(0,AB22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF22-FP22))","v":1.2194610215053763},{"$f":"IF($D22=1,\"\",MAX(0,AC22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG22-FQ22))","v":0.79986944444444474},{"$f":"IF($D22=1,\"\",MAX(0,AD22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH22-FR22))","v":0},{"$f":"IF($D22=1,\"\",MAX(0,AE22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI22-FS22))","v":0.72507628294036008},{"$f":"IF($D22=1,\"\",MAX(0,AF22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ22-FT22))","v":0.88770564516129047},{"$f":"IF($D22=1,\"\",MAX(0,AG22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK22-FU22))","v":1.0973857526881725},{"$f":"IF($D22=1,\"\",MAX(0,AH22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL22-FV22))","v":0.79040517241379327},{"$f":"IF($D22=1,\"\",MAX(0,AI22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM22-FW22))","v":0.79702018842530298},{"$f":"IF($D22=1,\"\",MAX(0,AJ22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN22-FX22))","v":0.90786527777777826},{"$f":"IF($D22=1,\"\",MAX(0,AK22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO22-FY22))","v":0.76435349462365609},{"$f":"IF($D22=1,\"\",MAX(0,AL22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP22-FZ22))","v":0.73348611111111095},{"$f":"IF($D22=1,\"\",MAX(0,AM22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ22-GA22))","v":1.3457862903225803},{"$f":"IF($D22=1,\"\",MAX(0,AN22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER22-GB22))","v":1.2194610215053763},{"$f":"IF($D22=1,\"\",MAX(0,AO22-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B22,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES22-GC22))","v":0.79986944444444474},80440.014643684714,175925.8169290412,144729.82526898145,{"$f":"+LR22-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10070,"Declo, City of",0,{"$f":"+VLOOKUP($B23,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ23,AP23))))","v":0.72},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK23,AQ23))))","v":0.70599999999999996},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL23,AR23))))","v":0.83599999999999997},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM23,AS23))))","v":0.84599999999999997},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN23,AT23))))","v":0.78600000000000003},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO23,AU23))))","v":0.73399999999999999},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP23,AV23))))","v":0.67700000000000005},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ23,AW23))))","v":0.61199999999999999},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR23,AX23))))","v":0.70399999999999996},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS23,AY23))))","v":0.76800000000000002},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT23,AZ23))))","v":0.78},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU23,BA23))))","v":0.77700000000000002},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV23,BB23))))","v":0.72099999999999997},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW23,BC23))))","v":0.70599999999999996},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX23,BD23))))","v":0.83699999999999997},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY23,BE23))))","v":0.84699999999999998},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ23,BF23))))","v":0.78700000000000003},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA23,BG23))))","v":0.73399999999999999},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB23,BH23))))","v":0.67700000000000005},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC23,BI23))))","v":0.61299999999999999},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED23,BJ23))))","v":0.70499999999999996},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE23,BK23))))","v":0.76800000000000002},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF23,BL23))))","v":0.78100000000000003},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG23,BM23))))","v":0.77800000000000002},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH23,BN23))))","v":0.72199999999999998},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI23,BO23))))","v":0.70699999999999996},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ23,BP23))))","v":0.83699999999999997},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK23,BQ23))))","v":0.84799999999999998},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL23,BR23))))","v":0.78100000000000003},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM23,BS23))))","v":0.73499999999999999},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN23,BT23))))","v":0.67800000000000005},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO23,BU23))))","v":0.61299999999999999},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP23,BV23))))","v":0.70499999999999996},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ23,BW23))))","v":0.76900000000000002},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER23,BX23))))","v":0.78100000000000003},{"$f":"+IF(AND($D23=0,$E23=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B23,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B23,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D23=1,\"\",IF($E23=1,IF(BlockShape=\"Yes\",VLOOKUP($B23,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES23,BY23))))","v":0.77900000000000003},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41826157407407405},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.46754166666666669},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.57177884615384622},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.57825721153846155},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52435416666666668},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45340384615384621},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42340384615384613},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.39111249999999997},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38502163461538463},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42759615384615385},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4256442307692308},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40290750000000003},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.41864120370370372},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.46796874999999999},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.5723149038461538},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.57983499999999999},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52483854166666666},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45311111111111113},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4237884615384615},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.39146500000000001},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38536538461538467},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42798317307692307},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42602884615384617},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40326749999999995},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42027644230769234},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4672075},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.57284855769230769},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.58037749999999999},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52067249999999998},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45352777777777781},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42520249999999998},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.39061538461538464},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.38571153846153844},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42988999999999999},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.42490509259259257},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40362999999999999},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33308653846153846},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.39641839762611275},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50922865853658528},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50925304878048783},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45730208333333333},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40198165137614683},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35484868421052629},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31737500000000002},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32098026315789474},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33450304878048781},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32621036585365853},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30353437500000002},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33339102564102563},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3967804154302671},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50970426829268289},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51173255813953489},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45772222222222225},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40068488745980707},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.35517105263157894},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31765988372093024},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32126973684210525},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3348079268292683},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32650609756097559},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30380937499999999},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33626219512195121},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.39507476635514022},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51017987804878051},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51221220930232558},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45306756756756761},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.40105466237942122},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.3576375},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.31586585365853659},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32155592105263159},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.33768313953488371},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.32378525641025641},{"$f":"+IF($D23=1,\"\",IF($E23=0,VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E23=1,(VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B23,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.30408124999999997},{"$f":"IF($D23=1,\"\",(AP23*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ23*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.38254301075268815},{"$f":"IF($D23=1,\"\",(AQ23*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA23*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.43429819694868244},{"$f":"IF($D23=1,\"\",(AR23*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB23*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.54420295698924726},{"$f":"IF($D23=1,\"\",(AS23*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC23*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.54783602150537636},{"$f":"IF($D23=1,\"\",(AT23*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD23*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.49561755952380954},{"$f":"IF($D23=1,\"\",(AU23*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE23*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.43077254374158819},{"$f":"IF($D23=1,\"\",(AV23*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF23*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.3944583333333333},{"$f":"IF($D23=1,\"\",(AW23*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG23*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35701881720430112},{"$f":"IF($D23=1,\"\",(AX23*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH23*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35798194444444448},{"$f":"IF($D23=1,\"\",(AY23*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI23*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.38655510752688171},{"$f":"IF($D23=1,\"\",(AZ23*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ23*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.3818077956989247},{"$f":"IF($D23=1,\"\",(BA23*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK23*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35874166666666663},{"$f":"IF($D23=1,\"\",(BB23*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL23*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.38289112903225803},{"$f":"IF($D23=1,\"\",(BC23*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM23*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.43469486823855752},{"$f":"IF($D23=1,\"\",(BD23*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN23*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.5447123655913978},{"$f":"IF($D23=1,\"\",(BE23*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO23*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.54834677419354838},{"$f":"IF($D23=1,\"\",(BF23*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP23*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.49607440476190479},{"$f":"IF($D23=1,\"\",(BG23*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ23*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.43116689098250333},{"$f":"IF($D23=1,\"\",(BH23*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR23*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.39481666666666665},{"$f":"IF($D23=1,\"\",(BI23*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS23*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35734005376344086},{"$f":"IF($D23=1,\"\",(BJ23*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT23*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.3583027777777778},{"$f":"IF($D23=1,\"\",(BK23*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU23*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.38690591397849461},{"$f":"IF($D23=1,\"\",(BL23*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV23*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.38215322580645161},{"$f":"IF($D23=1,\"\",(BM23*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW23*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35906388888888885},{"$f":"IF($D23=1,\"\",(BN23*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX23*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.38323790322580648},{"$f":"IF($D23=1,\"\",(BO23*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY23*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.43509292649098474},{"$f":"IF($D23=1,\"\",(BP23*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ23*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.54522043010752685},{"$f":"IF($D23=1,\"\",(BQ23*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA23*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.54886021505376337},{"$f":"IF($D23=1,\"\",(BR23*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB23*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.49192097701149429},{"$f":"IF($D23=1,\"\",(BS23*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC23*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.43156393001345894},{"$f":"IF($D23=1,\"\",(BT23*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD23*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.3951736111111111},{"$f":"IF($D23=1,\"\",(BU23*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE23*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35766129032258065},{"$f":"IF($D23=1,\"\",(BV23*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF23*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35862361111111113},{"$f":"IF($D23=1,\"\",(BW23*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG23*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.3872567204301075},{"$f":"IF($D23=1,\"\",(BX23*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH23*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.38249999999999995},{"$f":"IF($D23=1,\"\",(BY23*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI23*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.35938611111111107},0.13100000000000001,0.16200000000000001,0.11799999999999999,0.12,0.153,0.13700000000000001,0.14799999999999999,0.153,0.10100000000000001,0.11,0.113,0.106,0.13100000000000001,0.16200000000000001,0.11799999999999999,0.12,0.153,0.13700000000000001,0.14799999999999999,0.153,0.10100000000000001,0.11,0.113,0.106,0.13100000000000001,0.16200000000000001,0.11799999999999999,0.12,0.153,0.13700000000000001,0.14799999999999999,0.153,0.10100000000000001,0.11,0.113,0.106,{"$f":"IF($D23=1,\"\",MAX(F23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP23,0))","v":0.30173842592592592},{"$f":"IF($D23=1,\"\",MAX(G23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ23,0))","v":0.23845833333333327},{"$f":"IF($D23=1,\"\",MAX(H23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR23,0))","v":0.26422115384615374},{"$f":"IF($D23=1,\"\",MAX(I23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS23,0))","v":0.26774278846153843},{"$f":"IF($D23=1,\"\",MAX(J23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT23,0))","v":0.26164583333333336},{"$f":"IF($D23=1,\"\",MAX(K23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU23,0))","v":0.28059615384615377},{"$f":"IF($D23=1,\"\",MAX(L23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV23,0))","v":0.25359615384615392},{"$f":"IF($D23=1,\"\",MAX(M23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW23,0))","v":0.22088750000000001},{"$f":"IF($D23=1,\"\",MAX(N23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX23,0))","v":0.31897836538461533},{"$f":"IF($D23=1,\"\",MAX(O23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY23,0))","v":0.34040384615384617},{"$f":"IF($D23=1,\"\",MAX(P23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ23,0))","v":0.35435576923076922},{"$f":"IF($D23=1,\"\",MAX(Q23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA23,0))","v":0.37409249999999999},{"$f":"IF($D23=1,\"\",MAX(R23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB23,0))","v":0.30235879629629625},{"$f":"IF($D23=1,\"\",MAX(S23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC23,0))","v":0.23803124999999997},{"$f":"IF($D23=1,\"\",MAX(T23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD23,0))","v":0.26468509615384617},{"$f":"IF($D23=1,\"\",MAX(U23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE23,0))","v":0.26716499999999999},{"$f":"IF($D23=1,\"\",MAX(V23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF23,0))","v":0.26216145833333337},{"$f":"IF($D23=1,\"\",MAX(W23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG23,0))","v":0.28088888888888885},{"$f":"IF($D23=1,\"\",MAX(X23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH23,0))","v":0.25321153846153854},{"$f":"IF($D23=1,\"\",MAX(Y23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI23,0))","v":0.22153499999999998},{"$f":"IF($D23=1,\"\",MAX(Z23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ23,0))","v":0.31963461538461529},{"$f":"IF($D23=1,\"\",MAX(AA23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK23,0))","v":0.34001682692307694},{"$f":"IF($D23=1,\"\",MAX(AB23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL23,0))","v":0.35497115384615385},{"$f":"IF($D23=1,\"\",MAX(AC23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM23,0))","v":0.37473250000000008},{"$f":"IF($D23=1,\"\",MAX(AD23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN23,0))","v":0.30172355769230763},{"$f":"IF($D23=1,\"\",MAX(AE23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO23,0))","v":0.23979249999999996},{"$f":"IF($D23=1,\"\",MAX(AF23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP23,0))","v":0.26415144230769227},{"$f":"IF($D23=1,\"\",MAX(AG23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ23,0))","v":0.26762249999999999},{"$f":"IF($D23=1,\"\",MAX(AH23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR23,0))","v":0.26032750000000004},{"$f":"IF($D23=1,\"\",MAX(AI23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS23,0))","v":0.28147222222222218},{"$f":"IF($D23=1,\"\",MAX(AJ23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT23,0))","v":0.25279750000000006},{"$f":"IF($D23=1,\"\",MAX(AK23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU23,0))","v":0.22238461538461535},{"$f":"IF($D23=1,\"\",MAX(AL23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV23,0))","v":0.31928846153846152},{"$f":"IF($D23=1,\"\",MAX(AM23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW23,0))","v":0.33911000000000002},{"$f":"IF($D23=1,\"\",MAX(AN23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX23,0))","v":0.35609490740740746},{"$f":"IF($D23=1,\"\",MAX(AO23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B23,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY23,0))","v":0.37537000000000004},{"$f":"IF($D23=1,\"\",MAX(0,F23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP23-ET23))","v":0.17073842592592592},{"$f":"IF($D23=1,\"\",MAX(0,G23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ23-EU23))","v":7.6458333333333267E-2},{"$f":"IF($D23=1,\"\",MAX(0,H23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR23-EV23))","v":0.14622115384615375},{"$f":"IF($D23=1,\"\",MAX(0,I23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS23-EW23))","v":0.14774278846153843},{"$f":"IF($D23=1,\"\",MAX(0,J23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT23-EX23))","v":0.10864583333333336},{"$f":"IF($D23=1,\"\",MAX(0,K23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU23-EY23))","v":0.14359615384615376},{"$f":"IF($D23=1,\"\",MAX(0,L23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV23-EZ23))","v":0.10559615384615392},{"$f":"IF($D23=1,\"\",MAX(0,M23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW23-FA23))","v":6.7887500000000017E-2},{"$f":"IF($D23=1,\"\",MAX(0,N23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX23-FB23))","v":0.21797836538461532},{"$f":"IF($D23=1,\"\",MAX(0,O23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY23-FC23))","v":0.23040384615384618},{"$f":"IF($D23=1,\"\",MAX(0,P23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ23-FD23))","v":0.24135576923076923},{"$f":"IF($D23=1,\"\",MAX(0,Q23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA23-FE23))","v":0.26809250000000001},{"$f":"IF($D23=1,\"\",MAX(0,R23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB23-FF23))","v":0.17135879629629625},{"$f":"IF($D23=1,\"\",MAX(0,S23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC23-FG23))","v":7.6031249999999967E-2},{"$f":"IF($D23=1,\"\",MAX(0,T23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD23-FH23))","v":0.14668509615384617},{"$f":"IF($D23=1,\"\",MAX(0,U23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE23-FI23))","v":0.14716499999999999},{"$f":"IF($D23=1,\"\",MAX(0,V23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF23-FJ23))","v":0.10916145833333338},{"$f":"IF($D23=1,\"\",MAX(0,W23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG23-FK23))","v":0.14388888888888884},{"$f":"IF($D23=1,\"\",MAX(0,X23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH23-FL23))","v":0.10521153846153855},{"$f":"IF($D23=1,\"\",MAX(0,Y23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI23-FM23))","v":6.8534999999999985E-2},{"$f":"IF($D23=1,\"\",MAX(0,Z23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ23-FN23))","v":0.21863461538461529},{"$f":"IF($D23=1,\"\",MAX(0,AA23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK23-FO23))","v":0.23001682692307696},{"$f":"IF($D23=1,\"\",MAX(0,AB23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL23-FP23))","v":0.24197115384615386},{"$f":"IF($D23=1,\"\",MAX(0,AC23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM23-FQ23))","v":0.2687325000000001},{"$f":"IF($D23=1,\"\",MAX(0,AD23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN23-FR23))","v":0.17072355769230763},{"$f":"IF($D23=1,\"\",MAX(0,AE23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO23-FS23))","v":7.7792499999999959E-2},{"$f":"IF($D23=1,\"\",MAX(0,AF23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP23-FT23))","v":0.14615144230769228},{"$f":"IF($D23=1,\"\",MAX(0,AG23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ23-FU23))","v":0.14762249999999999},{"$f":"IF($D23=1,\"\",MAX(0,AH23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR23-FV23))","v":0.10732750000000005},{"$f":"IF($D23=1,\"\",MAX(0,AI23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS23-FW23))","v":0.14447222222222217},{"$f":"IF($D23=1,\"\",MAX(0,AJ23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT23-FX23))","v":0.10479750000000007},{"$f":"IF($D23=1,\"\",MAX(0,AK23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU23-FY23))","v":6.938461538461535E-2},{"$f":"IF($D23=1,\"\",MAX(0,AL23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV23-FZ23))","v":0.21828846153846151},{"$f":"IF($D23=1,\"\",MAX(0,AM23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW23-GA23))","v":0.22911000000000004},{"$f":"IF($D23=1,\"\",MAX(0,AN23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX23-GB23))","v":0.24309490740740747},{"$f":"IF($D23=1,\"\",MAX(0,AO23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY23-GC23))","v":0.26937000000000005},{"$f":"IF($D23=1,\"\",MAX(0,F23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ23))","v":0.33745698924731182},{"$f":"IF($D23=1,\"\",MAX(0,G23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK23))","v":0.27170180305131753},{"$f":"IF($D23=1,\"\",MAX(0,H23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL23))","v":0.29179704301075271},{"$f":"IF($D23=1,\"\",MAX(0,I23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM23))","v":0.29816397849462362},{"$f":"IF($D23=1,\"\",MAX(0,J23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN23))","v":0.2903824404761905},{"$f":"IF($D23=1,\"\",MAX(0,K23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO23))","v":0.3032274562584118},{"$f":"IF($D23=1,\"\",MAX(0,L23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP23))","v":0.28254166666666675},{"$f":"IF($D23=1,\"\",MAX(0,M23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ23))","v":0.25498118279569887},{"$f":"IF($D23=1,\"\",MAX(0,N23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR23))","v":0.34601805555555548},{"$f":"IF($D23=1,\"\",MAX(0,O23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS23))","v":0.3814448924731183},{"$f":"IF($D23=1,\"\",MAX(0,P23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT23))","v":0.39819220430107533},{"$f":"IF($D23=1,\"\",MAX(0,Q23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU23))","v":0.4182583333333334},{"$f":"IF($D23=1,\"\",MAX(0,R23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV23))","v":0.33810887096774195},{"$f":"IF($D23=1,\"\",MAX(0,S23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW23))","v":0.27130513176144244},{"$f":"IF($D23=1,\"\",MAX(0,T23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX23))","v":0.29228763440860217},{"$f":"IF($D23=1,\"\",MAX(0,U23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY23))","v":0.29865322580645159},{"$f":"IF($D23=1,\"\",MAX(0,V23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ23))","v":0.29092559523809525},{"$f":"IF($D23=1,\"\",MAX(0,W23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA23))","v":0.30283310901749666},{"$f":"IF($D23=1,\"\",MAX(0,X23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB23))","v":0.2821833333333334},{"$f":"IF($D23=1,\"\",MAX(0,Y23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC23))","v":0.25565994623655913},{"$f":"IF($D23=1,\"\",MAX(0,Z23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED23))","v":0.34669722222222216},{"$f":"IF($D23=1,\"\",MAX(0,AA23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE23))","v":0.38109408602150541},{"$f":"IF($D23=1,\"\",MAX(0,AB23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF23))","v":0.39884677419354841},{"$f":"IF($D23=1,\"\",MAX(0,AC23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG23))","v":0.41893611111111118},{"$f":"IF($D23=1,\"\",MAX(0,AD23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH23))","v":0.3387620967741935},{"$f":"IF($D23=1,\"\",MAX(0,AE23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI23))","v":0.27190707350901522},{"$f":"IF($D23=1,\"\",MAX(0,AF23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ23))","v":0.29177956989247311},{"$f":"IF($D23=1,\"\",MAX(0,AG23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK23))","v":0.29913978494623661},{"$f":"IF($D23=1,\"\",MAX(0,AH23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL23))","v":0.28907902298850574},{"$f":"IF($D23=1,\"\",MAX(0,AI23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM23))","v":0.30343606998654105},{"$f":"IF($D23=1,\"\",MAX(0,AJ23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN23))","v":0.28282638888888895},{"$f":"IF($D23=1,\"\",MAX(0,AK23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO23))","v":0.25533870967741934},{"$f":"IF($D23=1,\"\",MAX(0,AL23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP23))","v":0.34637638888888883},{"$f":"IF($D23=1,\"\",MAX(0,AM23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ23))","v":0.38174327956989251},{"$f":"IF($D23=1,\"\",MAX(0,AN23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER23))","v":0.39850000000000008},{"$f":"IF($D23=1,\"\",MAX(0,AO23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES23))","v":0.41961388888888895},{"$f":"IF($D23=1,\"\",MAX(0,F23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ23-ET23))","v":0.20645698924731182},{"$f":"IF($D23=1,\"\",MAX(0,G23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK23-EU23))","v":0.10970180305131752},{"$f":"IF($D23=1,\"\",MAX(0,H23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL23-EV23))","v":0.17379704301075272},{"$f":"IF($D23=1,\"\",MAX(0,I23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM23-EW23))","v":0.17816397849462362},{"$f":"IF($D23=1,\"\",MAX(0,J23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN23-EX23))","v":0.1373824404761905},{"$f":"IF($D23=1,\"\",MAX(0,K23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO23-EY23))","v":0.16622745625841179},{"$f":"IF($D23=1,\"\",MAX(0,L23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP23-EZ23))","v":0.13454166666666675},{"$f":"IF($D23=1,\"\",MAX(0,M23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ23-FA23))","v":0.10198118279569887},{"$f":"IF($D23=1,\"\",MAX(0,N23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR23-FB23))","v":0.24501805555555548},{"$f":"IF($D23=1,\"\",MAX(0,O23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS23-FC23))","v":0.27144489247311832},{"$f":"IF($D23=1,\"\",MAX(0,P23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT23-FD23))","v":0.28519220430107534},{"$f":"IF($D23=1,\"\",MAX(0,Q23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU23-FE23))","v":0.31225833333333342},{"$f":"IF($D23=1,\"\",MAX(0,R23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV23-FF23))","v":0.20710887096774194},{"$f":"IF($D23=1,\"\",MAX(0,S23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW23-FG23))","v":0.10930513176144244},{"$f":"IF($D23=1,\"\",MAX(0,T23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX23-FH23))","v":0.17428763440860218},{"$f":"IF($D23=1,\"\",MAX(0,U23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY23-FI23))","v":0.1786532258064516},{"$f":"IF($D23=1,\"\",MAX(0,V23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ23-FJ23))","v":0.13792559523809525},{"$f":"IF($D23=1,\"\",MAX(0,W23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA23-FK23))","v":0.16583310901749665},{"$f":"IF($D23=1,\"\",MAX(0,X23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB23-FL23))","v":0.1341833333333334},{"$f":"IF($D23=1,\"\",MAX(0,Y23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC23-FM23))","v":0.10265994623655914},{"$f":"IF($D23=1,\"\",MAX(0,Z23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED23-FN23))","v":0.24569722222222215},{"$f":"IF($D23=1,\"\",MAX(0,AA23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE23-FO23))","v":0.27109408602150542},{"$f":"IF($D23=1,\"\",MAX(0,AB23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF23-FP23))","v":0.28584677419354843},{"$f":"IF($D23=1,\"\",MAX(0,AC23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG23-FQ23))","v":0.31293611111111119},{"$f":"IF($D23=1,\"\",MAX(0,AD23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH23-FR23))","v":0.20776209677419349},{"$f":"IF($D23=1,\"\",MAX(0,AE23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI23-FS23))","v":0.10990707350901521},{"$f":"IF($D23=1,\"\",MAX(0,AF23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ23-FT23))","v":0.17377956989247312},{"$f":"IF($D23=1,\"\",MAX(0,AG23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK23-FU23))","v":0.17913978494623661},{"$f":"IF($D23=1,\"\",MAX(0,AH23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL23-FV23))","v":0.13607902298850574},{"$f":"IF($D23=1,\"\",MAX(0,AI23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM23-FW23))","v":0.16643606998654104},{"$f":"IF($D23=1,\"\",MAX(0,AJ23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN23-FX23))","v":0.13482638888888895},{"$f":"IF($D23=1,\"\",MAX(0,AK23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO23-FY23))","v":0.10233870967741934},{"$f":"IF($D23=1,\"\",MAX(0,AL23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP23-FZ23))","v":0.24537638888888882},{"$f":"IF($D23=1,\"\",MAX(0,AM23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ23-GA23))","v":0.27174327956989253},{"$f":"IF($D23=1,\"\",MAX(0,AN23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER23-GB23))","v":0.28550000000000009},{"$f":"IF($D23=1,\"\",MAX(0,AO23-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B23,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES23-GC23))","v":0.31361388888888897},22219.4567332443,42764.999464810964,38335.766733244302,{"$f":"+LR23-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10071,"Drain, City of",0,{"$f":"+VLOOKUP($B24,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ24,AP24))))","v":2.8860000000000001},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK24,AQ24))))","v":3.1869999999999998},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL24,AR24))))","v":3.79},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM24,AS24))))","v":3.895},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN24,AT24))))","v":3.6190000000000002},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO24,AU24))))","v":3.4929999999999999},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP24,AV24))))","v":3.16},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ24,AW24))))","v":2.3919999999999999},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR24,AX24))))","v":2.1989999999999998},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS24,AY24))))","v":2.29},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT24,AZ24))))","v":2.399},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU24,BA24))))","v":2.1589999999999998},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV24,BB24))))","v":2.8860000000000001},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW24,BC24))))","v":3.1869999999999998},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX24,BD24))))","v":3.79},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY24,BE24))))","v":3.895},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ24,BF24))))","v":3.6190000000000002},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA24,BG24))))","v":3.4929999999999999},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB24,BH24))))","v":3.16},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC24,BI24))))","v":2.3919999999999999},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED24,BJ24))))","v":2.1989999999999998},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE24,BK24))))","v":2.29},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF24,BL24))))","v":2.399},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG24,BM24))))","v":2.1589999999999998},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH24,BN24))))","v":2.8860000000000001},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI24,BO24))))","v":3.1869999999999998},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ24,BP24))))","v":3.79},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK24,BQ24))))","v":3.895},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL24,BR24))))","v":3.6190000000000002},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM24,BS24))))","v":3.4929999999999999},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN24,BT24))))","v":3.16},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO24,BU24))))","v":2.3919999999999999},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP24,BV24))))","v":2.1989999999999998},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ24,BW24))))","v":2.29},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER24,BX24))))","v":2.399},{"$f":"+IF(AND($D24=0,$E24=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B24,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B24,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D24=1,\"\",IF($E24=1,IF(BlockShape=\"Yes\",VLOOKUP($B24,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES24,BY24))))","v":2.1589999999999998},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9022314814814816},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0880026041666668},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8560721153846154},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8773004807692311},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.450565104166667},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3482307692307693},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0834134615384619},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7546424999999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.707875},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7053846153846155},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7073701923076923},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6207024999999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.910664351851852},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0966458333333331},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8560721153846154},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8894000000000002},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.450565104166667},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3403564814814817},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0834134615384619},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7546424999999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.707875},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7053846153846155},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7073701923076923},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6207024999999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.918971153846154},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0876649999999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8560721153846154},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8894000000000002},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4359774999999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3403564814814817},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0916975},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7460072115384617},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.707875},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7150000000000001},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6988425925925925},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6207024999999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4873814102564102},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7066379821958455},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2868780487804878},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3332256097560977},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0483124999999998},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9831406727828744},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7010065789473685},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3496598837209304},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.265013157894737},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2409603658536585},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2665640243902438},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.196134375},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.493974358974359},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7137032640949557},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2868780487804878},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3444622093023257},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0483124999999998},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9752958199356914},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7010065789473685},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3496598837209304},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.265013157894737},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2409603658536585},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2665640243902438},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.196134375},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5037682926829268},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7058037383177569},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2868780487804878},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3444622093023257},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0358445945945944},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9752958199356914},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7097718749999999},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3408536585365853},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.265013157894737},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2513808139534885},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2557660256410255},{"$f":"+IF($D24=1,\"\",IF($E24=0,VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E24=1,(VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B24,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.196134375},{"$f":"IF($D24=1,\"\",(AP24*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ24*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7282620967741935},{"$f":"IF($D24=1,\"\",(AQ24*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA24*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.909750346740638},{"$f":"IF($D24=1,\"\",(AR24*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB24*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6051370967741936},{"$f":"IF($D24=1,\"\",(AS24*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC24*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6374395161290325},{"$f":"IF($D24=1,\"\",(AT24*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD24*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2781711309523809},{"$f":"IF($D24=1,\"\",(AU24*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE24*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1875518169582775},{"$f":"IF($D24=1,\"\",(AV24*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF24*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9219527777777778},{"$f":"IF($D24=1,\"\",(AW24*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG24*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5673924731182798},{"$f":"IF($D24=1,\"\",(AX24*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH24*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5208888888888887},{"$f":"IF($D24=1,\"\",(AY24*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI24*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5006384408602151},{"$f":"IF($D24=1,\"\",(AZ24*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ24*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5130362903225807},{"$f":"IF($D24=1,\"\",(BA24*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK24*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4320055555555553},{"$f":"IF($D24=1,\"\",(BB24*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL24*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7359233870967743},{"$f":"IF($D24=1,\"\",(BC24*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM24*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9176560332871011},{"$f":"IF($D24=1,\"\",(BD24*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN24*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6051370967741936},{"$f":"IF($D24=1,\"\",(BE24*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO24*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6374395161290325},{"$f":"IF($D24=1,\"\",(BF24*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP24*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2781711309523809},{"$f":"IF($D24=1,\"\",(BG24*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ24*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1875518169582775},{"$f":"IF($D24=1,\"\",(BH24*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR24*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9219527777777778},{"$f":"IF($D24=1,\"\",(BI24*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS24*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5673924731182798},{"$f":"IF($D24=1,\"\",(BJ24*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT24*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5208888888888887},{"$f":"IF($D24=1,\"\",(BK24*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU24*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5006384408602151},{"$f":"IF($D24=1,\"\",(BL24*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV24*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5130362903225807},{"$f":"IF($D24=1,\"\",(BM24*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW24*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4320055555555553},{"$f":"IF($D24=1,\"\",(BN24*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX24*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.7359247311827957},{"$f":"IF($D24=1,\"\",(BO24*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY24*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9176546463245492},{"$f":"IF($D24=1,\"\",(BP24*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ24*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6051370967741936},{"$f":"IF($D24=1,\"\",(BQ24*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA24*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6374395161290325},{"$f":"IF($D24=1,\"\",(BR24*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB24*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2658060344827584},{"$f":"IF($D24=1,\"\",(BS24*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC24*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.1875518169582775},{"$f":"IF($D24=1,\"\",(BT24*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD24*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.9219527777777778},{"$f":"IF($D24=1,\"\",(BU24*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE24*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5673911290322582},{"$f":"IF($D24=1,\"\",(BV24*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF24*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5208888888888887},{"$f":"IF($D24=1,\"\",(BW24*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG24*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5006384408602151},{"$f":"IF($D24=1,\"\",(BX24*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH24*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5130362903225805},{"$f":"IF($D24=1,\"\",(BY24*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI24*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4320055555555553},0.85,0.876,0.64500000000000002,0.67700000000000005,0.90600000000000003,0.68700000000000006,0.68700000000000006,0.70099999999999996,0.38200000000000001,0.40600000000000003,0.30299999999999999,0.51700000000000002,0.85,0.876,0.64500000000000002,0.67700000000000005,0.90600000000000003,0.68700000000000006,0.68700000000000006,0.70099999999999996,0.38200000000000001,0.40600000000000003,0.30299999999999999,0.51700000000000002,0.85,0.876,0.64500000000000002,0.67700000000000005,0.90600000000000003,0.68700000000000006,0.68700000000000006,0.70099999999999996,0.38200000000000001,0.40600000000000003,0.30299999999999999,0.51700000000000002,{"$f":"IF($D24=1,\"\",MAX(F24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP24,0))","v":0.98376851851851854},{"$f":"IF($D24=1,\"\",MAX(G24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ24,0))","v":1.098997395833333},{"$f":"IF($D24=1,\"\",MAX(H24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR24,0))","v":0.93392788461538467},{"$f":"IF($D24=1,\"\",MAX(I24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS24,0))","v":1.017699519230769},{"$f":"IF($D24=1,\"\",MAX(J24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT24,0))","v":1.1684348958333333},{"$f":"IF($D24=1,\"\",MAX(K24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU24,0))","v":1.1447692307692305},{"$f":"IF($D24=1,\"\",MAX(L24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV24,0))","v":1.0765865384615383},{"$f":"IF($D24=1,\"\",MAX(M24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW24,0))","v":0.63735750000000002},{"$f":"IF($D24=1,\"\",MAX(N24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX24,0))","v":0.49112499999999981},{"$f":"IF($D24=1,\"\",MAX(O24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY24,0))","v":0.58461538461538454},{"$f":"IF($D24=1,\"\",MAX(P24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ24,0))","v":0.69162980769230775},{"$f":"IF($D24=1,\"\",MAX(Q24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA24,0))","v":0.53829749999999987},{"$f":"IF($D24=1,\"\",MAX(R24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB24,0))","v":0.9753356481481481},{"$f":"IF($D24=1,\"\",MAX(S24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC24,0))","v":1.0903541666666667},{"$f":"IF($D24=1,\"\",MAX(T24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD24,0))","v":0.93392788461538467},{"$f":"IF($D24=1,\"\",MAX(U24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE24,0))","v":1.0055999999999998},{"$f":"IF($D24=1,\"\",MAX(V24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF24,0))","v":1.1684348958333333},{"$f":"IF($D24=1,\"\",MAX(W24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG24,0))","v":1.1526435185185182},{"$f":"IF($D24=1,\"\",MAX(X24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH24,0))","v":1.0765865384615383},{"$f":"IF($D24=1,\"\",MAX(Y24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI24,0))","v":0.63735750000000002},{"$f":"IF($D24=1,\"\",MAX(Z24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ24,0))","v":0.49112499999999981},{"$f":"IF($D24=1,\"\",MAX(AA24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK24,0))","v":0.58461538461538454},{"$f":"IF($D24=1,\"\",MAX(AB24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL24,0))","v":0.69162980769230775},{"$f":"IF($D24=1,\"\",MAX(AC24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM24,0))","v":0.53829749999999987},{"$f":"IF($D24=1,\"\",MAX(AD24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN24,0))","v":0.9670288461538461},{"$f":"IF($D24=1,\"\",MAX(AE24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO24,0))","v":1.099335},{"$f":"IF($D24=1,\"\",MAX(AF24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP24,0))","v":0.93392788461538467},{"$f":"IF($D24=1,\"\",MAX(AG24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ24,0))","v":1.0055999999999998},{"$f":"IF($D24=1,\"\",MAX(AH24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR24,0))","v":1.1830225000000003},{"$f":"IF($D24=1,\"\",MAX(AI24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS24,0))","v":1.1526435185185182},{"$f":"IF($D24=1,\"\",MAX(AJ24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT24,0))","v":1.0683025000000002},{"$f":"IF($D24=1,\"\",MAX(AK24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU24,0))","v":0.64599278846153818},{"$f":"IF($D24=1,\"\",MAX(AL24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV24,0))","v":0.49112499999999981},{"$f":"IF($D24=1,\"\",MAX(AM24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW24,0))","v":0.57499999999999996},{"$f":"IF($D24=1,\"\",MAX(AN24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX24,0))","v":0.70015740740740751},{"$f":"IF($D24=1,\"\",MAX(AO24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B24,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY24,0))","v":0.53829749999999987},{"$f":"IF($D24=1,\"\",MAX(0,F24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP24-ET24))","v":0.13376851851851856},{"$f":"IF($D24=1,\"\",MAX(0,G24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ24-EU24))","v":0.222997395833333},{"$f":"IF($D24=1,\"\",MAX(0,H24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR24-EV24))","v":0.28892788461538466},{"$f":"IF($D24=1,\"\",MAX(0,I24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS24-EW24))","v":0.34069951923076891},{"$f":"IF($D24=1,\"\",MAX(0,J24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT24-EX24))","v":0.26243489583333324},{"$f":"IF($D24=1,\"\",MAX(0,K24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU24-EY24))","v":0.45776923076923048},{"$f":"IF($D24=1,\"\",MAX(0,L24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV24-EZ24))","v":0.38958653846153823},{"$f":"IF($D24=1,\"\",MAX(0,M24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW24-FA24))","v":0},{"$f":"IF($D24=1,\"\",MAX(0,N24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX24-FB24))","v":0.10912499999999981},{"$f":"IF($D24=1,\"\",MAX(0,O24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY24-FC24))","v":0.17861538461538451},{"$f":"IF($D24=1,\"\",MAX(0,P24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ24-FD24))","v":0.38862980769230776},{"$f":"IF($D24=1,\"\",MAX(0,Q24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA24-FE24))","v":2.1297499999999858E-2},{"$f":"IF($D24=1,\"\",MAX(0,R24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB24-FF24))","v":0.12533564814814813},{"$f":"IF($D24=1,\"\",MAX(0,S24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC24-FG24))","v":0.21435416666666673},{"$f":"IF($D24=1,\"\",MAX(0,T24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD24-FH24))","v":0.28892788461538466},{"$f":"IF($D24=1,\"\",MAX(0,U24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE24-FI24))","v":0.32859999999999978},{"$f":"IF($D24=1,\"\",MAX(0,V24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF24-FJ24))","v":0.26243489583333324},{"$f":"IF($D24=1,\"\",MAX(0,W24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG24-FK24))","v":0.46564351851851815},{"$f":"IF($D24=1,\"\",MAX(0,X24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH24-FL24))","v":0.38958653846153823},{"$f":"IF($D24=1,\"\",MAX(0,Y24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI24-FM24))","v":0},{"$f":"IF($D24=1,\"\",MAX(0,Z24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ24-FN24))","v":0.10912499999999981},{"$f":"IF($D24=1,\"\",MAX(0,AA24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK24-FO24))","v":0.17861538461538451},{"$f":"IF($D24=1,\"\",MAX(0,AB24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL24-FP24))","v":0.38862980769230776},{"$f":"IF($D24=1,\"\",MAX(0,AC24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM24-FQ24))","v":2.1297499999999858E-2},{"$f":"IF($D24=1,\"\",MAX(0,AD24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN24-FR24))","v":0.11702884615384612},{"$f":"IF($D24=1,\"\",MAX(0,AE24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO24-FS24))","v":0.22333499999999995},{"$f":"IF($D24=1,\"\",MAX(0,AF24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP24-FT24))","v":0.28892788461538466},{"$f":"IF($D24=1,\"\",MAX(0,AG24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ24-FU24))","v":0.32859999999999978},{"$f":"IF($D24=1,\"\",MAX(0,AH24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR24-FV24))","v":0.27702250000000028},{"$f":"IF($D24=1,\"\",MAX(0,AI24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS24-FW24))","v":0.46564351851851815},{"$f":"IF($D24=1,\"\",MAX(0,AJ24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT24-FX24))","v":0.3813025000000001},{"$f":"IF($D24=1,\"\",MAX(0,AK24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU24-FY24))","v":0},{"$f":"IF($D24=1,\"\",MAX(0,AL24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV24-FZ24))","v":0.10912499999999981},{"$f":"IF($D24=1,\"\",MAX(0,AM24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW24-GA24))","v":0.16899999999999993},{"$f":"IF($D24=1,\"\",MAX(0,AN24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX24-GB24))","v":0.39715740740740751},{"$f":"IF($D24=1,\"\",MAX(0,AO24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY24-GC24))","v":2.1297499999999858E-2},{"$f":"IF($D24=1,\"\",MAX(0,F24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ24))","v":1.1577379032258066},{"$f":"IF($D24=1,\"\",MAX(0,G24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK24))","v":1.2772496532593618},{"$f":"IF($D24=1,\"\",MAX(0,H24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL24))","v":1.1848629032258065},{"$f":"IF($D24=1,\"\",MAX(0,I24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM24))","v":1.2575604838709675},{"$f":"IF($D24=1,\"\",MAX(0,J24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN24))","v":1.3408288690476193},{"$f":"IF($D24=1,\"\",MAX(0,K24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO24))","v":1.3054481830417224},{"$f":"IF($D24=1,\"\",MAX(0,L24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP24))","v":1.2380472222222223},{"$f":"IF($D24=1,\"\",MAX(0,M24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ24))","v":0.82460752688172012},{"$f":"IF($D24=1,\"\",MAX(0,N24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR24))","v":0.67811111111111111},{"$f":"IF($D24=1,\"\",MAX(0,O24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS24))","v":0.7893615591397849},{"$f":"IF($D24=1,\"\",MAX(0,P24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT24))","v":0.88596370967741933},{"$f":"IF($D24=1,\"\",MAX(0,Q24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU24))","v":0.7269944444444445},{"$f":"IF($D24=1,\"\",MAX(0,R24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV24))","v":1.1500766129032258},{"$f":"IF($D24=1,\"\",MAX(0,S24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW24))","v":1.2693439667128987},{"$f":"IF($D24=1,\"\",MAX(0,T24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX24))","v":1.1848629032258065},{"$f":"IF($D24=1,\"\",MAX(0,U24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY24))","v":1.2575604838709675},{"$f":"IF($D24=1,\"\",MAX(0,V24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ24))","v":1.3408288690476193},{"$f":"IF($D24=1,\"\",MAX(0,W24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA24))","v":1.3054481830417224},{"$f":"IF($D24=1,\"\",MAX(0,X24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB24))","v":1.2380472222222223},{"$f":"IF($D24=1,\"\",MAX(0,Y24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC24))","v":0.82460752688172012},{"$f":"IF($D24=1,\"\",MAX(0,Z24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED24))","v":0.67811111111111111},{"$f":"IF($D24=1,\"\",MAX(0,AA24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE24))","v":0.7893615591397849},{"$f":"IF($D24=1,\"\",MAX(0,AB24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF24))","v":0.88596370967741933},{"$f":"IF($D24=1,\"\",MAX(0,AC24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG24))","v":0.7269944444444445},{"$f":"IF($D24=1,\"\",MAX(0,AD24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH24))","v":1.1500752688172045},{"$f":"IF($D24=1,\"\",MAX(0,AE24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI24))","v":1.2693453536754506},{"$f":"IF($D24=1,\"\",MAX(0,AF24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ24))","v":1.1848629032258065},{"$f":"IF($D24=1,\"\",MAX(0,AG24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK24))","v":1.2575604838709675},{"$f":"IF($D24=1,\"\",MAX(0,AH24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL24))","v":1.3531939655172418},{"$f":"IF($D24=1,\"\",MAX(0,AI24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM24))","v":1.3054481830417224},{"$f":"IF($D24=1,\"\",MAX(0,AJ24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN24))","v":1.2380472222222223},{"$f":"IF($D24=1,\"\",MAX(0,AK24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO24))","v":0.82460887096774171},{"$f":"IF($D24=1,\"\",MAX(0,AL24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP24))","v":0.67811111111111111},{"$f":"IF($D24=1,\"\",MAX(0,AM24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ24))","v":0.7893615591397849},{"$f":"IF($D24=1,\"\",MAX(0,AN24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER24))","v":0.88596370967741955},{"$f":"IF($D24=1,\"\",MAX(0,AO24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES24))","v":0.7269944444444445},{"$f":"IF($D24=1,\"\",MAX(0,F24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ24-ET24))","v":0.30773790322580663},{"$f":"IF($D24=1,\"\",MAX(0,G24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK24-EU24))","v":0.40124965325936179},{"$f":"IF($D24=1,\"\",MAX(0,H24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL24-EV24))","v":0.53986290322580643},{"$f":"IF($D24=1,\"\",MAX(0,I24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM24-EW24))","v":0.58056048387096748},{"$f":"IF($D24=1,\"\",MAX(0,J24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN24-EX24))","v":0.4348288690476193},{"$f":"IF($D24=1,\"\",MAX(0,K24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO24-EY24))","v":0.61844818304172233},{"$f":"IF($D24=1,\"\",MAX(0,L24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP24-EZ24))","v":0.55104722222222224},{"$f":"IF($D24=1,\"\",MAX(0,M24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ24-FA24))","v":0.12360752688172016},{"$f":"IF($D24=1,\"\",MAX(0,N24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR24-FB24))","v":0.2961111111111111},{"$f":"IF($D24=1,\"\",MAX(0,O24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS24-FC24))","v":0.38336155913978487},{"$f":"IF($D24=1,\"\",MAX(0,P24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT24-FD24))","v":0.58296370967741939},{"$f":"IF($D24=1,\"\",MAX(0,Q24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU24-FE24))","v":0.20999444444444448},{"$f":"IF($D24=1,\"\",MAX(0,R24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV24-FF24))","v":0.30007661290322585},{"$f":"IF($D24=1,\"\",MAX(0,S24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW24-FG24))","v":0.39334396671289873},{"$f":"IF($D24=1,\"\",MAX(0,T24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX24-FH24))","v":0.53986290322580643},{"$f":"IF($D24=1,\"\",MAX(0,U24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY24-FI24))","v":0.58056048387096748},{"$f":"IF($D24=1,\"\",MAX(0,V24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ24-FJ24))","v":0.4348288690476193},{"$f":"IF($D24=1,\"\",MAX(0,W24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA24-FK24))","v":0.61844818304172233},{"$f":"IF($D24=1,\"\",MAX(0,X24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB24-FL24))","v":0.55104722222222224},{"$f":"IF($D24=1,\"\",MAX(0,Y24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC24-FM24))","v":0.12360752688172016},{"$f":"IF($D24=1,\"\",MAX(0,Z24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED24-FN24))","v":0.2961111111111111},{"$f":"IF($D24=1,\"\",MAX(0,AA24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE24-FO24))","v":0.38336155913978487},{"$f":"IF($D24=1,\"\",MAX(0,AB24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF24-FP24))","v":0.58296370967741939},{"$f":"IF($D24=1,\"\",MAX(0,AC24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG24-FQ24))","v":0.20999444444444448},{"$f":"IF($D24=1,\"\",MAX(0,AD24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH24-FR24))","v":0.30007526881720448},{"$f":"IF($D24=1,\"\",MAX(0,AE24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI24-FS24))","v":0.39334535367545065},{"$f":"IF($D24=1,\"\",MAX(0,AF24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ24-FT24))","v":0.53986290322580643},{"$f":"IF($D24=1,\"\",MAX(0,AG24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK24-FU24))","v":0.58056048387096748},{"$f":"IF($D24=1,\"\",MAX(0,AH24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL24-FV24))","v":0.44719396551724178},{"$f":"IF($D24=1,\"\",MAX(0,AI24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM24-FW24))","v":0.61844818304172233},{"$f":"IF($D24=1,\"\",MAX(0,AJ24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN24-FX24))","v":0.55104722222222224},{"$f":"IF($D24=1,\"\",MAX(0,AK24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO24-FY24))","v":0.12360887096774176},{"$f":"IF($D24=1,\"\",MAX(0,AL24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP24-FZ24))","v":0.2961111111111111},{"$f":"IF($D24=1,\"\",MAX(0,AM24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ24-GA24))","v":0.38336155913978487},{"$f":"IF($D24=1,\"\",MAX(0,AN24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER24-GB24))","v":0.58296370967741962},{"$f":"IF($D24=1,\"\",MAX(0,AO24-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B24,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES24-GC24))","v":0.20999444444444448},30152.300704570273,135280.44652659283,110346.48513886514,{"$f":"+LR24-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10072,"Ellensburg, City of",0,{"$f":"+VLOOKUP($B25,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ25,AP25))))","v":35.991},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK25,AQ25))))","v":38.748000000000005},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL25,AR25))))","v":43.634999999999998},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM25,AS25))))","v":47.691000000000003},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN25,AT25))))","v":40.594000000000001},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO25,AU25))))","v":38.312000000000005},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP25,AV25))))","v":35.811},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ25,AW25))))","v":34.401000000000003},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR25,AX25))))","v":38.684000000000005},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS25,AY25))))","v":42.332000000000001},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT25,AZ25))))","v":44.707000000000001},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU25,BA25))))","v":36.92},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV25,BB25))))","v":37.129999999999995},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW25,BC25))))","v":39.887},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX25,BD25))))","v":44.751000000000005},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY25,BE25))))","v":48.831000000000003},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ25,BF25))))","v":41.734999999999999},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA25,BG25))))","v":38.948999999999998},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB25,BH25))))","v":36.28},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC25,BI25))))","v":34.775000000000006},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED25,BJ25))))","v":38.864999999999995},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE25,BK25))))","v":42.186999999999998},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF25,BL25))))","v":45.242999999999995},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG25,BM25))))","v":36.120999999999995},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH25,BN25))))","v":37.198},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI25,BO25))))","v":39.955000000000005},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ25,BP25))))","v":44.819000000000003},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK25,BQ25))))","v":48.899000000000001},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL25,BR25))))","v":41.804000000000002},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM25,BS25))))","v":39.017000000000003},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN25,BT25))))","v":36.348000000000006},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO25,BU25))))","v":34.915000000000006},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP25,BV25))))","v":39.005000000000003},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ25,BW25))))","v":42.328000000000003},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER25,BX25))))","v":45.384},{"$f":"+IF(AND($D25=0,$E25=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B25,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B25,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D25=1,\"\",IF($E25=1,IF(BlockShape=\"Yes\",VLOOKUP($B25,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES25,BY25))))","v":36.261000000000003},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.441071759259263},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.334062499999998},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.62333173076923},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.124057692307694},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.028111979166667},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.344158653846154},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.632310096153848},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.944385},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.160086538461538},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.818300480769231},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.727266826923078},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.341785000000002},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.737523148148146},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.146442708333336},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.19096634615385},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.229012499999996},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.654028645833332},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.507703703703701},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.719579326923078},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.8998475},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.905286057692308},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.41478846153846},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.054389423076923},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.4184825},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.861918269230767},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.8720775},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.182675480769234},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.237879999999997},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.264130000000002},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.525206018518517},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.849585000000001},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.919997596153845},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.920528846153847},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.516554999999997},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.076993055555551},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.423805000000002},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.36863782051282},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.030083086053413},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.925621951219512},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.550003048780486},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.261409722222222},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.41417125382263},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.282694078947365},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.408497093023254},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.255434210526317},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.549628048780487},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.949411585365855},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.533906250000001},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.486080128205128},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.472682492581601},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.293109756097564},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.532500000000002},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.645399305555557},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.709282958199356},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.273220394736839},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.084093023255814},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.801167763157892},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.036277439024389},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.162387195121955},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.59454375},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.334155487804878},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.693121495327102},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.278259146341465},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.525546511627908},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.63943918918919},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.715533762057877},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.106168749999998},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.017472560975612},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.799476973684211},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.069061046511628},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.151717948717948},{"$f":"+IF($D25=1,\"\",IF($E25=0,VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E25=1,(VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B25,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.585918749999998},{"$f":"IF($D25=1,\"\",(AP25*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ25*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.313922043010756},{"$f":"IF($D25=1,\"\",(AQ25*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA25*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.920135922330093},{"$f":"IF($D25=1,\"\",(AR25*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB25*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.993158602150537},{"$f":"IF($D25=1,\"\",(AS25*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC25*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.107538978494624},{"$f":"IF($D25=1,\"\",(AT25*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD25*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.556668154761901},{"$f":"IF($D25=1,\"\",(AU25*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE25*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.734325706594884},{"$f":"IF($D25=1,\"\",(AV25*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF25*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.795805555555553},{"$f":"IF($D25=1,\"\",(AW25*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG25*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.922415322580644},{"$f":"IF($D25=1,\"\",(AX25*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH25*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.089233333333333},{"$f":"IF($D25=1,\"\",(AY25*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI25*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.495552419354841},{"$f":"IF($D25=1,\"\",(AZ25*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ25*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.298319892473121},{"$f":"IF($D25=1,\"\",(BA25*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK25*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.20495},{"$f":"IF($D25=1,\"\",(BB25*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL25*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.535305107526881},{"$f":"IF($D25=1,\"\",(BC25*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM25*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.559678224687932},{"$f":"IF($D25=1,\"\",(BD25*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN25*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.472556451612906},{"$f":"IF($D25=1,\"\",(BE25*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO25*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.670409946236553},{"$f":"IF($D25=1,\"\",(BF25*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP25*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.078901785714283},{"$f":"IF($D25=1,\"\",(BG25*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ25*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.917786002691791},{"$f":"IF($D25=1,\"\",(BH25*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR25*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.842227777777779},{"$f":"IF($D25=1,\"\",(BI25*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS25*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.748477150537635},{"$f":"IF($D25=1,\"\",(BJ25*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT25*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.750213888888887},{"$f":"IF($D25=1,\"\",(BK25*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU25*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.043616935483868},{"$f":"IF($D25=1,\"\",(BL25*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV25*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.575119623655915},{"$f":"IF($D25=1,\"\",(BM25*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW25*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.274509722222223},{"$f":"IF($D25=1,\"\",(BN25*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX25*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.543227150537636},{"$f":"IF($D25=1,\"\",(BO25*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY25*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.566328710124829},{"$f":"IF($D25=1,\"\",(BP25*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ25*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.461373655913981},{"$f":"IF($D25=1,\"\",(BQ25*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA25*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.671962365591398},{"$f":"IF($D25=1,\"\",(BR25*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB25*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.872020114942529},{"$f":"IF($D25=1,\"\",(BS25*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC25*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.930578734858678},{"$f":"IF($D25=1,\"\",(BT25*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD25*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.852511111111113},{"$f":"IF($D25=1,\"\",(BU25*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE25*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.758669354838709},{"$f":"IF($D25=1,\"\",(BV25*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF25*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.758306944444445},{"$f":"IF($D25=1,\"\",(BW25*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG25*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.07309005376344},{"$f":"IF($D25=1,\"\",(BX25*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH25*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.592200268817201},{"$f":"IF($D25=1,\"\",(BY25*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI25*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.273633333333333},4.5910000000000002,5.84,3.3260000000000001,3.8959999999999999,3.7919999999999998,4.1319999999999997,3.1739999999999999,3.036,5.2670000000000003,7.444,4.5659999999999998,3.5670000000000002,4.5910000000000002,5.84,3.3260000000000001,3.8959999999999999,3.7919999999999998,4.1319999999999997,3.1739999999999999,3.036,5.2670000000000003,7.444,4.5659999999999998,3.5670000000000002,4.5910000000000002,5.84,3.3260000000000001,3.8959999999999999,3.7919999999999998,4.1319999999999997,3.1739999999999999,3.036,5.2670000000000003,7.444,4.5659999999999998,3.5670000000000002,{"$f":"IF($D25=1,\"\",MAX(F25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP25,0))","v":10.549928240740737},{"$f":"IF($D25=1,\"\",MAX(G25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ25,0))","v":10.413937500000007},{"$f":"IF($D25=1,\"\",MAX(H25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR25,0))","v":11.011668269230768},{"$f":"IF($D25=1,\"\",MAX(I25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS25,0))","v":13.566942307692308},{"$f":"IF($D25=1,\"\",MAX(J25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT25,0))","v":11.565888020833334},{"$f":"IF($D25=1,\"\",MAX(K25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU25,0))","v":10.96784134615385},{"$f":"IF($D25=1,\"\",MAX(L25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV25,0))","v":11.178689903846152},{"$f":"IF($D25=1,\"\",MAX(M25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW25,0))","v":11.456615000000003},{"$f":"IF($D25=1,\"\",MAX(N25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX25,0))","v":16.523913461538466},{"$f":"IF($D25=1,\"\",MAX(O25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY25,0))","v":18.513699519230769},{"$f":"IF($D25=1,\"\",MAX(P25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ25,0))","v":19.979733173076923},{"$f":"IF($D25=1,\"\",MAX(Q25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA25,0))","v":13.578215},{"$f":"IF($D25=1,\"\",MAX(R25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB25,0))","v":11.39247685185185},{"$f":"IF($D25=1,\"\",MAX(S25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC25,0))","v":10.740557291666665},{"$f":"IF($D25=1,\"\",MAX(T25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD25,0))","v":11.560033653846155},{"$f":"IF($D25=1,\"\",MAX(U25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE25,0))","v":12.601987500000007},{"$f":"IF($D25=1,\"\",MAX(V25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF25,0))","v":12.080971354166667},{"$f":"IF($D25=1,\"\",MAX(W25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG25,0))","v":12.441296296296297},{"$f":"IF($D25=1,\"\",MAX(X25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH25,0))","v":11.560420673076923},{"$f":"IF($D25=1,\"\",MAX(Y25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI25,0))","v":11.875152500000006},{"$f":"IF($D25=1,\"\",MAX(Z25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ25,0))","v":16.959713942307687},{"$f":"IF($D25=1,\"\",MAX(AA25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK25,0))","v":18.772211538461537},{"$f":"IF($D25=1,\"\",MAX(AB25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL25,0))","v":21.188610576923072},{"$f":"IF($D25=1,\"\",MAX(AC25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM25,0))","v":13.702517499999995},{"$f":"IF($D25=1,\"\",MAX(AD25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN25,0))","v":10.336081730769234},{"$f":"IF($D25=1,\"\",MAX(AE25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO25,0))","v":12.082922500000006},{"$f":"IF($D25=1,\"\",MAX(AF25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP25,0))","v":11.636324519230769},{"$f":"IF($D25=1,\"\",MAX(AG25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ25,0))","v":12.661120000000004},{"$f":"IF($D25=1,\"\",MAX(AH25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR25,0))","v":12.539870000000001},{"$f":"IF($D25=1,\"\",MAX(AI25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS25,0))","v":12.491793981481486},{"$f":"IF($D25=1,\"\",MAX(AJ25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT25,0))","v":10.498415000000005},{"$f":"IF($D25=1,\"\",MAX(AK25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU25,0))","v":12.995002403846161},{"$f":"IF($D25=1,\"\",MAX(AL25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV25,0))","v":17.084471153846156},{"$f":"IF($D25=1,\"\",MAX(AM25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW25,0))","v":17.811445000000006},{"$f":"IF($D25=1,\"\",MAX(AN25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX25,0))","v":22.307006944444449},{"$f":"IF($D25=1,\"\",MAX(AO25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B25,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY25,0))","v":13.837195000000001},{"$f":"IF($D25=1,\"\",MAX(0,F25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP25-ET25))","v":5.9589282407407369},{"$f":"IF($D25=1,\"\",MAX(0,G25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ25-EU25))","v":4.5739375000000067},{"$f":"IF($D25=1,\"\",MAX(0,H25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR25-EV25))","v":7.6856682692307672},{"$f":"IF($D25=1,\"\",MAX(0,I25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS25-EW25))","v":9.6709423076923073},{"$f":"IF($D25=1,\"\",MAX(0,J25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT25-EX25))","v":7.7738880208333345},{"$f":"IF($D25=1,\"\",MAX(0,K25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU25-EY25))","v":6.8358413461538508},{"$f":"IF($D25=1,\"\",MAX(0,L25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV25-EZ25))","v":8.0046899038461525},{"$f":"IF($D25=1,\"\",MAX(0,M25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW25-FA25))","v":8.4206150000000033},{"$f":"IF($D25=1,\"\",MAX(0,N25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX25-FB25))","v":11.256913461538467},{"$f":"IF($D25=1,\"\",MAX(0,O25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY25-FC25))","v":11.06969951923077},{"$f":"IF($D25=1,\"\",MAX(0,P25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ25-FD25))","v":15.413733173076924},{"$f":"IF($D25=1,\"\",MAX(0,Q25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA25-FE25))","v":10.011215},{"$f":"IF($D25=1,\"\",MAX(0,R25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB25-FF25))","v":6.8014768518518496},{"$f":"IF($D25=1,\"\",MAX(0,S25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC25-FG25))","v":4.9005572916666651},{"$f":"IF($D25=1,\"\",MAX(0,T25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD25-FH25))","v":8.2340336538461543},{"$f":"IF($D25=1,\"\",MAX(0,U25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE25-FI25))","v":8.7059875000000062},{"$f":"IF($D25=1,\"\",MAX(0,V25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF25-FJ25))","v":8.2889713541666676},{"$f":"IF($D25=1,\"\",MAX(0,W25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG25-FK25))","v":8.3092962962962975},{"$f":"IF($D25=1,\"\",MAX(0,X25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH25-FL25))","v":8.3864206730769233},{"$f":"IF($D25=1,\"\",MAX(0,Y25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI25-FM25))","v":8.8391525000000062},{"$f":"IF($D25=1,\"\",MAX(0,Z25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ25-FN25))","v":11.692713942307687},{"$f":"IF($D25=1,\"\",MAX(0,AA25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK25-FO25))","v":11.328211538461538},{"$f":"IF($D25=1,\"\",MAX(0,AB25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL25-FP25))","v":16.622610576923073},{"$f":"IF($D25=1,\"\",MAX(0,AC25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM25-FQ25))","v":10.135517499999995},{"$f":"IF($D25=1,\"\",MAX(0,AD25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN25-FR25))","v":5.7450817307692335},{"$f":"IF($D25=1,\"\",MAX(0,AE25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO25-FS25))","v":6.2429225000000059},{"$f":"IF($D25=1,\"\",MAX(0,AF25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP25-FT25))","v":8.3103245192307682},{"$f":"IF($D25=1,\"\",MAX(0,AG25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ25-FU25))","v":8.7651200000000031},{"$f":"IF($D25=1,\"\",MAX(0,AH25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR25-FV25))","v":8.7478700000000007},{"$f":"IF($D25=1,\"\",MAX(0,AI25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS25-FW25))","v":8.3597939814814861},{"$f":"IF($D25=1,\"\",MAX(0,AJ25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT25-FX25))","v":7.3244150000000054},{"$f":"IF($D25=1,\"\",MAX(0,AK25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU25-FY25))","v":9.9590024038461618},{"$f":"IF($D25=1,\"\",MAX(0,AL25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV25-FZ25))","v":11.817471153846157},{"$f":"IF($D25=1,\"\",MAX(0,AM25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW25-GA25))","v":10.367445000000007},{"$f":"IF($D25=1,\"\",MAX(0,AN25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX25-GB25))","v":17.74100694444445},{"$f":"IF($D25=1,\"\",MAX(0,AO25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY25-GC25))","v":10.270195000000001},{"$f":"IF($D25=1,\"\",MAX(0,F25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ25))","v":12.677077956989244},{"$f":"IF($D25=1,\"\",MAX(0,G25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK25))","v":13.827864077669911},{"$f":"IF($D25=1,\"\",MAX(0,H25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL25))","v":12.641841397849461},{"$f":"IF($D25=1,\"\",MAX(0,I25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM25))","v":15.583461021505379},{"$f":"IF($D25=1,\"\",MAX(0,J25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN25))","v":14.0373318452381},{"$f":"IF($D25=1,\"\",MAX(0,K25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO25))","v":13.577674293405121},{"$f":"IF($D25=1,\"\",MAX(0,L25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP25))","v":13.015194444444447},{"$f":"IF($D25=1,\"\",MAX(0,M25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ25))","v":14.478584677419359},{"$f":"IF($D25=1,\"\",MAX(0,N25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR25))","v":18.594766666666672},{"$f":"IF($D25=1,\"\",MAX(0,O25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS25))","v":20.83644758064516},{"$f":"IF($D25=1,\"\",MAX(0,P25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT25))","v":23.40868010752688},{"$f":"IF($D25=1,\"\",MAX(0,Q25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU25))","v":15.715050000000002},{"$f":"IF($D25=1,\"\",MAX(0,R25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV25))","v":13.594694892473115},{"$f":"IF($D25=1,\"\",MAX(0,S25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW25))","v":14.327321775312068},{"$f":"IF($D25=1,\"\",MAX(0,T25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX25))","v":13.278443548387099},{"$f":"IF($D25=1,\"\",MAX(0,U25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY25))","v":16.16059005376345},{"$f":"IF($D25=1,\"\",MAX(0,V25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ25))","v":14.656098214285716},{"$f":"IF($D25=1,\"\",MAX(0,W25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA25))","v":14.031213997308207},{"$f":"IF($D25=1,\"\",MAX(0,X25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB25))","v":13.437772222222222},{"$f":"IF($D25=1,\"\",MAX(0,Y25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC25))","v":15.026522849462371},{"$f":"IF($D25=1,\"\",MAX(0,Z25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED25))","v":19.114786111111108},{"$f":"IF($D25=1,\"\",MAX(0,AA25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE25))","v":21.143383064516129},{"$f":"IF($D25=1,\"\",MAX(0,AB25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF25))","v":24.66788037634408},{"$f":"IF($D25=1,\"\",MAX(0,AC25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG25))","v":15.846490277777772},{"$f":"IF($D25=1,\"\",MAX(0,AD25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH25))","v":13.654772849462365},{"$f":"IF($D25=1,\"\",MAX(0,AE25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI25))","v":14.388671289875177},{"$f":"IF($D25=1,\"\",MAX(0,AF25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ25))","v":13.357626344086022},{"$f":"IF($D25=1,\"\",MAX(0,AG25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK25))","v":16.227037634408603},{"$f":"IF($D25=1,\"\",MAX(0,AH25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL25))","v":14.931979885057473},{"$f":"IF($D25=1,\"\",MAX(0,AI25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM25))","v":14.086421265141325},{"$f":"IF($D25=1,\"\",MAX(0,AJ25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN25))","v":13.495488888888893},{"$f":"IF($D25=1,\"\",MAX(0,AK25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO25))","v":15.156330645161297},{"$f":"IF($D25=1,\"\",MAX(0,AL25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP25))","v":19.246693055555557},{"$f":"IF($D25=1,\"\",MAX(0,AM25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ25))","v":21.254909946236562},{"$f":"IF($D25=1,\"\",MAX(0,AN25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER25))","v":24.791799731182799},{"$f":"IF($D25=1,\"\",MAX(0,AO25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES25))","v":15.98736666666667},{"$f":"IF($D25=1,\"\",MAX(0,F25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ25-ET25))","v":8.0860779569892429},{"$f":"IF($D25=1,\"\",MAX(0,G25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK25-EU25))","v":7.9878640776699115},{"$f":"IF($D25=1,\"\",MAX(0,H25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL25-EV25))","v":9.3158413978494607},{"$f":"IF($D25=1,\"\",MAX(0,I25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM25-EW25))","v":11.687461021505378},{"$f":"IF($D25=1,\"\",MAX(0,J25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN25-EX25))","v":10.2453318452381},{"$f":"IF($D25=1,\"\",MAX(0,K25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO25-EY25))","v":9.445674293405121},{"$f":"IF($D25=1,\"\",MAX(0,L25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP25-EZ25))","v":9.8411944444444472},{"$f":"IF($D25=1,\"\",MAX(0,M25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ25-FA25))","v":11.44258467741936},{"$f":"IF($D25=1,\"\",MAX(0,N25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR25-FB25))","v":13.327766666666673},{"$f":"IF($D25=1,\"\",MAX(0,O25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS25-FC25))","v":13.392447580645161},{"$f":"IF($D25=1,\"\",MAX(0,P25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT25-FD25))","v":18.842680107526881},{"$f":"IF($D25=1,\"\",MAX(0,Q25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU25-FE25))","v":12.148050000000001},{"$f":"IF($D25=1,\"\",MAX(0,R25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV25-FF25))","v":9.0036948924731135},{"$f":"IF($D25=1,\"\",MAX(0,S25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW25-FG25))","v":8.4873217753120684},{"$f":"IF($D25=1,\"\",MAX(0,T25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX25-FH25))","v":9.9524435483870981},{"$f":"IF($D25=1,\"\",MAX(0,U25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY25-FI25))","v":12.264590053763449},{"$f":"IF($D25=1,\"\",MAX(0,V25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ25-FJ25))","v":10.864098214285717},{"$f":"IF($D25=1,\"\",MAX(0,W25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA25-FK25))","v":9.8992139973082072},{"$f":"IF($D25=1,\"\",MAX(0,X25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB25-FL25))","v":10.263772222222222},{"$f":"IF($D25=1,\"\",MAX(0,Y25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC25-FM25))","v":11.990522849462371},{"$f":"IF($D25=1,\"\",MAX(0,Z25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED25-FN25))","v":13.847786111111109},{"$f":"IF($D25=1,\"\",MAX(0,AA25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE25-FO25))","v":13.69938306451613},{"$f":"IF($D25=1,\"\",MAX(0,AB25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF25-FP25))","v":20.101880376344081},{"$f":"IF($D25=1,\"\",MAX(0,AC25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG25-FQ25))","v":12.279490277777771},{"$f":"IF($D25=1,\"\",MAX(0,AD25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH25-FR25))","v":9.0637728494623637},{"$f":"IF($D25=1,\"\",MAX(0,AE25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI25-FS25))","v":8.5486712898751769},{"$f":"IF($D25=1,\"\",MAX(0,AF25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ25-FT25))","v":10.031626344086021},{"$f":"IF($D25=1,\"\",MAX(0,AG25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK25-FU25))","v":12.331037634408602},{"$f":"IF($D25=1,\"\",MAX(0,AH25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL25-FV25))","v":11.139979885057473},{"$f":"IF($D25=1,\"\",MAX(0,AI25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM25-FW25))","v":9.9544212651413257},{"$f":"IF($D25=1,\"\",MAX(0,AJ25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN25-FX25))","v":10.321488888888894},{"$f":"IF($D25=1,\"\",MAX(0,AK25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO25-FY25))","v":12.120330645161298},{"$f":"IF($D25=1,\"\",MAX(0,AL25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP25-FZ25))","v":13.979693055555558},{"$f":"IF($D25=1,\"\",MAX(0,AM25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ25-GA25))","v":13.810909946236563},{"$f":"IF($D25=1,\"\",MAX(0,AN25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER25-GB25))","v":20.2257997311828},{"$f":"IF($D25=1,\"\",MAX(0,AO25-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B25,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES25-GC25))","v":12.42036666666667},1198914.9284016441,2093154.0568376202,1772260.7084016448,{"$f":"+LR25-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10074,"Forest Grove, City of",0,{"$f":"+VLOOKUP($B26,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ26,AP26))))","v":35.490037037037034},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK26,AQ26))))","v":42.276312499999996},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL26,AR26))))","v":49.368480769230764},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM26,AS26))))","v":46.511961538461541},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN26,AT26))))","v":46.482020833333337},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO26,AU26))))","v":45.187596153846151},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP26,AV26))))","v":40.615634615384614},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ26,AW26))))","v":35.039499999999997},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR26,AX26))))","v":39.540057692307691},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS26,AY26))))","v":43.904769230769233},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT26,AZ26))))","v":48.330230769230766},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU26,BA26))))","v":39.393999999999998},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV26,BB26))))","v":35.470037037037038},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW26,BC26))))","v":42.343312500000003},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX26,BD26))))","v":49.531480769230768},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY26,BE26))))","v":46.652000000000001},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ26,BF26))))","v":46.594020833333339},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA26,BG26))))","v":45.258166666666668},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB26,BH26))))","v":40.642634615384615},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC26,BI26))))","v":35.014500000000005},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED26,BJ26))))","v":39.921057692307699},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE26,BK26))))","v":44.354769230769236},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF26,BL26))))","v":48.869230769230768},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG26,BM26))))","v":39.746000000000002},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH26,BN26))))","v":35.403076923076924},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI26,BO26))))","v":42.316999999999993},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ26,BP26))))","v":49.600519230769237},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK26,BQ26))))","v":46.658000000000001},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL26,BR26))))","v":46.617000000000004},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM26,BS26))))","v":45.280944444444444},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN26,BT26))))","v":40.610500000000002},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO26,BU26))))","v":34.916250000000005},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP26,BV26))))","v":40.133057692307688},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ26,BW26))))","v":44.635999999999996},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER26,BX26))))","v":49.17662962962963},{"$f":"+IF(AND($D26=0,$E26=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B26,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B26,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D26=1,\"\",IF($E26=1,IF(BlockShape=\"Yes\",VLOOKUP($B26,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES26,BY26))))","v":39.936999999999998},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.479840277777775},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.559380208333334},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.764906249999996},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.40371634615385},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.129414062499997},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.634362980769239},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.988254807692311},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.413104999999995},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.886019230769232},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.703076923076928},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.527473557692307},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.238992500000005},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.514300925925927},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.631330729166667},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.916088942307695},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.621454999999997},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.280601562500003},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.649979166666668},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.025050480769231},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.384397499999999},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.866766826923079},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.73212980769231},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.572552884615387},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.234425000000002},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.607632211538466},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.584009999999999},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.035507211538466},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.695399999999992},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.401029999999999},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.724296296296295},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.115457499999998},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.240259615384616},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.83246875},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.859522499999997},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.474722222222226},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.2112725},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.320198717948717},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.116578635014832},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.726588414634147},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.705432926829268},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.671534722222223},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.537464831804282},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.572256578947371},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.947828488372096},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.271351973684212},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.628509146341464},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.28791463414634},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.119512499999999},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.2198782051282},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.064848664688427},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.744307926829268},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.027247093023256},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.683368055555555},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.184633440514471},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.485503289473684},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.795215116279074},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.125822368421051},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.508179878048782},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.181792682926829},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.980334375000002},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.463143292682926},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.692514018691586},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.741286585365852},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.019773255813952},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.584564189189187},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.138125401929255},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.728962500000002},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.366176829268294},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.995546052631582},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.732593023255809},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.698496794871794},{"$f":"+IF($D26=1,\"\",IF($E26=0,VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E26=1,(VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B26,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.854884375000001},{"$f":"IF($D26=1,\"\",(AP26*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ26*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.638700268817203},{"$f":"IF($D26=1,\"\",(AQ26*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA26*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.613160887656033},{"$f":"IF($D26=1,\"\",(AR26*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB26*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.780271505376341},{"$f":"IF($D26=1,\"\",(AS26*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC26*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.56898924731183},{"$f":"IF($D26=1,\"\",(AT26*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD26*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.076037202380952},{"$f":"IF($D26=1,\"\",(AU26*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE26*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.070855989232847},{"$f":"IF($D26=1,\"\",(AV26*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF26*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.434833333333337},{"$f":"IF($D26=1,\"\",(AW26*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG26*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.499052419354836},{"$f":"IF($D26=1,\"\",(AX26*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH26*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.24871527777778},{"$f":"IF($D26=1,\"\",(AY26*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI26*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.261600806451614},{"$f":"IF($D26=1,\"\",(AZ26*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ26*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.013259408602149},{"$f":"IF($D26=1,\"\",(BA26*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK26*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.18589027777778},{"$f":"IF($D26=1,\"\",(BB26*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL26*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.616639784946234},{"$f":"IF($D26=1,\"\",(BC26*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM26*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.627302357836339},{"$f":"IF($D26=1,\"\",(BD26*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN26*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.872615591397853},{"$f":"IF($D26=1,\"\",(BE26*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO26*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.647788978494621},{"$f":"IF($D26=1,\"\",(BF26*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP26*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.16750148809524},{"$f":"IF($D26=1,\"\",(BG26*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ26*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.106611036339164},{"$f":"IF($D26=1,\"\",(BH26*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR26*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.419463888888888},{"$f":"IF($D26=1,\"\",(BI26*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS26*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.413055107526883},{"$f":"IF($D26=1,\"\",(BJ26*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT26*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.176145833333333},{"$f":"IF($D26=1,\"\",(BK26*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU26*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.224797043010756},{"$f":"IF($D26=1,\"\",(BL26*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV26*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.991680107526882},{"$f":"IF($D26=1,\"\",(BM26*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW26*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.121495833333331},{"$f":"IF($D26=1,\"\",(BN26*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX26*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.576190860215057},{"$f":"IF($D26=1,\"\",(BO26*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY26*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.625382801664351},{"$f":"IF($D26=1,\"\",(BP26*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ26*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.938055107526882},{"$f":"IF($D26=1,\"\",(BQ26*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA26*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.684088709677415},{"$f":"IF($D26=1,\"\",(BR26*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB26*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.226211206896551},{"$f":"IF($D26=1,\"\",(BS26*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC26*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.130353970390303},{"$f":"IF($D26=1,\"\",(BT26*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD26*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.388126388888889},{"$f":"IF($D26=1,\"\",(BU26*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE26*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.328029569892472},{"$f":"IF($D26=1,\"\",(BV26*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF26*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.101323611111113},{"$f":"IF($D26=1,\"\",(BW26*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG26*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.177178763440857},{"$f":"IF($D26=1,\"\",(BX26*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH26*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.955659946236562},{"$f":"IF($D26=1,\"\",(BY26*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI26*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.052877777777777},7.3949999999999996,8.0570000000000004,7.6929999999999996,7.9290000000000003,9.9109999999999996,7.4240000000000004,8.6449999999999996,4.8449999999999998,4.431,6.1020000000000003,4.6710000000000003,3.077,7.3949999999999996,8.0570000000000004,7.6929999999999996,7.9290000000000003,9.9109999999999996,7.4240000000000004,8.6449999999999996,4.8449999999999998,4.431,6.1020000000000003,4.6710000000000003,3.077,7.3949999999999996,8.0570000000000004,7.6929999999999996,7.9290000000000003,9.9109999999999996,7.4240000000000004,8.6449999999999996,4.8449999999999998,4.431,6.1020000000000003,4.6710000000000003,3.077,{"$f":"IF($D26=1,\"\",MAX(F26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP26,0))","v":6.0101967592592587},{"$f":"IF($D26=1,\"\",MAX(G26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ26,0))","v":10.716932291666662},{"$f":"IF($D26=1,\"\",MAX(H26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR26,0))","v":13.603574519230769},{"$f":"IF($D26=1,\"\",MAX(I26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS26,0))","v":11.108245192307692},{"$f":"IF($D26=1,\"\",MAX(J26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT26,0))","v":9.35260677083334},{"$f":"IF($D26=1,\"\",MAX(K26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU26,0))","v":11.553233173076912},{"$f":"IF($D26=1,\"\",MAX(L26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV26,0))","v":9.6273798076923036},{"$f":"IF($D26=1,\"\",MAX(M26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW26,0))","v":9.6263950000000023},{"$f":"IF($D26=1,\"\",MAX(N26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX26,0))","v":14.654038461538459},{"$f":"IF($D26=1,\"\",MAX(O26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY26,0))","v":15.201692307692305},{"$f":"IF($D26=1,\"\",MAX(P26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ26,0))","v":18.802757211538459},{"$f":"IF($D26=1,\"\",MAX(Q26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA26,0))","v":12.155007499999993},{"$f":"IF($D26=1,\"\",MAX(R26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB26,0))","v":5.9557361111111113},{"$f":"IF($D26=1,\"\",MAX(S26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC26,0))","v":10.711981770833336},{"$f":"IF($D26=1,\"\",MAX(T26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD26,0))","v":13.615391826923073},{"$f":"IF($D26=1,\"\",MAX(U26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE26,0))","v":11.030545000000004},{"$f":"IF($D26=1,\"\",MAX(V26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF26,0))","v":9.3134192708333359},{"$f":"IF($D26=1,\"\",MAX(W26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG26,0))","v":11.6081875},{"$f":"IF($D26=1,\"\",MAX(X26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH26,0))","v":9.6175841346153845},{"$f":"IF($D26=1,\"\",MAX(Y26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI26,0))","v":9.6301025000000067},{"$f":"IF($D26=1,\"\",MAX(Z26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ26,0))","v":15.054290865384619},{"$f":"IF($D26=1,\"\",MAX(AA26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK26,0))","v":15.622639423076926},{"$f":"IF($D26=1,\"\",MAX(AB26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL26,0))","v":19.296677884615381},{"$f":"IF($D26=1,\"\",MAX(AC26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM26,0))","v":12.511575000000001},{"$f":"IF($D26=1,\"\",MAX(AD26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN26,0))","v":5.7954447115384582},{"$f":"IF($D26=1,\"\",MAX(AE26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO26,0))","v":10.732989999999994},{"$f":"IF($D26=1,\"\",MAX(AF26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP26,0))","v":13.565012019230771},{"$f":"IF($D26=1,\"\",MAX(AG26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ26,0))","v":10.962600000000009},{"$f":"IF($D26=1,\"\",MAX(AH26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR26,0))","v":9.2159700000000058},{"$f":"IF($D26=1,\"\",MAX(AI26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS26,0))","v":11.556648148148149},{"$f":"IF($D26=1,\"\",MAX(AJ26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT26,0))","v":9.4950425000000038},{"$f":"IF($D26=1,\"\",MAX(AK26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU26,0))","v":9.675990384615389},{"$f":"IF($D26=1,\"\",MAX(AL26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV26,0))","v":15.300588942307687},{"$f":"IF($D26=1,\"\",MAX(AM26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW26,0))","v":15.776477499999999},{"$f":"IF($D26=1,\"\",MAX(AN26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX26,0))","v":19.701907407407404},{"$f":"IF($D26=1,\"\",MAX(AO26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B26,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY26,0))","v":12.725727499999998},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP26-ET26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ26-EU26))","v":2.6599322916666619},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR26-EV26))","v":5.910574519230769},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS26-EW26))","v":3.1792451923076914},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT26-EX26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU26-EY26))","v":4.1292331730769112},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV26-EZ26))","v":0.98237980769230404},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW26-FA26))","v":4.7813950000000025},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX26-FB26))","v":10.223038461538458},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY26-FC26))","v":9.0996923076923046},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ26-FD26))","v":14.13175721153846},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA26-FE26))","v":9.0780074999999929},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB26-FF26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC26-FG26))","v":2.6549817708333361},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD26-FH26))","v":5.9223918269230733},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE26-FI26))","v":3.1015450000000033},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF26-FJ26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG26-FK26))","v":4.1841874999999993},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH26-FL26))","v":0.97258413461538495},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI26-FM26))","v":4.7851025000000069},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ26-FN26))","v":10.623290865384618},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK26-FO26))","v":9.5206394230769256},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL26-FP26))","v":14.625677884615381},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM26-FQ26))","v":9.4345750000000006},{"$f":"IF($D26=1,\"\",MAX(0,AD26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN26-FR26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,AE26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO26-FS26))","v":2.6759899999999934},{"$f":"IF($D26=1,\"\",MAX(0,AF26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP26-FT26))","v":5.8720120192307714},{"$f":"IF($D26=1,\"\",MAX(0,AG26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ26-FU26))","v":3.0336000000000087},{"$f":"IF($D26=1,\"\",MAX(0,AH26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR26-FV26))","v":0},{"$f":"IF($D26=1,\"\",MAX(0,AI26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS26-FW26))","v":4.1326481481481485},{"$f":"IF($D26=1,\"\",MAX(0,AJ26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT26-FX26))","v":0.85004250000000425},{"$f":"IF($D26=1,\"\",MAX(0,AK26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU26-FY26))","v":4.8309903846153892},{"$f":"IF($D26=1,\"\",MAX(0,AL26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV26-FZ26))","v":10.869588942307686},{"$f":"IF($D26=1,\"\",MAX(0,AM26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW26-GA26))","v":9.6744774999999983},{"$f":"IF($D26=1,\"\",MAX(0,AN26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX26-GB26))","v":15.030907407407405},{"$f":"IF($D26=1,\"\",MAX(0,AO26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY26-GC26))","v":9.6487274999999979},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ26))","v":9.8513367682198307},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK26))","v":14.663151612343963},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL26))","v":17.588209263854424},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM26))","v":14.942972291149712},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN26))","v":13.405983630952385},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO26))","v":15.116740164613304},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP26))","v":13.180801282051277},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ26))","v":13.540447580645161},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR26))","v":18.291342414529911},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS26))","v":19.643168424317619},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT26))","v":23.316971360628617},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU26))","v":16.208109722222218},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV26))","v":9.8533972520908044},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW26))","v":14.716010142163665},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX26))","v":17.658865177832915},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY26))","v":15.00421102150538},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ26))","v":13.426519345238098},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA26))","v":15.151555630327504},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB26))","v":13.223170726495727},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC26))","v":13.601444892473122},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED26))","v":18.744911858974366},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE26))","v":20.129972187758479},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF26))","v":23.877550661703886},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG26))","v":16.624504166666672},{"$f":"IF($D26=1,\"\",MAX(0,AD26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH26))","v":9.8268860628618668},{"$f":"IF($D26=1,\"\",MAX(0,AE26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI26))","v":14.691617198335642},{"$f":"IF($D26=1,\"\",MAX(0,AF26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ26))","v":17.662464123242355},{"$f":"IF($D26=1,\"\",MAX(0,AG26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK26))","v":14.973911290322587},{"$f":"IF($D26=1,\"\",MAX(0,AH26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL26))","v":13.390788793103454},{"$f":"IF($D26=1,\"\",MAX(0,AI26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM26))","v":15.150590474054141},{"$f":"IF($D26=1,\"\",MAX(0,AJ26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN26))","v":13.222373611111113},{"$f":"IF($D26=1,\"\",MAX(0,AK26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO26))","v":13.588220430107533},{"$f":"IF($D26=1,\"\",MAX(0,AL26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP26))","v":19.031734081196575},{"$f":"IF($D26=1,\"\",MAX(0,AM26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ26))","v":20.458821236559139},{"$f":"IF($D26=1,\"\",MAX(0,AN26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER26))","v":24.220969683393069},{"$f":"IF($D26=1,\"\",MAX(0,AO26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES26))","v":16.884122222222221},{"$f":"IF($D26=1,\"\",MAX(0,F26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ26-ET26))","v":2.4563367682198312},{"$f":"IF($D26=1,\"\",MAX(0,G26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK26-EU26))","v":6.6061516123439628},{"$f":"IF($D26=1,\"\",MAX(0,H26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL26-EV26))","v":9.895209263854424},{"$f":"IF($D26=1,\"\",MAX(0,I26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM26-EW26))","v":7.0139722911497113},{"$f":"IF($D26=1,\"\",MAX(0,J26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN26-EX26))","v":3.494983630952385},{"$f":"IF($D26=1,\"\",MAX(0,K26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO26-EY26))","v":7.692740164613304},{"$f":"IF($D26=1,\"\",MAX(0,L26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP26-EZ26))","v":4.5358012820512776},{"$f":"IF($D26=1,\"\",MAX(0,M26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ26-FA26))","v":8.6954475806451619},{"$f":"IF($D26=1,\"\",MAX(0,N26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR26-FB26))","v":13.86034241452991},{"$f":"IF($D26=1,\"\",MAX(0,O26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS26-FC26))","v":13.541168424317618},{"$f":"IF($D26=1,\"\",MAX(0,P26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT26-FD26))","v":18.645971360628618},{"$f":"IF($D26=1,\"\",MAX(0,Q26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU26-FE26))","v":13.131109722222218},{"$f":"IF($D26=1,\"\",MAX(0,R26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV26-FF26))","v":2.4583972520908048},{"$f":"IF($D26=1,\"\",MAX(0,S26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW26-FG26))","v":6.6590101421636643},{"$f":"IF($D26=1,\"\",MAX(0,T26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX26-FH26))","v":9.9658651778329155},{"$f":"IF($D26=1,\"\",MAX(0,U26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY26-FI26))","v":7.0752110215053801},{"$f":"IF($D26=1,\"\",MAX(0,V26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ26-FJ26))","v":3.5155193452380988},{"$f":"IF($D26=1,\"\",MAX(0,W26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA26-FK26))","v":7.7275556303275037},{"$f":"IF($D26=1,\"\",MAX(0,X26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB26-FL26))","v":4.5781707264957276},{"$f":"IF($D26=1,\"\",MAX(0,Y26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC26-FM26))","v":8.7564448924731231},{"$f":"IF($D26=1,\"\",MAX(0,Z26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED26-FN26))","v":14.313911858974365},{"$f":"IF($D26=1,\"\",MAX(0,AA26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE26-FO26))","v":14.027972187758479},{"$f":"IF($D26=1,\"\",MAX(0,AB26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF26-FP26))","v":19.206550661703886},{"$f":"IF($D26=1,\"\",MAX(0,AC26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG26-FQ26))","v":13.547504166666672},{"$f":"IF($D26=1,\"\",MAX(0,AD26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH26-FR26))","v":2.4318860628618673},{"$f":"IF($D26=1,\"\",MAX(0,AE26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI26-FS26))","v":6.6346171983356417},{"$f":"IF($D26=1,\"\",MAX(0,AF26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ26-FT26))","v":9.9694641232423553},{"$f":"IF($D26=1,\"\",MAX(0,AG26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK26-FU26))","v":7.0449112903225863},{"$f":"IF($D26=1,\"\",MAX(0,AH26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL26-FV26))","v":3.4797887931034541},{"$f":"IF($D26=1,\"\",MAX(0,AI26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM26-FW26))","v":7.7265904740541407},{"$f":"IF($D26=1,\"\",MAX(0,AJ26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN26-FX26))","v":4.5773736111111134},{"$f":"IF($D26=1,\"\",MAX(0,AK26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO26-FY26))","v":8.7432204301075345},{"$f":"IF($D26=1,\"\",MAX(0,AL26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP26-FZ26))","v":14.600734081196574},{"$f":"IF($D26=1,\"\",MAX(0,AM26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ26-GA26))","v":14.356821236559139},{"$f":"IF($D26=1,\"\",MAX(0,AN26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER26-GB26))","v":19.549969683393069},{"$f":"IF($D26=1,\"\",MAX(0,AO26-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B26,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES26-GC26))","v":13.807122222222221},736154.97226961656,2079527.5922957126,1559714.6673904203,{"$f":"+LR26-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10076,"Heyburn, City of",0,{"$f":"+VLOOKUP($B27,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ27,AP27))))","v":6.8949999999999996},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK27,AQ27))))","v":6.9380000000000006},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL27,AR27))))","v":8.5079999999999991},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM27,AS27))))","v":8.1329999999999991},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN27,AT27))))","v":7.9369999999999994},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO27,AU27))))","v":7.1359999999999992},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP27,AV27))))","v":6.552999999999999},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ27,AW27))))","v":5.7650000000000006},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR27,AX27))))","v":6.6},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS27,AY27))))","v":6.8149999999999995},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT27,AZ27))))","v":6.5809999999999995},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU27,BA27))))","v":6.0540000000000003},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV27,BB27))))","v":6.9629999999999992},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW27,BC27))))","v":7.0079999999999991},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX27,BD27))))","v":8.5830000000000002},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY27,BE27))))","v":8.206999999999999},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ27,BF27))))","v":8.01},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA27,BG27))))","v":7.206999999999999},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB27,BH27))))","v":6.6210000000000004},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC27,BI27))))","v":5.8309999999999995},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED27,BJ27))))","v":6.6679999999999993},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE27,BK27))))","v":6.8859999999999992},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF27,BL27))))","v":6.6509999999999998},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG27,BM27))))","v":6.1199999999999992},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH27,BN27))))","v":7.0339999999999989},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI27,BO27))))","v":7.0779999999999994},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ27,BP27))))","v":8.657},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK27,BQ27))))","v":8.2810000000000006},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL27,BR27))))","v":8.0830000000000002},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM27,BS27))))","v":7.2789999999999999},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN27,BT27))))","v":6.6920000000000002},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO27,BU27))))","v":5.8979999999999997},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP27,BV27))))","v":6.7379999999999995},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ27,BW27))))","v":6.9599999999999991},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER27,BX27))))","v":6.7219999999999995},{"$f":"+IF(AND($D27=0,$E27=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B27,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B27,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D27=1,\"\",IF($E27=1,IF(BlockShape=\"Yes\",VLOOKUP($B27,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES27,BY27))))","v":6.1869999999999994},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7524375000000001},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1124583333333335},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3782259615384609},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3934687500000003},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8300624999999995},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1673149038461537},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6794038461538463},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5027874999999993},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7850745192307693},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1662524038461539},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6393894230769224},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3061600000000002},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7543935185185191},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1138723958333339},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3799375000000005},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.411595000000001},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8312109375000007},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1536967592592591},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6810649038461536},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5052399999999997},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7875240384615392},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1693197115384617},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6425769230769225},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3088175},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7757403846153847},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0973825000000001},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3816466346153851},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4128525000000014},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8070174999999997},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1549166666666668},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7012200000000002},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4850504807692309},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7899759615384614},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2000749999999991},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6212152777777771},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3114775000000005},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1131858974358968},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6336706231454006},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7148963414634153},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9459054878048772},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4044479166666664},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7512079510703362},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1295098684210529},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7758139534883726},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9367664473684214},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1056036585365856},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6226128048780484},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.493668749999999},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1107275641025636},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6321394658753707},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7129573170731707},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9458662790697669},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4031562499999994},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.749118971061093},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1274868421052631},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.773168604651163},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9336414473684211},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1019237804878053},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6187896341463421},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4905656250000008},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1152896341463414},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6287601246105918},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7110182926829269},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9446250000000003},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3799695945945958},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7478263665594858},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1302093749999997},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7632835365853659},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9305164473684218},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1160116279069774},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5960993589743597},{"$f":"+IF($D27=1,\"\",IF($E27=0,VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E27=1,(VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B27,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.487465625},{"$f":"IF($D27=1,\"\",(AP27*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ27*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4843642473118273},{"$f":"IF($D27=1,\"\",(AQ27*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA27*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8886699029126213},{"$f":"IF($D27=1,\"\",(AR27*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB27*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0857903225806442},{"$f":"IF($D27=1,\"\",(AS27*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC27*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1961559139784939},{"$f":"IF($D27=1,\"\",(AT27*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD27*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6476562499999989},{"$f":"IF($D27=1,\"\",(AU27*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE27*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.984183041722746},{"$f":"IF($D27=1,\"\",(AV27*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF27*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4472263888888888},{"$f":"IF($D27=1,\"\",(AW27*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG27*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1666599462365586},{"$f":"IF($D27=1,\"\",(AX27*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH27*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4269000000000007},{"$f":"IF($D27=1,\"\",(AY27*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI27*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6986545698924731},{"$f":"IF($D27=1,\"\",(AZ27*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ27*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1911330645161282},{"$f":"IF($D27=1,\"\",(BA27*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK27*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9450527777777777},{"$f":"IF($D27=1,\"\",(BB27*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL27*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4844690860215053},{"$f":"IF($D27=1,\"\",(BC27*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM27*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8887073509015257},{"$f":"IF($D27=1,\"\",(BD27*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN27*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.08589247311828},{"$f":"IF($D27=1,\"\",(BE27*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO27*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1962580645161296},{"$f":"IF($D27=1,\"\",(BF27*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP27*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6477589285714291},{"$f":"IF($D27=1,\"\",(BG27*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ27*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9843512786002684},{"$f":"IF($D27=1,\"\",(BH27*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR27*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4473319444444437},{"$f":"IF($D27=1,\"\",(BI27*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS27*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1667553763440859},{"$f":"IF($D27=1,\"\",(BJ27*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT27*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4269958333333337},{"$f":"IF($D27=1,\"\",(BK27*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU27*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6987473118279572},{"$f":"IF($D27=1,\"\",(BL27*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV27*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1912298387096767},{"$f":"IF($D27=1,\"\",(BM27*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW27*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9451500000000004},{"$f":"IF($D27=1,\"\",(BN27*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX27*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4845739247311833},{"$f":"IF($D27=1,\"\",(BO27*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY27*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8887447988904293},{"$f":"IF($D27=1,\"\",(BP27*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ27*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0859932795698928},{"$f":"IF($D27=1,\"\",(BQ27*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA27*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1963602150537644},{"$f":"IF($D27=1,\"\",(BR27*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB27*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6253994252873563},{"$f":"IF($D27=1,\"\",(BS27*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC27*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9845195154777926},{"$f":"IF($D27=1,\"\",(BT27*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD27*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4474374999999995},{"$f":"IF($D27=1,\"\",(BU27*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE27*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1668521505376344},{"$f":"IF($D27=1,\"\",(BV27*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF27*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4270930555555559},{"$f":"IF($D27=1,\"\",(BW27*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG27*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6988413978494625},{"$f":"IF($D27=1,\"\",(BX27*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH27*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1913279569892472},{"$f":"IF($D27=1,\"\",(BY27*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI27*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9452499999999997},0.98699999999999999,1.5629999999999999,1.036,0.88600000000000001,1.585,1.258,1.129,0.46500000000000002,0.36799999999999999,0.38,0.63300000000000001,0.49399999999999999,0.98699999999999999,1.5629999999999999,1.036,0.88600000000000001,1.585,1.258,1.129,0.46500000000000002,0.36799999999999999,0.38,0.63300000000000001,0.49399999999999999,0.98699999999999999,1.5629999999999999,1.036,0.88600000000000001,1.585,1.258,1.129,0.46500000000000002,0.36799999999999999,0.38,0.63300000000000001,0.49399999999999999,{"$f":"IF($D27=1,\"\",MAX(F27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP27,0))","v":2.1425624999999995},{"$f":"IF($D27=1,\"\",MAX(G27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ27,0))","v":1.8255416666666671},{"$f":"IF($D27=1,\"\",MAX(H27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR27,0))","v":2.1297740384615382},{"$f":"IF($D27=1,\"\",MAX(I27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS27,0))","v":1.7395312499999989},{"$f":"IF($D27=1,\"\",MAX(J27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT27,0))","v":2.1069374999999999},{"$f":"IF($D27=1,\"\",MAX(K27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU27,0))","v":1.9686850961538456},{"$f":"IF($D27=1,\"\",MAX(L27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV27,0))","v":1.8735961538461527},{"$f":"IF($D27=1,\"\",MAX(M27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW27,0))","v":1.2622125000000013},{"$f":"IF($D27=1,\"\",MAX(N27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX27,0))","v":1.8149254807692303},{"$f":"IF($D27=1,\"\",MAX(O27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY27,0))","v":1.6487475961538456},{"$f":"IF($D27=1,\"\",MAX(P27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ27,0))","v":1.9416105769230771},{"$f":"IF($D27=1,\"\",MAX(Q27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA27,0))","v":1.7478400000000001},{"$f":"IF($D27=1,\"\",MAX(R27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB27,0))","v":2.2086064814814801},{"$f":"IF($D27=1,\"\",MAX(S27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC27,0))","v":1.8941276041666653},{"$f":"IF($D27=1,\"\",MAX(T27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD27,0))","v":2.2030624999999997},{"$f":"IF($D27=1,\"\",MAX(U27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE27,0))","v":1.7954049999999979},{"$f":"IF($D27=1,\"\",MAX(V27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF27,0))","v":2.178789062499999},{"$f":"IF($D27=1,\"\",MAX(W27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG27,0))","v":2.0533032407407399},{"$f":"IF($D27=1,\"\",MAX(X27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH27,0))","v":1.9399350961538468},{"$f":"IF($D27=1,\"\",MAX(Y27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI27,0))","v":1.3257599999999998},{"$f":"IF($D27=1,\"\",MAX(Z27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ27,0))","v":1.8804759615384601},{"$f":"IF($D27=1,\"\",MAX(AA27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK27,0))","v":1.7166802884615375},{"$f":"IF($D27=1,\"\",MAX(AB27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL27,0))","v":2.0084230769230773},{"$f":"IF($D27=1,\"\",MAX(AC27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM27,0))","v":1.8111824999999993},{"$f":"IF($D27=1,\"\",MAX(AD27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN27,0))","v":2.2582596153846142},{"$f":"IF($D27=1,\"\",MAX(AE27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO27,0))","v":1.9806174999999993},{"$f":"IF($D27=1,\"\",MAX(AF27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP27,0))","v":2.275353365384615},{"$f":"IF($D27=1,\"\",MAX(AG27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ27,0))","v":1.8681474999999992},{"$f":"IF($D27=1,\"\",MAX(AH27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR27,0))","v":2.2759825000000005},{"$f":"IF($D27=1,\"\",MAX(AI27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS27,0))","v":2.1240833333333331},{"$f":"IF($D27=1,\"\",MAX(AJ27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT27,0))","v":1.99078},{"$f":"IF($D27=1,\"\",MAX(AK27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU27,0))","v":1.4129495192307688},{"$f":"IF($D27=1,\"\",MAX(AL27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV27,0))","v":1.9480240384615382},{"$f":"IF($D27=1,\"\",MAX(AM27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW27,0))","v":1.759925},{"$f":"IF($D27=1,\"\",MAX(AN27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX27,0))","v":2.1007847222222225},{"$f":"IF($D27=1,\"\",MAX(AO27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B27,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY27,0))","v":1.8755224999999989},{"$f":"IF($D27=1,\"\",MAX(0,F27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP27-ET27))","v":1.1555624999999994},{"$f":"IF($D27=1,\"\",MAX(0,G27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ27-EU27))","v":0.26254166666666712},{"$f":"IF($D27=1,\"\",MAX(0,H27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR27-EV27))","v":1.0937740384615382},{"$f":"IF($D27=1,\"\",MAX(0,I27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS27-EW27))","v":0.85353124999999885},{"$f":"IF($D27=1,\"\",MAX(0,J27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT27-EX27))","v":0.52193749999999994},{"$f":"IF($D27=1,\"\",MAX(0,K27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU27-EY27))","v":0.71068509615384556},{"$f":"IF($D27=1,\"\",MAX(0,L27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV27-EZ27))","v":0.74459615384615274},{"$f":"IF($D27=1,\"\",MAX(0,M27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW27-FA27))","v":0.79721250000000121},{"$f":"IF($D27=1,\"\",MAX(0,N27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX27-FB27))","v":1.4469254807692304},{"$f":"IF($D27=1,\"\",MAX(0,O27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY27-FC27))","v":1.2687475961538457},{"$f":"IF($D27=1,\"\",MAX(0,P27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ27-FD27))","v":1.3086105769230771},{"$f":"IF($D27=1,\"\",MAX(0,Q27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA27-FE27))","v":1.2538400000000001},{"$f":"IF($D27=1,\"\",MAX(0,R27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB27-FF27))","v":1.22160648148148},{"$f":"IF($D27=1,\"\",MAX(0,S27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC27-FG27))","v":0.33112760416666531},{"$f":"IF($D27=1,\"\",MAX(0,T27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD27-FH27))","v":1.1670624999999997},{"$f":"IF($D27=1,\"\",MAX(0,U27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE27-FI27))","v":0.90940499999999791},{"$f":"IF($D27=1,\"\",MAX(0,V27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF27-FJ27))","v":0.59378906249999908},{"$f":"IF($D27=1,\"\",MAX(0,W27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG27-FK27))","v":0.79530324074073988},{"$f":"IF($D27=1,\"\",MAX(0,X27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH27-FL27))","v":0.81093509615384685},{"$f":"IF($D27=1,\"\",MAX(0,Y27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI27-FM27))","v":0.86075999999999975},{"$f":"IF($D27=1,\"\",MAX(0,Z27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ27-FN27))","v":1.5124759615384602},{"$f":"IF($D27=1,\"\",MAX(0,AA27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK27-FO27))","v":1.3366802884615376},{"$f":"IF($D27=1,\"\",MAX(0,AB27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL27-FP27))","v":1.3754230769230773},{"$f":"IF($D27=1,\"\",MAX(0,AC27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM27-FQ27))","v":1.3171824999999993},{"$f":"IF($D27=1,\"\",MAX(0,AD27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN27-FR27))","v":1.2712596153846141},{"$f":"IF($D27=1,\"\",MAX(0,AE27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO27-FS27))","v":0.41761749999999931},{"$f":"IF($D27=1,\"\",MAX(0,AF27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP27-FT27))","v":1.2393533653846149},{"$f":"IF($D27=1,\"\",MAX(0,AG27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ27-FU27))","v":0.98214749999999917},{"$f":"IF($D27=1,\"\",MAX(0,AH27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR27-FV27))","v":0.6909825000000005},{"$f":"IF($D27=1,\"\",MAX(0,AI27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS27-FW27))","v":0.86608333333333309},{"$f":"IF($D27=1,\"\",MAX(0,AJ27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT27-FX27))","v":0.86177999999999999},{"$f":"IF($D27=1,\"\",MAX(0,AK27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU27-FY27))","v":0.94794951923076876},{"$f":"IF($D27=1,\"\",MAX(0,AL27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV27-FZ27))","v":1.5800240384615383},{"$f":"IF($D27=1,\"\",MAX(0,AM27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW27-GA27))","v":1.3799250000000001},{"$f":"IF($D27=1,\"\",MAX(0,AN27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX27-GB27))","v":1.4677847222222224},{"$f":"IF($D27=1,\"\",MAX(0,AO27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY27-GC27))","v":1.3815224999999989},{"$f":"IF($D27=1,\"\",MAX(0,F27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ27))","v":2.4106357526881723},{"$f":"IF($D27=1,\"\",MAX(0,G27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK27))","v":2.0493300970873793},{"$f":"IF($D27=1,\"\",MAX(0,H27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL27))","v":2.4222096774193549},{"$f":"IF($D27=1,\"\",MAX(0,I27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM27))","v":1.9368440860215053},{"$f":"IF($D27=1,\"\",MAX(0,J27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN27))","v":2.2893437500000005},{"$f":"IF($D27=1,\"\",MAX(0,K27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO27))","v":2.1518169582772533},{"$f":"IF($D27=1,\"\",MAX(0,L27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP27))","v":2.1057736111111103},{"$f":"IF($D27=1,\"\",MAX(0,M27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ27))","v":1.598340053763442},{"$f":"IF($D27=1,\"\",MAX(0,N27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR27))","v":2.1730999999999989},{"$f":"IF($D27=1,\"\",MAX(0,O27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS27))","v":2.1163454301075264},{"$f":"IF($D27=1,\"\",MAX(0,P27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT27))","v":2.3898669354838713},{"$f":"IF($D27=1,\"\",MAX(0,Q27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU27))","v":2.1089472222222225},{"$f":"IF($D27=1,\"\",MAX(0,R27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV27))","v":2.4785309139784939},{"$f":"IF($D27=1,\"\",MAX(0,S27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW27))","v":2.1192926490984734},{"$f":"IF($D27=1,\"\",MAX(0,T27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX27))","v":2.4971075268817202},{"$f":"IF($D27=1,\"\",MAX(0,U27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY27))","v":2.0107419354838694},{"$f":"IF($D27=1,\"\",MAX(0,V27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ27))","v":2.3622410714285706},{"$f":"IF($D27=1,\"\",MAX(0,W27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA27))","v":2.2226487213997306},{"$f":"IF($D27=1,\"\",MAX(0,X27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB27))","v":2.1736680555555568},{"$f":"IF($D27=1,\"\",MAX(0,Y27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC27))","v":1.6642446236559136},{"$f":"IF($D27=1,\"\",MAX(0,Z27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED27))","v":2.2410041666666656},{"$f":"IF($D27=1,\"\",MAX(0,AA27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE27))","v":2.187252688172042},{"$f":"IF($D27=1,\"\",MAX(0,AB27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF27))","v":2.4597701612903231},{"$f":"IF($D27=1,\"\",MAX(0,AC27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG27))","v":2.1748499999999988},{"$f":"IF($D27=1,\"\",MAX(0,AD27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH27))","v":2.5494260752688156},{"$f":"IF($D27=1,\"\",MAX(0,AE27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI27))","v":2.1892552011095701},{"$f":"IF($D27=1,\"\",MAX(0,AF27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ27))","v":2.5710067204301073},{"$f":"IF($D27=1,\"\",MAX(0,AG27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK27))","v":2.0846397849462361},{"$f":"IF($D27=1,\"\",MAX(0,AH27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL27))","v":2.4576005747126439},{"$f":"IF($D27=1,\"\",MAX(0,AI27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM27))","v":2.2944804845222073},{"$f":"IF($D27=1,\"\",MAX(0,AJ27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN27))","v":2.2445625000000007},{"$f":"IF($D27=1,\"\",MAX(0,AK27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO27))","v":1.7311478494623653},{"$f":"IF($D27=1,\"\",MAX(0,AL27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP27))","v":2.3109069444444437},{"$f":"IF($D27=1,\"\",MAX(0,AM27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ27))","v":2.2611586021505365},{"$f":"IF($D27=1,\"\",MAX(0,AN27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER27))","v":2.5306720430107523},{"$f":"IF($D27=1,\"\",MAX(0,AO27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES27))","v":2.2417499999999997},{"$f":"IF($D27=1,\"\",MAX(0,F27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ27-ET27))","v":1.4236357526881722},{"$f":"IF($D27=1,\"\",MAX(0,G27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK27-EU27))","v":0.4863300970873794},{"$f":"IF($D27=1,\"\",MAX(0,H27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL27-EV27))","v":1.3862096774193549},{"$f":"IF($D27=1,\"\",MAX(0,I27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM27-EW27))","v":1.0508440860215051},{"$f":"IF($D27=1,\"\",MAX(0,J27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN27-EX27))","v":0.70434375000000049},{"$f":"IF($D27=1,\"\",MAX(0,K27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO27-EY27))","v":0.89381695827725327},{"$f":"IF($D27=1,\"\",MAX(0,L27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP27-EZ27))","v":0.97677361111111027},{"$f":"IF($D27=1,\"\",MAX(0,M27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ27-FA27))","v":1.1333400537634419},{"$f":"IF($D27=1,\"\",MAX(0,N27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR27-FB27))","v":1.805099999999999},{"$f":"IF($D27=1,\"\",MAX(0,O27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS27-FC27))","v":1.7363454301075265},{"$f":"IF($D27=1,\"\",MAX(0,P27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT27-FD27))","v":1.7568669354838713},{"$f":"IF($D27=1,\"\",MAX(0,Q27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU27-FE27))","v":1.6149472222222225},{"$f":"IF($D27=1,\"\",MAX(0,R27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV27-FF27))","v":1.4915309139784938},{"$f":"IF($D27=1,\"\",MAX(0,S27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW27-FG27))","v":0.55629264909847342},{"$f":"IF($D27=1,\"\",MAX(0,T27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX27-FH27))","v":1.4611075268817202},{"$f":"IF($D27=1,\"\",MAX(0,U27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY27-FI27))","v":1.1247419354838692},{"$f":"IF($D27=1,\"\",MAX(0,V27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ27-FJ27))","v":0.77724107142857068},{"$f":"IF($D27=1,\"\",MAX(0,W27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA27-FK27))","v":0.96464872139973057},{"$f":"IF($D27=1,\"\",MAX(0,X27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB27-FL27))","v":1.0446680555555568},{"$f":"IF($D27=1,\"\",MAX(0,Y27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC27-FM27))","v":1.1992446236559136},{"$f":"IF($D27=1,\"\",MAX(0,Z27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED27-FN27))","v":1.8730041666666657},{"$f":"IF($D27=1,\"\",MAX(0,AA27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE27-FO27))","v":1.8072526881720421},{"$f":"IF($D27=1,\"\",MAX(0,AB27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF27-FP27))","v":1.8267701612903231},{"$f":"IF($D27=1,\"\",MAX(0,AC27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG27-FQ27))","v":1.6808499999999988},{"$f":"IF($D27=1,\"\",MAX(0,AD27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH27-FR27))","v":1.5624260752688155},{"$f":"IF($D27=1,\"\",MAX(0,AE27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI27-FS27))","v":0.62625520110957011},{"$f":"IF($D27=1,\"\",MAX(0,AF27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ27-FT27))","v":1.5350067204301072},{"$f":"IF($D27=1,\"\",MAX(0,AG27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK27-FU27))","v":1.198639784946236},{"$f":"IF($D27=1,\"\",MAX(0,AH27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL27-FV27))","v":0.87260057471264396},{"$f":"IF($D27=1,\"\",MAX(0,AI27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM27-FW27))","v":1.0364804845222073},{"$f":"IF($D27=1,\"\",MAX(0,AJ27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN27-FX27))","v":1.1155625000000007},{"$f":"IF($D27=1,\"\",MAX(0,AK27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO27-FY27))","v":1.2661478494623652},{"$f":"IF($D27=1,\"\",MAX(0,AL27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP27-FZ27))","v":1.9429069444444438},{"$f":"IF($D27=1,\"\",MAX(0,AM27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ27-GA27))","v":1.8811586021505367},{"$f":"IF($D27=1,\"\",MAX(0,AN27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER27-GB27))","v":1.8976720430107523},{"$f":"IF($D27=1,\"\",MAX(0,AO27-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B27,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES27-GC27))","v":1.7477499999999997},133934.5986665806,289318.84555980028,250274.30866658059,{"$f":"+LR27-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10078,"McCleary, City of",0,{"$f":"+VLOOKUP($B28,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ28,AP28))))","v":6.6429999999999998},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK28,AQ28))))","v":7.444},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL28,AR28))))","v":8.0649999999999995},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM28,AS28))))","v":7.1360000000000001},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN28,AT28))))","v":8.81},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO28,AU28))))","v":7.75},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP28,AV28))))","v":6.5359999999999996},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ28,AW28))))","v":5.6909999999999998},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR28,AX28))))","v":4.8680000000000003},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS28,AY28))))","v":4.6260000000000003},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT28,AZ28))))","v":4.8070000000000004},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU28,BA28))))","v":5.1459999999999999},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV28,BB28))))","v":6.6619999999999999},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW28,BC28))))","v":7.4630000000000001},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX28,BD28))))","v":8.0869999999999997},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY28,BE28))))","v":7.1559999999999997},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ28,BF28))))","v":8.8330000000000002},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA28,BG28))))","v":7.7709999999999999},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB28,BH28))))","v":6.5529999999999999},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC28,BI28))))","v":5.7080000000000002},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED28,BJ28))))","v":4.8819999999999997},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE28,BK28))))","v":4.6379999999999999},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF28,BL28))))","v":4.819},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG28,BM28))))","v":5.16},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH28,BN28))))","v":6.6740000000000004},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI28,BO28))))","v":7.4779999999999998},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ28,BP28))))","v":8.1020000000000003},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK28,BQ28))))","v":7.1689999999999996},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL28,BR28))))","v":8.85},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM28,BS28))))","v":7.7869999999999999},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN28,BT28))))","v":6.5659999999999998},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO28,BU28))))","v":5.7190000000000003},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP28,BV28))))","v":4.891},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ28,BW28))))","v":4.6479999999999997},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER28,BX28))))","v":4.8280000000000003},{"$f":"+IF(AND($D28=0,$E28=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B28,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B28,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D28=1,\"\",IF($E28=1,IF(BlockShape=\"Yes\",VLOOKUP($B28,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES28,BY28))))","v":5.1710000000000003},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2380208333333336},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9422838541666669},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5759302884615387},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3128052884615382},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2639453124999998},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9558605769230768},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3616153846153844},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7014200000000002},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5096201923076924},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.40178125},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5364903846153846},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5667125},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2494166666666668},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9554869791666665},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5906490384615388},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3679724999999996},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2779583333333333},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.934789351851852},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3733365384615386},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7114550000000004},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5191322115384618},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4110120192307694},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5460600961538464},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5763724999999997},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2923245192307693},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9246350000000003},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6016129807692314},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3785375000000002},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2824675000000001},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9446851851851852},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4159800000000002},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6857812500000002},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5262788461538461},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4500525},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5224837962962963},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5836425000000003},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7170961538461538},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.403750741839763},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0057378048780485},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7149512195121948},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.816295138888889},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5403639143730889},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9925361842105263},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3030203488372094},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.135434210526316},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0321463414634144},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1205030487804879},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.124559375},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7244038461538462},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4128427299703263},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0163109756097555},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7514360465116279},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8264548611111113},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5245659163987142},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.000578947368421},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3092645348837206},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1412236842105266},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0376615853658535},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1262439024390245},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1303156250000002},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7608628048780486},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3933676012461058},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0241890243902434},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.758816860465116},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8297499999999998},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5316334405144691},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0331000000000001},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2875579268292681},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1455690789473687},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.0684709302325581},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1002403846153848},{"$f":"+IF($D28=1,\"\",IF($E28=0,VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E28=1,(VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B28,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.13464375},{"$f":"IF($D28=1,\"\",(AP28*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ28*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6002137096774196},{"$f":"IF($D28=1,\"\",(AQ28*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA28*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.223163661581137},{"$f":"IF($D28=1,\"\",(AR28*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB28*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8836948924731187},{"$f":"IF($D28=1,\"\",(AS28*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC28*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6083749999999997},{"$f":"IF($D28=1,\"\",(AT28*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD28*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6435238095238098},{"$f":"IF($D28=1,\"\",(AU28*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE28*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3328896366083445},{"$f":"IF($D28=1,\"\",(AV28*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF28*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7835597222222224},{"$f":"IF($D28=1,\"\",(AW28*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG28*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0548481182795695},{"$f":"IF($D28=1,\"\",(AX28*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH28*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9294083333333334},{"$f":"IF($D28=1,\"\",(AY28*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI28*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7979637096774193},{"$f":"IF($D28=1,\"\",(AZ28*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ28*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9122379032258063},{"$f":"IF($D28=1,\"\",(BA28*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK28*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9257555555555554},{"$f":"IF($D28=1,\"\",(BB28*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL28*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6098951612903227},{"$f":"IF($D28=1,\"\",(BC28*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM28*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2344452149791953},{"$f":"IF($D28=1,\"\",(BD28*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN28*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8965860215053763},{"$f":"IF($D28=1,\"\",(BE28*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO28*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.620541666666667},{"$f":"IF($D28=1,\"\",(BF28*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP28*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.655885416666667},{"$f":"IF($D28=1,\"\",(BG28*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ28*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3445074024226109},{"$f":"IF($D28=1,\"\",(BH28*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR28*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7937277777777778},{"$f":"IF($D28=1,\"\",(BI28*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS28*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0631303763440862},{"$f":"IF($D28=1,\"\",(BJ28*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT28*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9373486111111111},{"$f":"IF($D28=1,\"\",(BK28*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU28*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8055564516129028},{"$f":"IF($D28=1,\"\",(BL28*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV28*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9201196236559137},{"$f":"IF($D28=1,\"\",(BM28*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW28*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9336805555555556},{"$f":"IF($D28=1,\"\",(BN28*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX28*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6171639784946237},{"$f":"IF($D28=1,\"\",(BO28*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY28*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2428918169209435},{"$f":"IF($D28=1,\"\",(BP28*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ28*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.9061895161290323},{"$f":"IF($D28=1,\"\",(BQ28*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA28*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6296344086021506},{"$f":"IF($D28=1,\"\",(BR28*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB28*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6646451149425285},{"$f":"IF($D28=1,\"\",(BS28*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC28*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3532193808882909},{"$f":"IF($D28=1,\"\",(BT28*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD28*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.801366666666667},{"$f":"IF($D28=1,\"\",(BU28*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE28*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0693602150537638},{"$f":"IF($D28=1,\"\",(BV28*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF28*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9433124999999998},{"$f":"IF($D28=1,\"\",(BW28*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG28*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8112567204301073},{"$f":"IF($D28=1,\"\",(BX28*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH28*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9260591397849467},{"$f":"IF($D28=1,\"\",(BY28*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI28*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.9396430555555559},1.262,1.089,1.1499999999999999,0.97399999999999998,1.653,1.4339999999999999,1.044,0.98,0.76600000000000001,0.89500000000000002,0.28499999999999998,0.94599999999999995,1.262,1.089,1.1499999999999999,0.97399999999999998,1.653,1.4339999999999999,1.044,0.98,0.76600000000000001,0.89500000000000002,0.28499999999999998,0.94599999999999995,1.262,1.089,1.1499999999999999,0.97399999999999998,1.653,1.4339999999999999,1.044,0.98,0.76600000000000001,0.89500000000000002,0.28499999999999998,0.94599999999999995,{"$f":"IF($D28=1,\"\",MAX(F28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP28,0))","v":2.4049791666666662},{"$f":"IF($D28=1,\"\",MAX(G28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ28,0))","v":2.501716145833333},{"$f":"IF($D28=1,\"\",MAX(H28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR28,0))","v":2.4890697115384608},{"$f":"IF($D28=1,\"\",MAX(I28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS28,0))","v":1.8231947115384619},{"$f":"IF($D28=1,\"\",MAX(J28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT28,0))","v":3.5460546875000007},{"$f":"IF($D28=1,\"\",MAX(K28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU28,0))","v":2.7941394230769232},{"$f":"IF($D28=1,\"\",MAX(L28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV28,0))","v":2.1743846153846151},{"$f":"IF($D28=1,\"\",MAX(M28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW28,0))","v":1.9895799999999997},{"$f":"IF($D28=1,\"\",MAX(N28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX28,0))","v":1.3583798076923079},{"$f":"IF($D28=1,\"\",MAX(O28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY28,0))","v":1.2242187500000004},{"$f":"IF($D28=1,\"\",MAX(P28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ28,0))","v":1.2705096153846158},{"$f":"IF($D28=1,\"\",MAX(Q28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA28,0))","v":1.5792875},{"$f":"IF($D28=1,\"\",MAX(R28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB28,0))","v":2.4125833333333331},{"$f":"IF($D28=1,\"\",MAX(S28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC28,0))","v":2.5075130208333336},{"$f":"IF($D28=1,\"\",MAX(T28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD28,0))","v":2.4963509615384609},{"$f":"IF($D28=1,\"\",MAX(U28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE28,0))","v":1.7880275000000001},{"$f":"IF($D28=1,\"\",MAX(V28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF28,0))","v":3.5550416666666669},{"$f":"IF($D28=1,\"\",MAX(W28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG28,0))","v":2.8362106481481479},{"$f":"IF($D28=1,\"\",MAX(X28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH28,0))","v":2.1796634615384614},{"$f":"IF($D28=1,\"\",MAX(Y28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI28,0))","v":1.9965449999999998},{"$f":"IF($D28=1,\"\",MAX(Z28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ28,0))","v":1.3628677884615379},{"$f":"IF($D28=1,\"\",MAX(AA28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK28,0))","v":1.2269879807692305},{"$f":"IF($D28=1,\"\",MAX(AB28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL28,0))","v":1.2729399038461535},{"$f":"IF($D28=1,\"\",MAX(AC28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM28,0))","v":1.5836275000000004},{"$f":"IF($D28=1,\"\",MAX(AD28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN28,0))","v":2.3816754807692311},{"$f":"IF($D28=1,\"\",MAX(AE28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO28,0))","v":2.5533649999999994},{"$f":"IF($D28=1,\"\",MAX(AF28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP28,0))","v":2.5003870192307689},{"$f":"IF($D28=1,\"\",MAX(AG28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ28,0))","v":1.7904624999999994},{"$f":"IF($D28=1,\"\",MAX(AH28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR28,0))","v":3.5675324999999996},{"$f":"IF($D28=1,\"\",MAX(AI28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS28,0))","v":2.8423148148148147},{"$f":"IF($D28=1,\"\",MAX(AJ28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT28,0))","v":2.1500199999999996},{"$f":"IF($D28=1,\"\",MAX(AK28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU28,0))","v":2.0332187500000001},{"$f":"IF($D28=1,\"\",MAX(AL28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV28,0))","v":1.3647211538461539},{"$f":"IF($D28=1,\"\",MAX(AM28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW28,0))","v":1.1979474999999997},{"$f":"IF($D28=1,\"\",MAX(AN28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX28,0))","v":1.305516203703704},{"$f":"IF($D28=1,\"\",MAX(AO28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B28,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY28,0))","v":1.5873575},{"$f":"IF($D28=1,\"\",MAX(0,F28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP28-ET28))","v":1.1429791666666662},{"$f":"IF($D28=1,\"\",MAX(0,G28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ28-EU28))","v":1.412716145833333},{"$f":"IF($D28=1,\"\",MAX(0,H28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR28-EV28))","v":1.3390697115384609},{"$f":"IF($D28=1,\"\",MAX(0,I28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS28-EW28))","v":0.84919471153846193},{"$f":"IF($D28=1,\"\",MAX(0,J28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT28-EX28))","v":1.8930546875000007},{"$f":"IF($D28=1,\"\",MAX(0,K28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU28-EY28))","v":1.3601394230769233},{"$f":"IF($D28=1,\"\",MAX(0,L28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV28-EZ28))","v":1.1303846153846151},{"$f":"IF($D28=1,\"\",MAX(0,M28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW28-FA28))","v":1.0095799999999997},{"$f":"IF($D28=1,\"\",MAX(0,N28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX28-FB28))","v":0.59237980769230791},{"$f":"IF($D28=1,\"\",MAX(0,O28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY28-FC28))","v":0.32921875000000034},{"$f":"IF($D28=1,\"\",MAX(0,P28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ28-FD28))","v":0.9855096153846159},{"$f":"IF($D28=1,\"\",MAX(0,Q28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA28-FE28))","v":0.6332875},{"$f":"IF($D28=1,\"\",MAX(0,R28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB28-FF28))","v":1.1505833333333331},{"$f":"IF($D28=1,\"\",MAX(0,S28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC28-FG28))","v":1.4185130208333336},{"$f":"IF($D28=1,\"\",MAX(0,T28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD28-FH28))","v":1.346350961538461},{"$f":"IF($D28=1,\"\",MAX(0,U28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE28-FI28))","v":0.81402750000000013},{"$f":"IF($D28=1,\"\",MAX(0,V28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF28-FJ28))","v":1.9020416666666669},{"$f":"IF($D28=1,\"\",MAX(0,W28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG28-FK28))","v":1.402210648148148},{"$f":"IF($D28=1,\"\",MAX(0,X28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH28-FL28))","v":1.1356634615384613},{"$f":"IF($D28=1,\"\",MAX(0,Y28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI28-FM28))","v":1.0165449999999998},{"$f":"IF($D28=1,\"\",MAX(0,Z28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ28-FN28))","v":0.59686778846153787},{"$f":"IF($D28=1,\"\",MAX(0,AA28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK28-FO28))","v":0.33198798076923053},{"$f":"IF($D28=1,\"\",MAX(0,AB28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL28-FP28))","v":0.9879399038461536},{"$f":"IF($D28=1,\"\",MAX(0,AC28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM28-FQ28))","v":0.63762750000000046},{"$f":"IF($D28=1,\"\",MAX(0,AD28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN28-FR28))","v":1.1196754807692311},{"$f":"IF($D28=1,\"\",MAX(0,AE28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO28-FS28))","v":1.4643649999999995},{"$f":"IF($D28=1,\"\",MAX(0,AF28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP28-FT28))","v":1.350387019230769},{"$f":"IF($D28=1,\"\",MAX(0,AG28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ28-FU28))","v":0.81646249999999942},{"$f":"IF($D28=1,\"\",MAX(0,AH28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR28-FV28))","v":1.9145324999999995},{"$f":"IF($D28=1,\"\",MAX(0,AI28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS28-FW28))","v":1.4083148148148148},{"$f":"IF($D28=1,\"\",MAX(0,AJ28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT28-FX28))","v":1.1060199999999996},{"$f":"IF($D28=1,\"\",MAX(0,AK28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU28-FY28))","v":1.0532187500000001},{"$f":"IF($D28=1,\"\",MAX(0,AL28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV28-FZ28))","v":0.59872115384615388},{"$f":"IF($D28=1,\"\",MAX(0,AM28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW28-GA28))","v":0.3029474999999997},{"$f":"IF($D28=1,\"\",MAX(0,AN28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX28-GB28))","v":1.0205162037037041},{"$f":"IF($D28=1,\"\",MAX(0,AO28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY28-GC28))","v":0.64135750000000002},{"$f":"IF($D28=1,\"\",MAX(0,F28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ28))","v":3.0427862903225802},{"$f":"IF($D28=1,\"\",MAX(0,G28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK28))","v":3.220836338418863},{"$f":"IF($D28=1,\"\",MAX(0,H28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL28))","v":3.1813051075268808},{"$f":"IF($D28=1,\"\",MAX(0,I28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM28))","v":2.5276250000000005},{"$f":"IF($D28=1,\"\",MAX(0,J28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN28))","v":4.1664761904761907},{"$f":"IF($D28=1,\"\",MAX(0,K28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO28))","v":3.4171103633916555},{"$f":"IF($D28=1,\"\",MAX(0,L28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP28))","v":2.7524402777777772},{"$f":"IF($D28=1,\"\",MAX(0,M28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ28))","v":2.6361518817204304},{"$f":"IF($D28=1,\"\",MAX(0,N28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR28))","v":1.9385916666666669},{"$f":"IF($D28=1,\"\",MAX(0,O28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS28))","v":1.8280362903225811},{"$f":"IF($D28=1,\"\",MAX(0,P28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT28))","v":1.894762096774194},{"$f":"IF($D28=1,\"\",MAX(0,Q28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU28))","v":2.2202444444444445},{"$f":"IF($D28=1,\"\",MAX(0,R28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV28))","v":3.0521048387096772},{"$f":"IF($D28=1,\"\",MAX(0,S28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW28))","v":3.2285547850208047},{"$f":"IF($D28=1,\"\",MAX(0,T28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX28))","v":3.1904139784946235},{"$f":"IF($D28=1,\"\",MAX(0,U28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY28))","v":2.5354583333333327},{"$f":"IF($D28=1,\"\",MAX(0,V28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ28))","v":4.1771145833333332},{"$f":"IF($D28=1,\"\",MAX(0,W28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA28))","v":3.426492597577389},{"$f":"IF($D28=1,\"\",MAX(0,X28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB28))","v":2.7592722222222221},{"$f":"IF($D28=1,\"\",MAX(0,Y28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC28))","v":2.6448696236559139},{"$f":"IF($D28=1,\"\",MAX(0,Z28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED28))","v":1.9446513888888886},{"$f":"IF($D28=1,\"\",MAX(0,AA28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE28))","v":1.8324435483870971},{"$f":"IF($D28=1,\"\",MAX(0,AB28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF28))","v":1.8988803763440862},{"$f":"IF($D28=1,\"\",MAX(0,AC28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG28))","v":2.2263194444444445},{"$f":"IF($D28=1,\"\",MAX(0,AD28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH28))","v":3.0568360215053767},{"$f":"IF($D28=1,\"\",MAX(0,AE28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI28))","v":3.2351081830790562},{"$f":"IF($D28=1,\"\",MAX(0,AF28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ28))","v":3.195810483870968},{"$f":"IF($D28=1,\"\",MAX(0,AG28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK28))","v":2.539365591397849},{"$f":"IF($D28=1,\"\",MAX(0,AH28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL28))","v":4.1853548850574711},{"$f":"IF($D28=1,\"\",MAX(0,AI28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM28))","v":3.4337806191117091},{"$f":"IF($D28=1,\"\",MAX(0,AJ28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN28))","v":2.7646333333333328},{"$f":"IF($D28=1,\"\",MAX(0,AK28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO28))","v":2.6496397849462365},{"$f":"IF($D28=1,\"\",MAX(0,AL28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP28))","v":1.9476875000000002},{"$f":"IF($D28=1,\"\",MAX(0,AM28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ28))","v":1.8367432795698924},{"$f":"IF($D28=1,\"\",MAX(0,AN28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER28))","v":1.9019408602150536},{"$f":"IF($D28=1,\"\",MAX(0,AO28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES28))","v":2.2313569444444443},{"$f":"IF($D28=1,\"\",MAX(0,F28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ28-ET28))","v":1.7807862903225802},{"$f":"IF($D28=1,\"\",MAX(0,G28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK28-EU28))","v":2.131836338418863},{"$f":"IF($D28=1,\"\",MAX(0,H28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL28-EV28))","v":2.0313051075268809},{"$f":"IF($D28=1,\"\",MAX(0,I28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM28-EW28))","v":1.5536250000000005},{"$f":"IF($D28=1,\"\",MAX(0,J28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN28-EX28))","v":2.5134761904761906},{"$f":"IF($D28=1,\"\",MAX(0,K28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO28-EY28))","v":1.9831103633916556},{"$f":"IF($D28=1,\"\",MAX(0,L28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP28-EZ28))","v":1.7084402777777772},{"$f":"IF($D28=1,\"\",MAX(0,M28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ28-FA28))","v":1.6561518817204304},{"$f":"IF($D28=1,\"\",MAX(0,N28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR28-FB28))","v":1.1725916666666669},{"$f":"IF($D28=1,\"\",MAX(0,O28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS28-FC28))","v":0.93303629032258106},{"$f":"IF($D28=1,\"\",MAX(0,P28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT28-FD28))","v":1.6097620967741941},{"$f":"IF($D28=1,\"\",MAX(0,Q28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU28-FE28))","v":1.2742444444444445},{"$f":"IF($D28=1,\"\",MAX(0,R28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV28-FF28))","v":1.7901048387096772},{"$f":"IF($D28=1,\"\",MAX(0,S28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW28-FG28))","v":2.1395547850208048},{"$f":"IF($D28=1,\"\",MAX(0,T28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX28-FH28))","v":2.0404139784946236},{"$f":"IF($D28=1,\"\",MAX(0,U28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY28-FI28))","v":1.5614583333333327},{"$f":"IF($D28=1,\"\",MAX(0,V28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ28-FJ28))","v":2.5241145833333332},{"$f":"IF($D28=1,\"\",MAX(0,W28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA28-FK28))","v":1.9924925975773891},{"$f":"IF($D28=1,\"\",MAX(0,X28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB28-FL28))","v":1.7152722222222221},{"$f":"IF($D28=1,\"\",MAX(0,Y28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC28-FM28))","v":1.664869623655914},{"$f":"IF($D28=1,\"\",MAX(0,Z28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED28-FN28))","v":1.1786513888888885},{"$f":"IF($D28=1,\"\",MAX(0,AA28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE28-FO28))","v":0.93744354838709709},{"$f":"IF($D28=1,\"\",MAX(0,AB28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF28-FP28))","v":1.6138803763440863},{"$f":"IF($D28=1,\"\",MAX(0,AC28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG28-FQ28))","v":1.2803194444444446},{"$f":"IF($D28=1,\"\",MAX(0,AD28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH28-FR28))","v":1.7948360215053767},{"$f":"IF($D28=1,\"\",MAX(0,AE28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI28-FS28))","v":2.1461081830790563},{"$f":"IF($D28=1,\"\",MAX(0,AF28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ28-FT28))","v":2.0458104838709681},{"$f":"IF($D28=1,\"\",MAX(0,AG28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK28-FU28))","v":1.565365591397849},{"$f":"IF($D28=1,\"\",MAX(0,AH28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL28-FV28))","v":2.5323548850574711},{"$f":"IF($D28=1,\"\",MAX(0,AI28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM28-FW28))","v":1.9997806191117091},{"$f":"IF($D28=1,\"\",MAX(0,AJ28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN28-FX28))","v":1.7206333333333328},{"$f":"IF($D28=1,\"\",MAX(0,AK28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO28-FY28))","v":1.6696397849462365},{"$f":"IF($D28=1,\"\",MAX(0,AL28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP28-FZ28))","v":1.1816875000000002},{"$f":"IF($D28=1,\"\",MAX(0,AM28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ28-GA28))","v":0.94174327956989234},{"$f":"IF($D28=1,\"\",MAX(0,AN28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER28-GB28))","v":1.6169408602150537},{"$f":"IF($D28=1,\"\",MAX(0,AO28-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B28,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES28-GC28))","v":1.2853569444444444},134450.96123450555,348621.476246087,266103.6112345056,{"$f":"+LR28-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10079,"McMinnville, City of",0,{"$f":"+VLOOKUP($B29,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ29,AP29))))","v":133.84403703703703},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK29,AQ29))))","v":147.51831250000001},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL29,AR29))))","v":163.18048076923077},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM29,AS29))))","v":161.03496153846154},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN29,AT29))))","v":152.95802083333334},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO29,AU29))))","v":151.64959615384615},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP29,AV29))))","v":145.4596346153846},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ29,AW29))))","v":129.40750000000003},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR29,AX29))))","v":128.93105769230769},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS29,AY29))))","v":134.82976923076922},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT29,AZ29))))","v":145.01323076923077},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU29,BA29))))","v":135.65},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV29,BB29))))","v":133.84403703703703},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW29,BC29))))","v":147.51831250000001},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX29,BD29))))","v":163.18048076923077},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY29,BE29))))","v":161.054},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ29,BF29))))","v":152.95802083333334},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA29,BG29))))","v":151.63116666666664},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB29,BH29))))","v":145.4596346153846},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC29,BI29))))","v":129.40750000000003},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED29,BJ29))))","v":128.93105769230769},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE29,BK29))))","v":134.82976923076922},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF29,BL29))))","v":145.01323076923077},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG29,BM29))))","v":135.65},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH29,BN29))))","v":133.85507692307692},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI29,BO29))))","v":147.51300000000001},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ29,BP29))))","v":163.20451923076922},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK29,BQ29))))","v":161.04400000000001},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL29,BR29))))","v":152.97},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM29,BS29))))","v":151.65894444444444},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN29,BT29))))","v":145.47549999999998},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO29,BU29))))","v":129.39125000000001},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP29,BV29))))","v":128.93105769230769},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ29,BW29))))","v":134.84899999999999},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER29,BX29))))","v":144.99862962962962},{"$f":"+IF(AND($D29=0,$E29=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B29,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B29,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D29=1,\"\",IF($E29=1,IF(BlockShape=\"Yes\",VLOOKUP($B29,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES29,BY29))))","v":135.65},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.896268518518525},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.40117447916667},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":104.00565384615385},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":102.43988461538461},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.04845052083334},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.310086538461533},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.712543269230764},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.110362499999994},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.718401442307695},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.754846153846159},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.635891826923086},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.306200000000004},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.103824074074069},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.662455729166666},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":104.31889423076925},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.90708000000001},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.35811458333335},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.550111111111107},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.938766826923086},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.312177500000004},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.913348557692316},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.975858173076929},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.866098557692311},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.50435499999999},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":93.330903846153859},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.748027500000006},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":104.65776201923077},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":104.19292},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.82774499999999},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.842256944444458},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":93.193907500000009},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.499117788461547},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.109252403846156},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.289902500000011},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.031159722222228},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.703457499999999},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.024903846153848},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.736074183976257},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.570027439024386},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.009265243902448},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.978378472222232},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.247467889908251},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.78365131578947},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.303034883720926},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.330039473684209},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.246170731707316},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.108826219512196},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.352259375000003},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.183150641025648},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.9316587537092},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.816365853658539},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.96225581395349},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.224052083333333},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.797295819935684},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.959940789473691},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.451029069767436},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.477641447368427},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.406030487804877},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.280606707317077},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.500531249999995},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.161728658536575},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.324644859813077},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.066990853658538},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.193255813953485},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.590246621621617},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.010745980707398},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.903850000000006},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.721579268292686},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.625983552631581},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.489127906976741},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.614496794871798},{"$f":"+IF($D29=1,\"\",IF($E29=0,VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E29=1,(VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B29,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.6495125},{"$f":"IF($D29=1,\"\",(AP29*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ29*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.305051075268821},{"$f":"IF($D29=1,\"\",(AQ29*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA29*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.405142857142849},{"$f":"IF($D29=1,\"\",(AR29*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB29*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.673818548387089},{"$f":"IF($D29=1,\"\",(AS29*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC29*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.110256720430115},{"$f":"IF($D29=1,\"\",(AT29*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD29*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":97.161276785714293},{"$f":"IF($D29=1,\"\",(AU29*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE29*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":90.040266487213998},{"$f":"IF($D29=1,\"\",(AV29*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF29*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.875900000000001},{"$f":"IF($D29=1,\"\",(AW29*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG29*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.102673387096772},{"$f":"IF($D29=1,\"\",(AX29*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH29*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.265537500000008},{"$f":"IF($D29=1,\"\",(AY29*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI29*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.509086021505382},{"$f":"IF($D29=1,\"\",(AZ29*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ29*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":84.382024193548389},{"$f":"IF($D29=1,\"\",(BA29*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK29*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.104448611111124},{"$f":"IF($D29=1,\"\",(BB29*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL29*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.491928763440868},{"$f":"IF($D29=1,\"\",(BC29*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM29*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.63571705963939},{"$f":"IF($D29=1,\"\",(BD29*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN29*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.957564516129025},{"$f":"IF($D29=1,\"\",(BE29*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO29*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.373451612903224},{"$f":"IF($D29=1,\"\",(BF29*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP29*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":97.443516369047629},{"$f":"IF($D29=1,\"\",(BG29*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ29*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":90.282109017496637},{"$f":"IF($D29=1,\"\",(BH29*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR29*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.081040277777774},{"$f":"IF($D29=1,\"\",(BI29*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS29*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.279603494623643},{"$f":"IF($D29=1,\"\",(BJ29*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT29*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.440494444444454},{"$f":"IF($D29=1,\"\",(BK29*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU29*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.703138440860215},{"$f":"IF($D29=1,\"\",(BL29*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV29*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":84.586473118279571},{"$f":"IF($D29=1,\"\",(BM29*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW29*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.280433333333335},{"$f":"IF($D29=1,\"\",(BN29*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX29*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.675676075268811},{"$f":"IF($D29=1,\"\",(BO29*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY29*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.874371705963952},{"$f":"IF($D29=1,\"\",(BP29*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ29*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.257529569892469},{"$f":"IF($D29=1,\"\",(BQ29*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA29*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.633935483870971},{"$f":"IF($D29=1,\"\",(BR29*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB29*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":94.370418103448273},{"$f":"IF($D29=1,\"\",(BS29*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC29*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":90.541314939434727},{"$f":"IF($D29=1,\"\",(BT29*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD29*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.28721527777779},{"$f":"IF($D29=1,\"\",(BU29*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE29*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":74.457407258064521},{"$f":"IF($D29=1,\"\",(BV29*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF29*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.616316666666663},{"$f":"IF($D29=1,\"\",(BW29*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG29*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":76.898146505376346},{"$f":"IF($D29=1,\"\",(BX29*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH29*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":84.791913978494634},{"$f":"IF($D29=1,\"\",(BY29*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI29*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.457259722222219},25.384,25.289000000000001,35.914999999999999,33.323999999999998,48.256999999999998,27.738,32.606999999999999,16.57,15.061,26.756,24.091999999999999,25.893000000000001,25.384,25.289000000000001,35.914999999999999,33.323999999999998,48.256999999999998,27.738,32.606999999999999,16.57,15.061,26.756,24.091999999999999,25.893000000000001,25.384,25.289000000000001,35.914999999999999,33.323999999999998,48.256999999999998,27.738,32.606999999999999,16.57,15.061,26.756,24.091999999999999,25.893000000000001,{"$f":"IF($D29=1,\"\",MAX(F29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP29,0))","v":41.947768518518501},{"$f":"IF($D29=1,\"\",MAX(G29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ29,0))","v":50.117138020833337},{"$f":"IF($D29=1,\"\",MAX(H29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR29,0))","v":59.174826923076921},{"$f":"IF($D29=1,\"\",MAX(I29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS29,0))","v":58.595076923076931},{"$f":"IF($D29=1,\"\",MAX(J29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT29,0))","v":45.909570312499994},{"$f":"IF($D29=1,\"\",MAX(K29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU29,0))","v":52.339509615384614},{"$f":"IF($D29=1,\"\",MAX(L29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV29,0))","v":53.747091346153837},{"$f":"IF($D29=1,\"\",MAX(M29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW29,0))","v":44.297137500000034},{"$f":"IF($D29=1,\"\",MAX(N29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX29,0))","v":42.212656249999995},{"$f":"IF($D29=1,\"\",MAX(O29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY29,0))","v":47.074923076923056},{"$f":"IF($D29=1,\"\",MAX(P29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ29,0))","v":49.377338942307688},{"$f":"IF($D29=1,\"\",MAX(Q29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA29,0))","v":48.343800000000002},{"$f":"IF($D29=1,\"\",MAX(R29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB29,0))","v":41.740212962962957},{"$f":"IF($D29=1,\"\",MAX(S29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC29,0))","v":49.855856770833341},{"$f":"IF($D29=1,\"\",MAX(T29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD29,0))","v":58.861586538461523},{"$f":"IF($D29=1,\"\",MAX(U29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE29,0))","v":57.146919999999994},{"$f":"IF($D29=1,\"\",MAX(V29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF29,0))","v":45.599906249999989},{"$f":"IF($D29=1,\"\",MAX(W29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG29,0))","v":53.081055555555537},{"$f":"IF($D29=1,\"\",MAX(X29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH29,0))","v":53.520867788461516},{"$f":"IF($D29=1,\"\",MAX(Y29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI29,0))","v":44.095322500000023},{"$f":"IF($D29=1,\"\",MAX(Z29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ29,0))","v":42.017709134615373},{"$f":"IF($D29=1,\"\",MAX(AA29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK29,0))","v":46.853911057692287},{"$f":"IF($D29=1,\"\",MAX(AB29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL29,0))","v":49.147132211538462},{"$f":"IF($D29=1,\"\",MAX(AC29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM29,0))","v":48.145645000000016},{"$f":"IF($D29=1,\"\",MAX(AD29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN29,0))","v":40.524173076923063},{"$f":"IF($D29=1,\"\",MAX(AE29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO29,0))","v":50.764972499999999},{"$f":"IF($D29=1,\"\",MAX(AF29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP29,0))","v":58.546757211538448},{"$f":"IF($D29=1,\"\",MAX(AG29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ29,0))","v":56.85108000000001},{"$f":"IF($D29=1,\"\",MAX(AH29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR29,0))","v":49.142255000000006},{"$f":"IF($D29=1,\"\",MAX(AI29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS29,0))","v":52.816687499999986},{"$f":"IF($D29=1,\"\",MAX(AJ29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT29,0))","v":52.281592499999974},{"$f":"IF($D29=1,\"\",MAX(AK29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU29,0))","v":44.892132211538467},{"$f":"IF($D29=1,\"\",MAX(AL29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV29,0))","v":41.821805288461533},{"$f":"IF($D29=1,\"\",MAX(AM29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW29,0))","v":45.559097499999979},{"$f":"IF($D29=1,\"\",MAX(AN29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX29,0))","v":49.967469907407391},{"$f":"IF($D29=1,\"\",MAX(AO29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B29,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY29,0))","v":47.946542500000007},{"$f":"IF($D29=1,\"\",MAX(0,F29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP29-ET29))","v":16.563768518518501},{"$f":"IF($D29=1,\"\",MAX(0,G29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ29-EU29))","v":24.828138020833336},{"$f":"IF($D29=1,\"\",MAX(0,H29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR29-EV29))","v":23.259826923076922},{"$f":"IF($D29=1,\"\",MAX(0,I29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS29-EW29))","v":25.271076923076933},{"$f":"IF($D29=1,\"\",MAX(0,J29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT29-EX29))","v":0},{"$f":"IF($D29=1,\"\",MAX(0,K29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU29-EY29))","v":24.601509615384614},{"$f":"IF($D29=1,\"\",MAX(0,L29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV29-EZ29))","v":21.140091346153838},{"$f":"IF($D29=1,\"\",MAX(0,M29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW29-FA29))","v":27.727137500000033},{"$f":"IF($D29=1,\"\",MAX(0,N29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX29-FB29))","v":27.151656249999995},{"$f":"IF($D29=1,\"\",MAX(0,O29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY29-FC29))","v":20.318923076923056},{"$f":"IF($D29=1,\"\",MAX(0,P29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ29-FD29))","v":25.285338942307689},{"$f":"IF($D29=1,\"\",MAX(0,Q29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA29-FE29))","v":22.450800000000001},{"$f":"IF($D29=1,\"\",MAX(0,R29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB29-FF29))","v":16.356212962962957},{"$f":"IF($D29=1,\"\",MAX(0,S29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC29-FG29))","v":24.56685677083334},{"$f":"IF($D29=1,\"\",MAX(0,T29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD29-FH29))","v":22.946586538461524},{"$f":"IF($D29=1,\"\",MAX(0,U29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE29-FI29))","v":23.822919999999996},{"$f":"IF($D29=1,\"\",MAX(0,V29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF29-FJ29))","v":0},{"$f":"IF($D29=1,\"\",MAX(0,W29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG29-FK29))","v":25.343055555555537},{"$f":"IF($D29=1,\"\",MAX(0,X29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH29-FL29))","v":20.913867788461516},{"$f":"IF($D29=1,\"\",MAX(0,Y29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI29-FM29))","v":27.525322500000023},{"$f":"IF($D29=1,\"\",MAX(0,Z29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ29-FN29))","v":26.956709134615373},{"$f":"IF($D29=1,\"\",MAX(0,AA29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK29-FO29))","v":20.097911057692286},{"$f":"IF($D29=1,\"\",MAX(0,AB29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL29-FP29))","v":25.055132211538464},{"$f":"IF($D29=1,\"\",MAX(0,AC29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM29-FQ29))","v":22.252645000000015},{"$f":"IF($D29=1,\"\",MAX(0,AD29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN29-FR29))","v":15.140173076923062},{"$f":"IF($D29=1,\"\",MAX(0,AE29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO29-FS29))","v":25.475972499999997},{"$f":"IF($D29=1,\"\",MAX(0,AF29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP29-FT29))","v":22.631757211538449},{"$f":"IF($D29=1,\"\",MAX(0,AG29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ29-FU29))","v":23.527080000000012},{"$f":"IF($D29=1,\"\",MAX(0,AH29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR29-FV29))","v":0.8852550000000079},{"$f":"IF($D29=1,\"\",MAX(0,AI29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS29-FW29))","v":25.078687499999987},{"$f":"IF($D29=1,\"\",MAX(0,AJ29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT29-FX29))","v":19.674592499999974},{"$f":"IF($D29=1,\"\",MAX(0,AK29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU29-FY29))","v":28.322132211538467},{"$f":"IF($D29=1,\"\",MAX(0,AL29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV29-FZ29))","v":26.760805288461533},{"$f":"IF($D29=1,\"\",MAX(0,AM29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW29-GA29))","v":18.803097499999978},{"$f":"IF($D29=1,\"\",MAX(0,AN29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX29-GB29))","v":25.875469907407393},{"$f":"IF($D29=1,\"\",MAX(0,AO29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY29-GC29))","v":22.053542500000006},{"$f":"IF($D29=1,\"\",MAX(0,F29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ29))","v":51.538985961768205},{"$f":"IF($D29=1,\"\",MAX(0,G29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK29))","v":62.113169642857159},{"$f":"IF($D29=1,\"\",MAX(0,H29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL29))","v":69.50666222084368},{"$f":"IF($D29=1,\"\",MAX(0,I29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM29))","v":68.924704818031429},{"$f":"IF($D29=1,\"\",MAX(0,J29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN29))","v":55.796744047619043},{"$f":"IF($D29=1,\"\",MAX(0,K29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO29))","v":61.609329666632149},{"$f":"IF($D29=1,\"\",MAX(0,L29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP29))","v":62.5837346153846},{"$f":"IF($D29=1,\"\",MAX(0,M29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ29))","v":55.304826612903256},{"$f":"IF($D29=1,\"\",MAX(0,N29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR29))","v":51.665520192307682},{"$f":"IF($D29=1,\"\",MAX(0,O29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS29))","v":58.320683209263834},{"$f":"IF($D29=1,\"\",MAX(0,P29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT29))","v":60.631206575682384},{"$f":"IF($D29=1,\"\",MAX(0,Q29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU29))","v":58.545551388888882},{"$f":"IF($D29=1,\"\",MAX(0,R29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV29))","v":51.352108273596158},{"$f":"IF($D29=1,\"\",MAX(0,S29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW29))","v":61.882595440360618},{"$f":"IF($D29=1,\"\",MAX(0,T29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX29))","v":69.222916253101744},{"$f":"IF($D29=1,\"\",MAX(0,U29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY29))","v":68.680548387096778},{"$f":"IF($D29=1,\"\",MAX(0,V29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ29))","v":55.514504464285707},{"$f":"IF($D29=1,\"\",MAX(0,W29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA29))","v":61.349057649170007},{"$f":"IF($D29=1,\"\",MAX(0,X29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB29))","v":62.378594337606827},{"$f":"IF($D29=1,\"\",MAX(0,Y29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC29))","v":55.127896505376384},{"$f":"IF($D29=1,\"\",MAX(0,Z29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED29))","v":51.490563247863236},{"$f":"IF($D29=1,\"\",MAX(0,AA29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE29))","v":58.126630789909001},{"$f":"IF($D29=1,\"\",MAX(0,AB29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF29))","v":60.426757650951203},{"$f":"IF($D29=1,\"\",MAX(0,AC29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG29))","v":58.369566666666671},{"$f":"IF($D29=1,\"\",MAX(0,AD29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH29))","v":51.179400847808111},{"$f":"IF($D29=1,\"\",MAX(0,AE29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI29))","v":61.638628294036053},{"$f":"IF($D29=1,\"\",MAX(0,AF29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ29))","v":68.946989660876753},{"$f":"IF($D29=1,\"\",MAX(0,AG29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK29))","v":68.41006451612904},{"$f":"IF($D29=1,\"\",MAX(0,AH29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL29))","v":58.599581896551726},{"$f":"IF($D29=1,\"\",MAX(0,AI29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM29))","v":61.117629505009717},{"$f":"IF($D29=1,\"\",MAX(0,AJ29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN29))","v":62.188284722222193},{"$f":"IF($D29=1,\"\",MAX(0,AK29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO29))","v":54.933842741935493},{"$f":"IF($D29=1,\"\",MAX(0,AL29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP29))","v":51.314741025641027},{"$f":"IF($D29=1,\"\",MAX(0,AM29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ29))","v":57.950853494623644},{"$f":"IF($D29=1,\"\",MAX(0,AN29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER29))","v":60.206715651134985},{"$f":"IF($D29=1,\"\",MAX(0,AO29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES29))","v":58.192740277777787},{"$f":"IF($D29=1,\"\",MAX(0,F29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ29-ET29))","v":26.154985961768205},{"$f":"IF($D29=1,\"\",MAX(0,G29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK29-EU29))","v":36.824169642857157},{"$f":"IF($D29=1,\"\",MAX(0,H29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL29-EV29))","v":33.591662220843681},{"$f":"IF($D29=1,\"\",MAX(0,I29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM29-EW29))","v":35.600704818031431},{"$f":"IF($D29=1,\"\",MAX(0,J29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN29-EX29))","v":7.5397440476190454},{"$f":"IF($D29=1,\"\",MAX(0,K29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO29-EY29))","v":33.87132966663215},{"$f":"IF($D29=1,\"\",MAX(0,L29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP29-EZ29))","v":29.976734615384601},{"$f":"IF($D29=1,\"\",MAX(0,M29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ29-FA29))","v":38.734826612903255},{"$f":"IF($D29=1,\"\",MAX(0,N29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR29-FB29))","v":36.604520192307682},{"$f":"IF($D29=1,\"\",MAX(0,O29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS29-FC29))","v":31.564683209263833},{"$f":"IF($D29=1,\"\",MAX(0,P29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT29-FD29))","v":36.539206575682385},{"$f":"IF($D29=1,\"\",MAX(0,Q29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU29-FE29))","v":32.652551388888881},{"$f":"IF($D29=1,\"\",MAX(0,R29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV29-FF29))","v":25.968108273596158},{"$f":"IF($D29=1,\"\",MAX(0,S29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW29-FG29))","v":36.593595440360616},{"$f":"IF($D29=1,\"\",MAX(0,T29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX29-FH29))","v":33.307916253101745},{"$f":"IF($D29=1,\"\",MAX(0,U29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY29-FI29))","v":35.35654838709678},{"$f":"IF($D29=1,\"\",MAX(0,V29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ29-FJ29))","v":7.2575044642857094},{"$f":"IF($D29=1,\"\",MAX(0,W29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA29-FK29))","v":33.611057649170007},{"$f":"IF($D29=1,\"\",MAX(0,X29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB29-FL29))","v":29.771594337606828},{"$f":"IF($D29=1,\"\",MAX(0,Y29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC29-FM29))","v":38.557896505376384},{"$f":"IF($D29=1,\"\",MAX(0,Z29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED29-FN29))","v":36.429563247863236},{"$f":"IF($D29=1,\"\",MAX(0,AA29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE29-FO29))","v":31.370630789909001},{"$f":"IF($D29=1,\"\",MAX(0,AB29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF29-FP29))","v":36.334757650951204},{"$f":"IF($D29=1,\"\",MAX(0,AC29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG29-FQ29))","v":32.47656666666667},{"$f":"IF($D29=1,\"\",MAX(0,AD29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH29-FR29))","v":25.795400847808111},{"$f":"IF($D29=1,\"\",MAX(0,AE29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI29-FS29))","v":36.349628294036052},{"$f":"IF($D29=1,\"\",MAX(0,AF29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ29-FT29))","v":33.031989660876754},{"$f":"IF($D29=1,\"\",MAX(0,AG29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK29-FU29))","v":35.086064516129042},{"$f":"IF($D29=1,\"\",MAX(0,AH29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL29-FV29))","v":10.342581896551728},{"$f":"IF($D29=1,\"\",MAX(0,AI29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM29-FW29))","v":33.379629505009717},{"$f":"IF($D29=1,\"\",MAX(0,AJ29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN29-FX29))","v":29.581284722222193},{"$f":"IF($D29=1,\"\",MAX(0,AK29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO29-FY29))","v":38.363842741935493},{"$f":"IF($D29=1,\"\",MAX(0,AL29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP29-FZ29))","v":36.253741025641027},{"$f":"IF($D29=1,\"\",MAX(0,AM29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ29-GA29))","v":31.194853494623644},{"$f":"IF($D29=1,\"\",MAX(0,AN29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER29-GB29))","v":36.114715651134986},{"$f":"IF($D29=1,\"\",MAX(0,AO29-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B29,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES29-GC29))","v":32.299740277777786},2595390.9161128788,7662384.8345698481,6331958.2343160026,{"$f":"+LR29-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10080,"Milton, Town of",0,{"$f":"+VLOOKUP($B30,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ30,AP30))))","v":8.7010000000000005},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK30,AQ30))))","v":10.808999999999999},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL30,AR30))))","v":12.538},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM30,AS30))))","v":12.48},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN30,AT30))))","v":11.528},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO30,AU30))))","v":9.8320000000000007},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP30,AV30))))","v":8.9740000000000002},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ30,AW30))))","v":7.6109999999999998},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR30,AX30))))","v":7.9930000000000003},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS30,AY30))))","v":8.6760000000000002},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT30,AZ30))))","v":8.5809999999999995},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU30,BA30))))","v":7.5609999999999999},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV30,BB30))))","v":8.7029999999999994},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW30,BC30))))","v":10.811999999999999},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX30,BD30))))","v":12.54},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY30,BE30))))","v":12.481999999999999},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ30,BF30))))","v":11.531000000000001},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA30,BG30))))","v":9.8350000000000009},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB30,BH30))))","v":8.9760000000000009},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC30,BI30))))","v":7.6130000000000004},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED30,BJ30))))","v":7.9960000000000004},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE30,BK30))))","v":8.6790000000000003},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF30,BL30))))","v":8.5839999999999996},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG30,BM30))))","v":7.5640000000000001},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH30,BN30))))","v":8.7050000000000001},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI30,BO30))))","v":10.814},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ30,BP30))))","v":12.542999999999999},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK30,BQ30))))","v":12.484},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL30,BR30))))","v":11.532999999999999},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM30,BS30))))","v":9.8369999999999997},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN30,BT30))))","v":8.9789999999999992},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO30,BU30))))","v":7.6159999999999997},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP30,BV30))))","v":7.9989999999999997},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ30,BW30))))","v":8.6809999999999992},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER30,BX30))))","v":8.5860000000000003},{"$f":"+IF(AND($D30=0,$E30=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B30,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B30,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D30=1,\"\",IF($E30=1,IF(BlockShape=\"Yes\",VLOOKUP($B30,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES30,BY30))))","v":7.5659999999999998},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1739583333333332},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4968854166666663},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2494975961538461},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4487187499999994},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8574739583333333},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8510673076923077},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0658245192307687},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7808999999999999},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4805240384615388},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9028245192307685},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9270576923076925},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7240500000000001},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.184090277777778},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5074453124999998},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2590048076923086},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4784050000000004},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8673671874999993},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.846358796296296},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0756995192307688},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7750525000000001},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4750024038461538},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.897009615384615},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9212451923076923},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7183250000000001},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.2119951923076924},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4967924999999997},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2682668269230781},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4876250000000013},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.80016},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8559606481481481},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.1005399999999996},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7546298076923073},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4696225961538456},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9067575000000003},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9009745370370368},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7127475000000008},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7254134615384613},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0239851632047481},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6217073170731711},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8789999999999996},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3874131944444441},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6042385321100907},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8370888157894738},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7077325581395346},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4108223684210532},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7660396341463418},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7689878048780487},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5273281249999995},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7335000000000003},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0327151335311573},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6295426829268287},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9364215116279064},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3956666666666671},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.568575562700965},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8452467105263155},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7029709302325582},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4063782894736843},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7613445121951221},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7643109756097557},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5228000000000002},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7893597560975616},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9937102803738327},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6371737804878048},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9441395348837212},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3339797297297302},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.576614147909968},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8957812500000006},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6647652439024387},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4020493421052631},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7916162790697676},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.720711538461539},{"$f":"+IF($D30=1,\"\",IF($E30=0,VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E30=1,(VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B30,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5183875000000002},{"$f":"IF($D30=1,\"\",(AP30*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ30*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5665040322580648},{"$f":"IF($D30=1,\"\",(AQ30*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA30*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8084424410540922},{"$f":"IF($D30=1,\"\",(AR30*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB30*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5318696236559148},{"$f":"IF($D30=1,\"\",(AS30*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC30*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.7566922043010749},{"$f":"IF($D30=1,\"\",(AT30*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD30*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.2274479166666659},{"$f":"IF($D30=1,\"\",(AU30*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE30*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3023283983849252},{"$f":"IF($D30=1,\"\",(AV30*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF30*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5470250000000005},{"$f":"IF($D30=1,\"\",(AW30*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG30*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2847043010752683},{"$f":"IF($D30=1,\"\",(AX30*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH30*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0288722222222226},{"$f":"IF($D30=1,\"\",(AY30*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI30*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.4016612903225809},{"$f":"IF($D30=1,\"\",(AZ30*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ30*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.4165107526881719},{"$f":"IF($D30=1,\"\",(BA30*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK30*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1921736111111105},{"$f":"IF($D30=1,\"\",(BB30*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL30*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5757782258064514},{"$f":"IF($D30=1,\"\",(BC30*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM30*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8181470180305128},{"$f":"IF($D30=1,\"\",(BD30*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN30*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5406397849462383},{"$f":"IF($D30=1,\"\",(BE30*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO30*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.7654448924731181},{"$f":"IF($D30=1,\"\",(BF30*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP30*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.2366383928571416},{"$f":"IF($D30=1,\"\",(BG30*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ30*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3115127860026918},{"$f":"IF($D30=1,\"\",(BH30*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR30*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5561749999999996},{"$f":"IF($D30=1,\"\",(BI30*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS30*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2793588709677426},{"$f":"IF($D30=1,\"\",(BJ30*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT30*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0238055555555556},{"$f":"IF($D30=1,\"\",(BK30*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU30*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3963400537634412},{"$f":"IF($D30=1,\"\",(BL30*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV30*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.4111989247311829},{"$f":"IF($D30=1,\"\",(BM30*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW30*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1869805555555555},{"$f":"IF($D30=1,\"\",(BN30*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX30*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5848118279569894},{"$f":"IF($D30=1,\"\",(BO30*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY30*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8275977808599171},{"$f":"IF($D30=1,\"\",(BP30*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ30*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5491827956989255},{"$f":"IF($D30=1,\"\",(BQ30*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA30*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.7739704301075285},{"$f":"IF($D30=1,\"\",(BR30*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB30*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1766120689655182},{"$f":"IF($D30=1,\"\",(BS30*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC30*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3204602960969041},{"$f":"IF($D30=1,\"\",(BT30*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD30*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5650916666666665},{"$f":"IF($D30=1,\"\",(BU30*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE30*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2741518817204298},{"$f":"IF($D30=1,\"\",(BV30*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF30*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0188694444444444},{"$f":"IF($D30=1,\"\",(BW30*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG30*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.391154569892473},{"$f":"IF($D30=1,\"\",(BX30*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH30*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.4060255376344086},{"$f":"IF($D30=1,\"\",(BY30*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI30*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1819208333333338},1.9670000000000001,2.8479999999999999,1.7929999999999999,1.706,2.2149999999999999,1.889,1.4259999999999999,0.749,0.66,1.1879999999999999,0.82399999999999995,0.69799999999999995,1.9670000000000001,2.8479999999999999,1.7929999999999999,1.706,2.2149999999999999,1.889,1.4259999999999999,0.749,0.66,1.1879999999999999,0.82399999999999995,0.69799999999999995,1.9670000000000001,2.8479999999999999,1.7929999999999999,1.706,2.2149999999999999,1.889,1.4259999999999999,0.749,0.66,1.1879999999999999,0.82399999999999995,0.69799999999999995,{"$f":"IF($D30=1,\"\",MAX(F30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP30,0))","v":1.5270416666666673},{"$f":"IF($D30=1,\"\",MAX(G30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ30,0))","v":2.312114583333333},{"$f":"IF($D30=1,\"\",MAX(H30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR30,0))","v":3.2885024038461541},{"$f":"IF($D30=1,\"\",MAX(I30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS30,0))","v":3.031281250000001},{"$f":"IF($D30=1,\"\",MAX(J30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT30,0))","v":2.6705260416666672},{"$f":"IF($D30=1,\"\",MAX(K30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU30,0))","v":1.9809326923076931},{"$f":"IF($D30=1,\"\",MAX(L30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV30,0))","v":1.9081754807692315},{"$f":"IF($D30=1,\"\",MAX(M30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW30,0))","v":1.8300999999999998},{"$f":"IF($D30=1,\"\",MAX(N30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX30,0))","v":2.5124759615384615},{"$f":"IF($D30=1,\"\",MAX(O30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY30,0))","v":2.7731754807692317},{"$f":"IF($D30=1,\"\",MAX(P30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ30,0))","v":2.653942307692307},{"$f":"IF($D30=1,\"\",MAX(Q30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA30,0))","v":1.8369499999999999},{"$f":"IF($D30=1,\"\",MAX(R30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB30,0))","v":1.5189097222222214},{"$f":"IF($D30=1,\"\",MAX(S30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC30,0))","v":2.3045546874999996},{"$f":"IF($D30=1,\"\",MAX(T30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD30,0))","v":3.2809951923076905},{"$f":"IF($D30=1,\"\",MAX(U30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE30,0))","v":3.0035949999999989},{"$f":"IF($D30=1,\"\",MAX(V30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF30,0))","v":2.6636328125000013},{"$f":"IF($D30=1,\"\",MAX(W30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG30,0))","v":1.9886412037037049},{"$f":"IF($D30=1,\"\",MAX(X30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH30,0))","v":1.9003004807692321},{"$f":"IF($D30=1,\"\",MAX(Y30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI30,0))","v":1.8379475000000003},{"$f":"IF($D30=1,\"\",MAX(Z30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ30,0))","v":2.5209975961538467},{"$f":"IF($D30=1,\"\",MAX(AA30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK30,0))","v":2.7819903846153853},{"$f":"IF($D30=1,\"\",MAX(AB30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL30,0))","v":2.6627548076923073},{"$f":"IF($D30=1,\"\",MAX(AC30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM30,0))","v":1.845675},{"$f":"IF($D30=1,\"\",MAX(AD30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN30,0))","v":1.4930048076923077},{"$f":"IF($D30=1,\"\",MAX(AE30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO30,0))","v":2.3172075000000003},{"$f":"IF($D30=1,\"\",MAX(AF30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP30,0))","v":3.2747331730769211},{"$f":"IF($D30=1,\"\",MAX(AG30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ30,0))","v":2.9963749999999987},{"$f":"IF($D30=1,\"\",MAX(AH30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR30,0))","v":2.7328399999999995},{"$f":"IF($D30=1,\"\",MAX(AI30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS30,0))","v":1.9810393518518516},{"$f":"IF($D30=1,\"\",MAX(AJ30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT30,0))","v":1.8784599999999996},{"$f":"IF($D30=1,\"\",MAX(AK30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU30,0))","v":1.8613701923076924},{"$f":"IF($D30=1,\"\",MAX(AL30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV30,0))","v":2.5293774038461541},{"$f":"IF($D30=1,\"\",MAX(AM30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW30,0))","v":2.7742424999999988},{"$f":"IF($D30=1,\"\",MAX(AN30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX30,0))","v":2.6850254629629635},{"$f":"IF($D30=1,\"\",MAX(AO30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B30,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY30,0))","v":1.8532524999999991},{"$f":"IF($D30=1,\"\",MAX(0,F30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP30-ET30))","v":0},{"$f":"IF($D30=1,\"\",MAX(0,G30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ30-EU30))","v":0},{"$f":"IF($D30=1,\"\",MAX(0,H30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR30-EV30))","v":1.4955024038461542},{"$f":"IF($D30=1,\"\",MAX(0,I30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS30-EW30))","v":1.3252812500000011},{"$f":"IF($D30=1,\"\",MAX(0,J30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT30-EX30))","v":0.45552604166666733},{"$f":"IF($D30=1,\"\",MAX(0,K30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU30-EY30))","v":9.1932692307693076E-2},{"$f":"IF($D30=1,\"\",MAX(0,L30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV30-EZ30))","v":0.48217548076923156},{"$f":"IF($D30=1,\"\",MAX(0,M30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW30-FA30))","v":1.0810999999999997},{"$f":"IF($D30=1,\"\",MAX(0,N30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX30-FB30))","v":1.8524759615384614},{"$f":"IF($D30=1,\"\",MAX(0,O30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY30-FC30))","v":1.5851754807692318},{"$f":"IF($D30=1,\"\",MAX(0,P30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ30-FD30))","v":1.8299423076923071},{"$f":"IF($D30=1,\"\",MAX(0,Q30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA30-FE30))","v":1.1389499999999999},{"$f":"IF($D30=1,\"\",MAX(0,R30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB30-FF30))","v":0},{"$f":"IF($D30=1,\"\",MAX(0,S30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC30-FG30))","v":0},{"$f":"IF($D30=1,\"\",MAX(0,T30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD30-FH30))","v":1.4879951923076906},{"$f":"IF($D30=1,\"\",MAX(0,U30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE30-FI30))","v":1.2975949999999989},{"$f":"IF($D30=1,\"\",MAX(0,V30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF30-FJ30))","v":0.44863281250000142},{"$f":"IF($D30=1,\"\",MAX(0,W30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG30-FK30))","v":9.9641203703704884E-2},{"$f":"IF($D30=1,\"\",MAX(0,X30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH30-FL30))","v":0.47430048076923215},{"$f":"IF($D30=1,\"\",MAX(0,Y30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI30-FM30))","v":1.0889475000000002},{"$f":"IF($D30=1,\"\",MAX(0,Z30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ30-FN30))","v":1.8609975961538465},{"$f":"IF($D30=1,\"\",MAX(0,AA30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK30-FO30))","v":1.5939903846153853},{"$f":"IF($D30=1,\"\",MAX(0,AB30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL30-FP30))","v":1.8387548076923075},{"$f":"IF($D30=1,\"\",MAX(0,AC30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM30-FQ30))","v":1.147675},{"$f":"IF($D30=1,\"\",MAX(0,AD30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN30-FR30))","v":0},{"$f":"IF($D30=1,\"\",MAX(0,AE30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO30-FS30))","v":0},{"$f":"IF($D30=1,\"\",MAX(0,AF30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP30-FT30))","v":1.4817331730769212},{"$f":"IF($D30=1,\"\",MAX(0,AG30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ30-FU30))","v":1.2903749999999987},{"$f":"IF($D30=1,\"\",MAX(0,AH30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR30-FV30))","v":0.51783999999999963},{"$f":"IF($D30=1,\"\",MAX(0,AI30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS30-FW30))","v":9.2039351851851636E-2},{"$f":"IF($D30=1,\"\",MAX(0,AJ30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT30-FX30))","v":0.45245999999999964},{"$f":"IF($D30=1,\"\",MAX(0,AK30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU30-FY30))","v":1.1123701923076923},{"$f":"IF($D30=1,\"\",MAX(0,AL30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV30-FZ30))","v":1.8693774038461539},{"$f":"IF($D30=1,\"\",MAX(0,AM30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW30-GA30))","v":1.5862424999999989},{"$f":"IF($D30=1,\"\",MAX(0,AN30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX30-GB30))","v":1.8610254629629637},{"$f":"IF($D30=1,\"\",MAX(0,AO30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY30-GC30))","v":1.1552524999999991},{"$f":"IF($D30=1,\"\",MAX(0,F30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ30))","v":2.1344959677419357},{"$f":"IF($D30=1,\"\",MAX(0,G30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK30))","v":3.000557558945907},{"$f":"IF($D30=1,\"\",MAX(0,H30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL30))","v":4.0061303763440854},{"$f":"IF($D30=1,\"\",MAX(0,I30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM30))","v":3.7233077956989256},{"$f":"IF($D30=1,\"\",MAX(0,J30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN30))","v":3.3005520833333346},{"$f":"IF($D30=1,\"\",MAX(0,K30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO30))","v":2.5296716016150755},{"$f":"IF($D30=1,\"\",MAX(0,L30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP30))","v":2.4269749999999997},{"$f":"IF($D30=1,\"\",MAX(0,M30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ30))","v":2.3262956989247314},{"$f":"IF($D30=1,\"\",MAX(0,N30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR30))","v":2.9641277777777777},{"$f":"IF($D30=1,\"\",MAX(0,O30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS30))","v":3.2743387096774192},{"$f":"IF($D30=1,\"\",MAX(0,P30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT30))","v":3.1644892473118276},{"$f":"IF($D30=1,\"\",MAX(0,Q30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU30))","v":2.3688263888888894},{"$f":"IF($D30=1,\"\",MAX(0,R30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV30))","v":2.127221774193548},{"$f":"IF($D30=1,\"\",MAX(0,S30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW30))","v":2.9938529819694866},{"$f":"IF($D30=1,\"\",MAX(0,T30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX30))","v":3.9993602150537608},{"$f":"IF($D30=1,\"\",MAX(0,U30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY30))","v":3.7165551075268812},{"$f":"IF($D30=1,\"\",MAX(0,V30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ30))","v":3.294361607142859},{"$f":"IF($D30=1,\"\",MAX(0,W30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA30))","v":2.523487213997309},{"$f":"IF($D30=1,\"\",MAX(0,X30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB30))","v":2.4198250000000012},{"$f":"IF($D30=1,\"\",MAX(0,Y30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC30))","v":2.3336411290322578},{"$f":"IF($D30=1,\"\",MAX(0,Z30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED30))","v":2.9721944444444448},{"$f":"IF($D30=1,\"\",MAX(0,AA30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE30))","v":3.2826599462365591},{"$f":"IF($D30=1,\"\",MAX(0,AB30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF30))","v":3.1728010752688167},{"$f":"IF($D30=1,\"\",MAX(0,AC30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG30))","v":2.3770194444444446},{"$f":"IF($D30=1,\"\",MAX(0,AD30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH30))","v":2.1201881720430107},{"$f":"IF($D30=1,\"\",MAX(0,AE30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI30))","v":2.986402219140083},{"$f":"IF($D30=1,\"\",MAX(0,AF30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ30))","v":3.9938172043010738},{"$f":"IF($D30=1,\"\",MAX(0,AG30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK30))","v":3.7100295698924715},{"$f":"IF($D30=1,\"\",MAX(0,AH30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL30))","v":3.3563879310344813},{"$f":"IF($D30=1,\"\",MAX(0,AI30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM30))","v":2.5165397039030957},{"$f":"IF($D30=1,\"\",MAX(0,AJ30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN30))","v":2.4139083333333327},{"$f":"IF($D30=1,\"\",MAX(0,AK30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO30))","v":2.3418481182795698},{"$f":"IF($D30=1,\"\",MAX(0,AL30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP30))","v":2.9801305555555553},{"$f":"IF($D30=1,\"\",MAX(0,AM30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ30))","v":3.2898454301075262},{"$f":"IF($D30=1,\"\",MAX(0,AN30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER30))","v":3.1799744623655917},{"$f":"IF($D30=1,\"\",MAX(0,AO30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES30))","v":2.3840791666666661},{"$f":"IF($D30=1,\"\",MAX(0,F30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ30-ET30))","v":0.16749596774193565},{"$f":"IF($D30=1,\"\",MAX(0,G30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK30-EU30))","v":0.15255755894590717},{"$f":"IF($D30=1,\"\",MAX(0,H30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL30-EV30))","v":2.2131303763440853},{"$f":"IF($D30=1,\"\",MAX(0,I30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM30-EW30))","v":2.0173077956989256},{"$f":"IF($D30=1,\"\",MAX(0,J30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN30-EX30))","v":1.0855520833333347},{"$f":"IF($D30=1,\"\",MAX(0,K30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO30-EY30))","v":0.64067160161507553},{"$f":"IF($D30=1,\"\",MAX(0,L30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP30-EZ30))","v":1.0009749999999997},{"$f":"IF($D30=1,\"\",MAX(0,M30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ30-FA30))","v":1.5772956989247313},{"$f":"IF($D30=1,\"\",MAX(0,N30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR30-FB30))","v":2.3041277777777776},{"$f":"IF($D30=1,\"\",MAX(0,O30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS30-FC30))","v":2.0863387096774195},{"$f":"IF($D30=1,\"\",MAX(0,P30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT30-FD30))","v":2.3404892473118277},{"$f":"IF($D30=1,\"\",MAX(0,Q30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU30-FE30))","v":1.6708263888888895},{"$f":"IF($D30=1,\"\",MAX(0,R30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV30-FF30))","v":0.16022177419354788},{"$f":"IF($D30=1,\"\",MAX(0,S30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW30-FG30))","v":0.14585298196948671},{"$f":"IF($D30=1,\"\",MAX(0,T30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX30-FH30))","v":2.2063602150537607},{"$f":"IF($D30=1,\"\",MAX(0,U30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY30-FI30))","v":2.0105551075268813},{"$f":"IF($D30=1,\"\",MAX(0,V30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ30-FJ30))","v":1.0793616071428591},{"$f":"IF($D30=1,\"\",MAX(0,W30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA30-FK30))","v":0.63448721399730901},{"$f":"IF($D30=1,\"\",MAX(0,X30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB30-FL30))","v":0.99382500000000129},{"$f":"IF($D30=1,\"\",MAX(0,Y30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC30-FM30))","v":1.5846411290322577},{"$f":"IF($D30=1,\"\",MAX(0,Z30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED30-FN30))","v":2.3121944444444447},{"$f":"IF($D30=1,\"\",MAX(0,AA30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE30-FO30))","v":2.0946599462365594},{"$f":"IF($D30=1,\"\",MAX(0,AB30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF30-FP30))","v":2.3488010752688169},{"$f":"IF($D30=1,\"\",MAX(0,AC30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG30-FQ30))","v":1.6790194444444446},{"$f":"IF($D30=1,\"\",MAX(0,AD30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH30-FR30))","v":0.15318817204301061},{"$f":"IF($D30=1,\"\",MAX(0,AE30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI30-FS30))","v":0.1384022191400831},{"$f":"IF($D30=1,\"\",MAX(0,AF30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ30-FT30))","v":2.2008172043010736},{"$f":"IF($D30=1,\"\",MAX(0,AG30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK30-FU30))","v":2.0040295698924715},{"$f":"IF($D30=1,\"\",MAX(0,AH30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL30-FV30))","v":1.1413879310344814},{"$f":"IF($D30=1,\"\",MAX(0,AI30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM30-FW30))","v":0.62753970390309566},{"$f":"IF($D30=1,\"\",MAX(0,AJ30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN30-FX30))","v":0.98790833333333272},{"$f":"IF($D30=1,\"\",MAX(0,AK30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO30-FY30))","v":1.5928481182795697},{"$f":"IF($D30=1,\"\",MAX(0,AL30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP30-FZ30))","v":2.3201305555555551},{"$f":"IF($D30=1,\"\",MAX(0,AM30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ30-GA30))","v":2.1018454301075264},{"$f":"IF($D30=1,\"\",MAX(0,AN30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER30-GB30))","v":2.3559744623655918},{"$f":"IF($D30=1,\"\",MAX(0,AO30-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B30,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES30-GC30))","v":1.6860791666666661},122633.48052899748,382872.25618769723,307801.89941712091,{"$f":"+LR30-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10081,"Milton-Freewater, City of",0,{"$f":"+VLOOKUP($B31,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ31,AP31))))","v":13.178037037037036},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK31,AQ31))))","v":15.7563125},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL31,AR31))))","v":21.18448076923077},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM31,AS31))))","v":20.082961538461539},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN31,AT31))))","v":18.580020833333332},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO31,AU31))))","v":16.959596153846153},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP31,AV31))))","v":16.172634615384617},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ31,AW31))))","v":10.227499999999999},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR31,AX31))))","v":14.459057692307692},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS31,AY31))))","v":15.520769230769229},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT31,AZ31))))","v":15.93223076923077},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU31,BA31))))","v":12.321},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV31,BB31))))","v":13.178037037037036},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW31,BC31))))","v":15.7563125},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX31,BD31))))","v":21.18448076923077},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY31,BE31))))","v":20.102},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ31,BF31))))","v":18.580020833333332},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA31,BG31))))","v":16.941166666666668},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB31,BH31))))","v":16.172634615384617},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC31,BI31))))","v":10.227499999999999},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED31,BJ31))))","v":14.459057692307692},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE31,BK31))))","v":15.520769230769229},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF31,BL31))))","v":15.93223076923077},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG31,BM31))))","v":12.321},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH31,BN31))))","v":13.189076923076923},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI31,BO31))))","v":15.750999999999999},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ31,BP31))))","v":21.20851923076923},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK31,BQ31))))","v":20.091999999999999},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL31,BR31))))","v":18.520999999999997},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM31,BS31))))","v":16.968944444444443},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN31,BT31))))","v":16.188500000000001},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO31,BU31))))","v":10.21125},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP31,BV31))))","v":14.459057692307692},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ31,BW31))))","v":15.54},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER31,BX31))))","v":15.91762962962963},{"$f":"+IF(AND($D31=0,$E31=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B31,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B31,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D31=1,\"\",IF($E31=1,IF(BlockShape=\"Yes\",VLOOKUP($B31,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES31,BY31))))","v":12.321},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7547916666666659},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.710158854166666},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.963211538461538},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.030278846153845},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.046307291666666},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.297134615384616},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.277903846153846},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7690950000000001},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.739004807692309},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.292927884615384},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.666990384615385},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8469674999999999},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7547916666666659},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.710158854166666},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.963211538461538},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.95182},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.046307291666666},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.348530092592592},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.277903846153846},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7690950000000001},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.739004807692309},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.292927884615384},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.666990384615385},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8469674999999999},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7184278846153838},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.7796425},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.98725},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.94182},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.935229999999999},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.37630787037037},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.238922500000001},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7887355769230755},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.739004807692309},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.277114999999998},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.689555555555556},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8469674999999999},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1644775641025644},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6329762611275971},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.441679878048781},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.569701219512195},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.124482638888889},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7082201834862385},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9239967105263158},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2033372093023251},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.404871710526316},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0234054878048786},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7494939024390241},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0375343749999999},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1644775641025644},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6329762611275971},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.441679878048781},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.775377906976743},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.124482638888889},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5550836012861726},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9239967105263158},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2033372093023251},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.404871710526316},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0234054878048786},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7494939024390241},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0375343749999999},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.327810975609756},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4584299065420563},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.444728658536585},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.778284883720929},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9722533783783778},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5550836012861726},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0904218750000005},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0532682926829278},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.404871710526316},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.240377906976744},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5173525641025645},{"$f":"+IF($D31=1,\"\",IF($E31=0,VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E31=1,(VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B31,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0375343749999999},{"$f":"IF($D31=1,\"\",(AP31*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ31*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6685309139784943},{"$f":"IF($D31=1,\"\",(AQ31*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA31*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.7392704576976428},{"$f":"IF($D31=1,\"\",(AR31*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB31*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.851568548387096},{"$f":"IF($D31=1,\"\",(AS31*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC31*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.945508064516128},{"$f":"IF($D31=1,\"\",(AT31*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD31*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.222668154761905},{"$f":"IF($D31=1,\"\",(AU31*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE31*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.597841184387617},{"$f":"IF($D31=1,\"\",(AV31*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF31*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.284031944444445},{"$f":"IF($D31=1,\"\",(AW31*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG31*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5827768817204291},{"$f":"IF($D31=1,\"\",(AX31*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH31*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3312597222222227},{"$f":"IF($D31=1,\"\",(AY31*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI31*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.4106653225806447},{"$f":"IF($D31=1,\"\",(AZ31*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ31*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.9399220430107516},{"$f":"IF($D31=1,\"\",(BA31*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK31*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5983305555555551},{"$f":"IF($D31=1,\"\",(BB31*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL31*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6685309139784943},{"$f":"IF($D31=1,\"\",(BC31*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM31*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.7392704576976428},{"$f":"IF($D31=1,\"\",(BD31*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN31*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.851568548387096},{"$f":"IF($D31=1,\"\",(BE31*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO31*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.945508064516128},{"$f":"IF($D31=1,\"\",(BF31*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP31*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.222668154761905},{"$f":"IF($D31=1,\"\",(BG31*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ31*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.597841184387617},{"$f":"IF($D31=1,\"\",(BH31*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR31*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.284031944444445},{"$f":"IF($D31=1,\"\",(BI31*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS31*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5827768817204291},{"$f":"IF($D31=1,\"\",(BJ31*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT31*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3312597222222227},{"$f":"IF($D31=1,\"\",(BK31*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU31*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.4106653225806447},{"$f":"IF($D31=1,\"\",(BL31*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV31*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.9399220430107516},{"$f":"IF($D31=1,\"\",(BM31*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW31*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5983305555555551},{"$f":"IF($D31=1,\"\",(BN31*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX31*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6644999999999985},{"$f":"IF($D31=1,\"\",(BO31*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY31*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.746203883495145},{"$f":"IF($D31=1,\"\",(BP31*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ31*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.866353494623654},{"$f":"IF($D31=1,\"\",(BQ31*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA31*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.941475806451612},{"$f":"IF($D31=1,\"\",(BR31*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB31*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.100400862068964},{"$f":"IF($D31=1,\"\",(BS31*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC31*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.6139919246298788},{"$f":"IF($D31=1,\"\",(BT31*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD31*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.2840333333333351},{"$f":"IF($D31=1,\"\",(BU31*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE31*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.5827768817204291},{"$f":"IF($D31=1,\"\",(BV31*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF31*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3312597222222227},{"$f":"IF($D31=1,\"\",(BW31*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG31*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":9.4106666666666676},{"$f":"IF($D31=1,\"\",(BX31*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH31*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.9399220430107516},{"$f":"IF($D31=1,\"\",(BY31*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI31*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5983305555555551},5.1230000000000002,5.5010000000000003,3.6629999999999998,5.61,6.2130000000000001,4.62,5.2130000000000001,2.5489999999999999,3.7050000000000001,2.931,3.5259999999999998,2.3959999999999999,5.1230000000000002,5.5010000000000003,3.6629999999999998,5.61,6.2130000000000001,4.62,5.2130000000000001,2.5489999999999999,3.7050000000000001,2.931,3.5259999999999998,2.3959999999999999,5.1230000000000002,5.5010000000000003,3.6629999999999998,5.61,6.2130000000000001,4.62,5.2130000000000001,2.5489999999999999,3.7050000000000001,2.931,3.5259999999999998,2.3959999999999999,{"$f":"IF($D31=1,\"\",MAX(F31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP31,0))","v":4.4232453703703705},{"$f":"IF($D31=1,\"\",MAX(G31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ31,0))","v":5.0461536458333338},{"$f":"IF($D31=1,\"\",MAX(H31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR31,0))","v":7.2212692307692325},{"$f":"IF($D31=1,\"\",MAX(I31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS31,0))","v":6.0526826923076946},{"$f":"IF($D31=1,\"\",MAX(J31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT31,0))","v":6.5337135416666658},{"$f":"IF($D31=1,\"\",MAX(K31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU31,0))","v":6.6624615384615371},{"$f":"IF($D31=1,\"\",MAX(L31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV31,0))","v":5.8947307692307707},{"$f":"IF($D31=1,\"\",MAX(M31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW31,0))","v":2.4584049999999991},{"$f":"IF($D31=1,\"\",MAX(N31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX31,0))","v":6.7200528846153826},{"$f":"IF($D31=1,\"\",MAX(O31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY31,0))","v":4.2278413461538449},{"$f":"IF($D31=1,\"\",MAX(P31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ31,0))","v":5.2652403846153852},{"$f":"IF($D31=1,\"\",MAX(Q31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA31,0))","v":3.4740324999999999},{"$f":"IF($D31=1,\"\",MAX(R31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB31,0))","v":4.4232453703703705},{"$f":"IF($D31=1,\"\",MAX(S31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC31,0))","v":5.0461536458333338},{"$f":"IF($D31=1,\"\",MAX(T31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD31,0))","v":7.2212692307692325},{"$f":"IF($D31=1,\"\",MAX(U31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE31,0))","v":6.1501800000000006},{"$f":"IF($D31=1,\"\",MAX(V31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF31,0))","v":6.5337135416666658},{"$f":"IF($D31=1,\"\",MAX(W31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG31,0))","v":6.592636574074076},{"$f":"IF($D31=1,\"\",MAX(X31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH31,0))","v":5.8947307692307707},{"$f":"IF($D31=1,\"\",MAX(Y31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI31,0))","v":2.4584049999999991},{"$f":"IF($D31=1,\"\",MAX(Z31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ31,0))","v":6.7200528846153826},{"$f":"IF($D31=1,\"\",MAX(AA31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK31,0))","v":4.2278413461538449},{"$f":"IF($D31=1,\"\",MAX(AB31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL31,0))","v":5.2652403846153852},{"$f":"IF($D31=1,\"\",MAX(AC31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM31,0))","v":3.4740324999999999},{"$f":"IF($D31=1,\"\",MAX(AD31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN31,0))","v":4.4706490384615396},{"$f":"IF($D31=1,\"\",MAX(AE31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO31,0))","v":4.9713574999999999},{"$f":"IF($D31=1,\"\",MAX(AF31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP31,0))","v":7.2212692307692308},{"$f":"IF($D31=1,\"\",MAX(AG31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ31,0))","v":6.1501799999999989},{"$f":"IF($D31=1,\"\",MAX(AH31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR31,0))","v":6.5857699999999983},{"$f":"IF($D31=1,\"\",MAX(AI31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS31,0))","v":6.5926365740740724},{"$f":"IF($D31=1,\"\",MAX(AJ31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT31,0))","v":5.9495775000000002},{"$f":"IF($D31=1,\"\",MAX(AK31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU31,0))","v":2.4225144230769242},{"$f":"IF($D31=1,\"\",MAX(AL31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV31,0))","v":6.7200528846153826},{"$f":"IF($D31=1,\"\",MAX(AM31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW31,0))","v":4.2628850000000007},{"$f":"IF($D31=1,\"\",MAX(AN31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX31,0))","v":5.2280740740740743},{"$f":"IF($D31=1,\"\",MAX(AO31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B31,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY31,0))","v":3.4740324999999999},{"$f":"IF($D31=1,\"\",MAX(0,F31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP31-ET31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,G31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ31-EU31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,H31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR31-EV31))","v":3.5582692307692327},{"$f":"IF($D31=1,\"\",MAX(0,I31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS31-EW31))","v":0.4426826923076943},{"$f":"IF($D31=1,\"\",MAX(0,J31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT31-EX31))","v":0.32071354166666577},{"$f":"IF($D31=1,\"\",MAX(0,K31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU31-EY31))","v":2.042461538461537},{"$f":"IF($D31=1,\"\",MAX(0,L31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV31-EZ31))","v":0.68173076923077058},{"$f":"IF($D31=1,\"\",MAX(0,M31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW31-FA31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,N31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX31-FB31))","v":3.0150528846153826},{"$f":"IF($D31=1,\"\",MAX(0,O31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY31-FC31))","v":1.2968413461538448},{"$f":"IF($D31=1,\"\",MAX(0,P31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ31-FD31))","v":1.7392403846153854},{"$f":"IF($D31=1,\"\",MAX(0,Q31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA31-FE31))","v":1.0780324999999999},{"$f":"IF($D31=1,\"\",MAX(0,R31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB31-FF31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,S31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC31-FG31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,T31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD31-FH31))","v":3.5582692307692327},{"$f":"IF($D31=1,\"\",MAX(0,U31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE31-FI31))","v":0.54018000000000033},{"$f":"IF($D31=1,\"\",MAX(0,V31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF31-FJ31))","v":0.32071354166666577},{"$f":"IF($D31=1,\"\",MAX(0,W31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG31-FK31))","v":1.9726365740740759},{"$f":"IF($D31=1,\"\",MAX(0,X31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH31-FL31))","v":0.68173076923077058},{"$f":"IF($D31=1,\"\",MAX(0,Y31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI31-FM31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,Z31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ31-FN31))","v":3.0150528846153826},{"$f":"IF($D31=1,\"\",MAX(0,AA31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK31-FO31))","v":1.2968413461538448},{"$f":"IF($D31=1,\"\",MAX(0,AB31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL31-FP31))","v":1.7392403846153854},{"$f":"IF($D31=1,\"\",MAX(0,AC31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM31-FQ31))","v":1.0780324999999999},{"$f":"IF($D31=1,\"\",MAX(0,AD31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN31-FR31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,AE31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO31-FS31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,AF31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP31-FT31))","v":3.558269230769231},{"$f":"IF($D31=1,\"\",MAX(0,AG31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ31-FU31))","v":0.54017999999999855},{"$f":"IF($D31=1,\"\",MAX(0,AH31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR31-FV31))","v":0.37276999999999827},{"$f":"IF($D31=1,\"\",MAX(0,AI31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS31-FW31))","v":1.9726365740740723},{"$f":"IF($D31=1,\"\",MAX(0,AJ31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT31-FX31))","v":0.73657750000000011},{"$f":"IF($D31=1,\"\",MAX(0,AK31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU31-FY31))","v":0},{"$f":"IF($D31=1,\"\",MAX(0,AL31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV31-FZ31))","v":3.0150528846153826},{"$f":"IF($D31=1,\"\",MAX(0,AM31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW31-GA31))","v":1.3318850000000007},{"$f":"IF($D31=1,\"\",MAX(0,AN31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX31-GB31))","v":1.7020740740740745},{"$f":"IF($D31=1,\"\",MAX(0,AO31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY31-GC31))","v":1.0780324999999999},{"$f":"IF($D31=1,\"\",MAX(0,F31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ31))","v":5.509506123058542},{"$f":"IF($D31=1,\"\",MAX(0,G31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK31))","v":6.0170420423023572},{"$f":"IF($D31=1,\"\",MAX(0,H31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL31))","v":8.3329122208436743},{"$f":"IF($D31=1,\"\",MAX(0,I31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM31))","v":7.1374534739454116},{"$f":"IF($D31=1,\"\",MAX(0,J31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN31))","v":7.3573526785714272},{"$f":"IF($D31=1,\"\",MAX(0,K31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO31))","v":7.361754969458536},{"$f":"IF($D31=1,\"\",MAX(0,L31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP31))","v":6.8886026709401715},{"$f":"IF($D31=1,\"\",MAX(0,M31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ31))","v":3.6447231182795701},{"$f":"IF($D31=1,\"\",MAX(0,N31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR31))","v":8.127797970085469},{"$f":"IF($D31=1,\"\",MAX(0,O31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS31))","v":6.1101039081885844},{"$f":"IF($D31=1,\"\",MAX(0,P31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT31))","v":6.9923087262200188},{"$f":"IF($D31=1,\"\",MAX(0,Q31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU31))","v":4.7226694444444446},{"$f":"IF($D31=1,\"\",MAX(0,R31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV31))","v":5.509506123058542},{"$f":"IF($D31=1,\"\",MAX(0,S31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW31))","v":6.0170420423023572},{"$f":"IF($D31=1,\"\",MAX(0,T31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX31))","v":8.3329122208436743},{"$f":"IF($D31=1,\"\",MAX(0,U31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY31))","v":7.1564919354838725},{"$f":"IF($D31=1,\"\",MAX(0,V31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ31))","v":7.3573526785714272},{"$f":"IF($D31=1,\"\",MAX(0,W31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA31))","v":7.3433254822790506},{"$f":"IF($D31=1,\"\",MAX(0,X31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB31))","v":6.8886026709401715},{"$f":"IF($D31=1,\"\",MAX(0,Y31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC31))","v":3.6447231182795701},{"$f":"IF($D31=1,\"\",MAX(0,Z31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED31))","v":8.127797970085469},{"$f":"IF($D31=1,\"\",MAX(0,AA31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE31))","v":6.1101039081885844},{"$f":"IF($D31=1,\"\",MAX(0,AB31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF31))","v":6.9923087262200188},{"$f":"IF($D31=1,\"\",MAX(0,AC31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG31))","v":4.7226694444444446},{"$f":"IF($D31=1,\"\",MAX(0,AD31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH31))","v":5.5245769230769248},{"$f":"IF($D31=1,\"\",MAX(0,AE31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI31))","v":6.0047961165048545},{"$f":"IF($D31=1,\"\",MAX(0,AF31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ31))","v":8.3421657361455761},{"$f":"IF($D31=1,\"\",MAX(0,AG31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK31))","v":7.150524193548387},{"$f":"IF($D31=1,\"\",MAX(0,AH31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL31))","v":7.420599137931033},{"$f":"IF($D31=1,\"\",MAX(0,AI31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM31))","v":7.3549525198145638},{"$f":"IF($D31=1,\"\",MAX(0,AJ31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN31))","v":6.9044666666666661},{"$f":"IF($D31=1,\"\",MAX(0,AK31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO31))","v":3.6284731182795706},{"$f":"IF($D31=1,\"\",MAX(0,AL31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP31))","v":8.127797970085469},{"$f":"IF($D31=1,\"\",MAX(0,AM31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ31))","v":6.1293333333333315},{"$f":"IF($D31=1,\"\",MAX(0,AN31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER31))","v":6.9777075866188785},{"$f":"IF($D31=1,\"\",MAX(0,AO31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES31))","v":4.7226694444444446},{"$f":"IF($D31=1,\"\",MAX(0,F31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ31-ET31))","v":0.38650612305854182},{"$f":"IF($D31=1,\"\",MAX(0,G31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK31-EU31))","v":0.51604204230235684},{"$f":"IF($D31=1,\"\",MAX(0,H31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL31-EV31))","v":4.6699122208436741},{"$f":"IF($D31=1,\"\",MAX(0,I31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM31-EW31))","v":1.5274534739454113},{"$f":"IF($D31=1,\"\",MAX(0,J31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN31-EX31))","v":1.1443526785714271},{"$f":"IF($D31=1,\"\",MAX(0,K31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO31-EY31))","v":2.7417549694585359},{"$f":"IF($D31=1,\"\",MAX(0,L31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP31-EZ31))","v":1.6756026709401715},{"$f":"IF($D31=1,\"\",MAX(0,M31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ31-FA31))","v":1.0957231182795701},{"$f":"IF($D31=1,\"\",MAX(0,N31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR31-FB31))","v":4.4227979700854689},{"$f":"IF($D31=1,\"\",MAX(0,O31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS31-FC31))","v":3.1791039081885843},{"$f":"IF($D31=1,\"\",MAX(0,P31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT31-FD31))","v":3.466308726220019},{"$f":"IF($D31=1,\"\",MAX(0,Q31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU31-FE31))","v":2.3266694444444447},{"$f":"IF($D31=1,\"\",MAX(0,R31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV31-FF31))","v":0.38650612305854182},{"$f":"IF($D31=1,\"\",MAX(0,S31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW31-FG31))","v":0.51604204230235684},{"$f":"IF($D31=1,\"\",MAX(0,T31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX31-FH31))","v":4.6699122208436741},{"$f":"IF($D31=1,\"\",MAX(0,U31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY31-FI31))","v":1.5464919354838722},{"$f":"IF($D31=1,\"\",MAX(0,V31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ31-FJ31))","v":1.1443526785714271},{"$f":"IF($D31=1,\"\",MAX(0,W31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA31-FK31))","v":2.7233254822790505},{"$f":"IF($D31=1,\"\",MAX(0,X31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB31-FL31))","v":1.6756026709401715},{"$f":"IF($D31=1,\"\",MAX(0,Y31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC31-FM31))","v":1.0957231182795701},{"$f":"IF($D31=1,\"\",MAX(0,Z31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED31-FN31))","v":4.4227979700854689},{"$f":"IF($D31=1,\"\",MAX(0,AA31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE31-FO31))","v":3.1791039081885843},{"$f":"IF($D31=1,\"\",MAX(0,AB31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF31-FP31))","v":3.466308726220019},{"$f":"IF($D31=1,\"\",MAX(0,AC31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG31-FQ31))","v":2.3266694444444447},{"$f":"IF($D31=1,\"\",MAX(0,AD31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH31-FR31))","v":0.40157692307692461},{"$f":"IF($D31=1,\"\",MAX(0,AE31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI31-FS31))","v":0.50379611650485412},{"$f":"IF($D31=1,\"\",MAX(0,AF31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ31-FT31))","v":4.6791657361455758},{"$f":"IF($D31=1,\"\",MAX(0,AG31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK31-FU31))","v":1.5405241935483867},{"$f":"IF($D31=1,\"\",MAX(0,AH31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL31-FV31))","v":1.2075991379310329},{"$f":"IF($D31=1,\"\",MAX(0,AI31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM31-FW31))","v":2.7349525198145637},{"$f":"IF($D31=1,\"\",MAX(0,AJ31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN31-FX31))","v":1.691466666666666},{"$f":"IF($D31=1,\"\",MAX(0,AK31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO31-FY31))","v":1.0794731182795707},{"$f":"IF($D31=1,\"\",MAX(0,AL31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP31-FZ31))","v":4.4227979700854689},{"$f":"IF($D31=1,\"\",MAX(0,AM31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ31-GA31))","v":3.1983333333333315},{"$f":"IF($D31=1,\"\",MAX(0,AN31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER31-GB31))","v":3.4517075866188787},{"$f":"IF($D31=1,\"\",MAX(0,AO31-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B31,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES31-GC31))","v":2.3266694444444447},150367.09123227684,833785.46366339026,678644.23096533713,{"$f":"+LR31-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10082,"Minidoka, City of",0,{"$f":"+VLOOKUP($B32,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ32,AP32))))","v":0.20699999999999999},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK32,AQ32))))","v":0.223},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL32,AR32))))","v":0.26100000000000001},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM32,AS32))))","v":0.27},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN32,AT32))))","v":0.245},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO32,AU32))))","v":0.218},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP32,AV32))))","v":0.20200000000000001},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ32,AW32))))","v":0.16900000000000001},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR32,AX32))))","v":0.14799999999999999},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS32,AY32))))","v":0.14599999999999999},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT32,AZ32))))","v":0.15},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU32,BA32))))","v":0.155},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV32,BB32))))","v":0.20699999999999999},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW32,BC32))))","v":0.223},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX32,BD32))))","v":0.26100000000000001},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY32,BE32))))","v":0.27},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ32,BF32))))","v":0.245},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA32,BG32))))","v":0.218},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB32,BH32))))","v":0.20200000000000001},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC32,BI32))))","v":0.16900000000000001},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED32,BJ32))))","v":0.14799999999999999},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE32,BK32))))","v":0.14599999999999999},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF32,BL32))))","v":0.15},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG32,BM32))))","v":0.155},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH32,BN32))))","v":0.20699999999999999},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI32,BO32))))","v":0.223},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ32,BP32))))","v":0.26100000000000001},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK32,BQ32))))","v":0.27},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL32,BR32))))","v":0.245},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM32,BS32))))","v":0.218},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN32,BT32))))","v":0.20200000000000001},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO32,BU32))))","v":0.16900000000000001},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP32,BV32))))","v":0.14799999999999999},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ32,BW32))))","v":0.14599999999999999},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER32,BX32))))","v":0.15},{"$f":"+IF(AND($D32=0,$E32=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B32,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B32,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D32=1,\"\",IF($E32=1,IF(BlockShape=\"Yes\",VLOOKUP($B32,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES32,BY32))))","v":0.155},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.10371990740740741},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.12616666666666668},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18260576923076924},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18321634615384616},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.1566328125},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.13045192307692308},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.10620673076923078},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5022500000000001E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3740384615384605E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0076923076923082E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1471153846153841E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9412499999999997E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.10371990740740741},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.12616666666666668},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18260576923076924},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19054500000000002},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.1566328125},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.12562037037037038},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.10620673076923078},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5022500000000001E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3740384615384605E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0076923076923082E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1471153846153841E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9412499999999997E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.10770913461538462},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.12112000000000001},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18260576923076924},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.19054500000000002},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.15286250000000001},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.12562037037037038},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.11045500000000001},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1752403846153843E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3740384615384605E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.3679999999999999E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8083333333333333E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9412499999999997E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.10046153846153846},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.11467062314540059},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.1796189024390244},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.18085670731707315},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.15310416666666668},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.12178899082568809},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.10736184210526316},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6296511627906974E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7338815789473686E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4137195121951225E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.697560975609756E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5971874999999994E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.10046153846153846},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.11467062314540059},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.1796189024390244},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.17244476744186046},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.15310416666666668},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.12805466237942123},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.10736184210526316},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6296511627906974E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7338815789473686E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4137195121951225E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.697560975609756E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5971874999999994E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5560975609756099E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.12038629283489095},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.1796189024390244},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.17244476744186046},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.15143918918918919},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.12805466237942123},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.10199374999999999},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0018292682926831E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7338815789473686E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0223837209302332E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0923076923076931E-2},{"$f":"+IF($D32=1,\"\",IF($E32=0,VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E32=1,(VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B32,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5971874999999994E-2},{"$f":"IF($D32=1,\"\",(AP32*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ32*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.10235349462365592},{"$f":"IF($D32=1,\"\",(AQ32*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA32*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.12079334257975037},{"$f":"IF($D32=1,\"\",(AR32*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB32*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.18128897849462364},{"$f":"IF($D32=1,\"\",(AS32*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC32*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.18217607526881718},{"$f":"IF($D32=1,\"\",(AT32*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD32*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.15512053571428572},{"$f":"IF($D32=1,\"\",(AU32*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE32*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.12663930013458952},{"$f":"IF($D32=1,\"\",(AV32*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF32*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.10669444444444444},{"$f":"IF($D32=1,\"\",(AW32*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG32*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0987903225806443E-2},{"$f":"IF($D32=1,\"\",(AX32*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH32*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1037499999999998E-2},{"$f":"IF($D32=1,\"\",(AY32*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI32*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.7458333333333332E-2},{"$f":"IF($D32=1,\"\",(AZ32*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ32*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5080645161290325E-2},{"$f":"IF($D32=1,\"\",(BA32*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK32*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7883333333333332E-2},{"$f":"IF($D32=1,\"\",(BB32*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL32*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.10235349462365592},{"$f":"IF($D32=1,\"\",(BC32*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM32*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.12079334257975037},{"$f":"IF($D32=1,\"\",(BD32*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN32*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.18128897849462364},{"$f":"IF($D32=1,\"\",(BE32*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO32*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.18217607526881718},{"$f":"IF($D32=1,\"\",(BF32*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP32*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.15512053571428572},{"$f":"IF($D32=1,\"\",(BG32*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ32*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.12663930013458952},{"$f":"IF($D32=1,\"\",(BH32*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR32*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.10669444444444444},{"$f":"IF($D32=1,\"\",(BI32*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS32*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0987903225806443E-2},{"$f":"IF($D32=1,\"\",(BJ32*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT32*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1037499999999998E-2},{"$f":"IF($D32=1,\"\",(BK32*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU32*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.7458333333333332E-2},{"$f":"IF($D32=1,\"\",(BL32*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV32*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5080645161290325E-2},{"$f":"IF($D32=1,\"\",(BM32*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW32*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7883333333333332E-2},{"$f":"IF($D32=1,\"\",(BN32*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX32*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.10235349462365592},{"$f":"IF($D32=1,\"\",(BO32*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY32*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.12079334257975034},{"$f":"IF($D32=1,\"\",(BP32*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ32*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.18128897849462364},{"$f":"IF($D32=1,\"\",(BQ32*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA32*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.18217607526881718},{"$f":"IF($D32=1,\"\",(BR32*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB32*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.15225718390804599},{"$f":"IF($D32=1,\"\",(BS32*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC32*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.12663930013458952},{"$f":"IF($D32=1,\"\",(BT32*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD32*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.10669444444444444},{"$f":"IF($D32=1,\"\",(BU32*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE32*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0987903225806457E-2},{"$f":"IF($D32=1,\"\",(BV32*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF32*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1037499999999998E-2},{"$f":"IF($D32=1,\"\",(BW32*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG32*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.7458333333333332E-2},{"$f":"IF($D32=1,\"\",(BX32*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH32*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.5080645161290325E-2},{"$f":"IF($D32=1,\"\",(BY32*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI32*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7883333333333332E-2},7.0000000000000007E-2,7.4999999999999997E-2,5.7000000000000002E-2,4.9000000000000002E-2,6.5000000000000002E-2,7.0000000000000007E-2,7.8E-2,7.0999999999999994E-2,4.2000000000000003E-2,2.8000000000000001E-2,3.3000000000000002E-2,4.5999999999999999E-2,7.0000000000000007E-2,7.4999999999999997E-2,5.7000000000000002E-2,4.9000000000000002E-2,6.5000000000000002E-2,7.0000000000000007E-2,7.8E-2,7.0999999999999994E-2,4.2000000000000003E-2,2.8000000000000001E-2,3.3000000000000002E-2,4.5999999999999999E-2,7.0000000000000007E-2,7.4999999999999997E-2,5.7000000000000002E-2,4.9000000000000002E-2,6.5000000000000002E-2,7.0000000000000007E-2,7.8E-2,7.0999999999999994E-2,4.2000000000000003E-2,2.8000000000000001E-2,3.3000000000000002E-2,4.5999999999999999E-2,{"$f":"IF($D32=1,\"\",MAX(F32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP32,0))","v":0.10328009259259258},{"$f":"IF($D32=1,\"\",MAX(G32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ32,0))","v":9.6833333333333327E-2},{"$f":"IF($D32=1,\"\",MAX(H32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR32,0))","v":7.8394230769230772E-2},{"$f":"IF($D32=1,\"\",MAX(I32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS32,0))","v":8.6783653846153858E-2},{"$f":"IF($D32=1,\"\",MAX(J32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT32,0))","v":8.83671875E-2},{"$f":"IF($D32=1,\"\",MAX(K32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU32,0))","v":8.7548076923076923E-2},{"$f":"IF($D32=1,\"\",MAX(L32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV32,0))","v":9.5793269230769237E-2},{"$f":"IF($D32=1,\"\",MAX(M32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW32,0))","v":8.397750000000001E-2},{"$f":"IF($D32=1,\"\",MAX(N32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX32,0))","v":6.4259615384615387E-2},{"$f":"IF($D32=1,\"\",MAX(O32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY32,0))","v":5.5923076923076909E-2},{"$f":"IF($D32=1,\"\",MAX(P32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ32,0))","v":5.8528846153846154E-2},{"$f":"IF($D32=1,\"\",MAX(Q32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA32,0))","v":7.5587500000000002E-2},{"$f":"IF($D32=1,\"\",MAX(R32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB32,0))","v":0.10328009259259258},{"$f":"IF($D32=1,\"\",MAX(S32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC32,0))","v":9.6833333333333327E-2},{"$f":"IF($D32=1,\"\",MAX(T32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD32,0))","v":7.8394230769230772E-2},{"$f":"IF($D32=1,\"\",MAX(U32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE32,0))","v":7.9454999999999998E-2},{"$f":"IF($D32=1,\"\",MAX(V32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF32,0))","v":8.83671875E-2},{"$f":"IF($D32=1,\"\",MAX(W32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG32,0))","v":9.2379629629629617E-2},{"$f":"IF($D32=1,\"\",MAX(X32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH32,0))","v":9.5793269230769237E-2},{"$f":"IF($D32=1,\"\",MAX(Y32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI32,0))","v":8.397750000000001E-2},{"$f":"IF($D32=1,\"\",MAX(Z32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ32,0))","v":6.4259615384615387E-2},{"$f":"IF($D32=1,\"\",MAX(AA32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK32,0))","v":5.5923076923076909E-2},{"$f":"IF($D32=1,\"\",MAX(AB32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL32,0))","v":5.8528846153846154E-2},{"$f":"IF($D32=1,\"\",MAX(AC32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM32,0))","v":7.5587500000000002E-2},{"$f":"IF($D32=1,\"\",MAX(AD32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN32,0))","v":9.9290865384615373E-2},{"$f":"IF($D32=1,\"\",MAX(AE32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO32,0))","v":0.10188},{"$f":"IF($D32=1,\"\",MAX(AF32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP32,0))","v":7.8394230769230772E-2},{"$f":"IF($D32=1,\"\",MAX(AG32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ32,0))","v":7.9454999999999998E-2},{"$f":"IF($D32=1,\"\",MAX(AH32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR32,0))","v":9.2137499999999983E-2},{"$f":"IF($D32=1,\"\",MAX(AI32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS32,0))","v":9.2379629629629617E-2},{"$f":"IF($D32=1,\"\",MAX(AJ32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT32,0))","v":9.1545000000000001E-2},{"$f":"IF($D32=1,\"\",MAX(AK32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU32,0))","v":8.7247596153846169E-2},{"$f":"IF($D32=1,\"\",MAX(AL32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV32,0))","v":6.4259615384615387E-2},{"$f":"IF($D32=1,\"\",MAX(AM32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW32,0))","v":5.2319999999999992E-2},{"$f":"IF($D32=1,\"\",MAX(AN32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX32,0))","v":6.1916666666666662E-2},{"$f":"IF($D32=1,\"\",MAX(AO32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B32,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY32,0))","v":7.5587500000000002E-2},{"$f":"IF($D32=1,\"\",MAX(0,F32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP32-ET32))","v":3.3280092592592569E-2},{"$f":"IF($D32=1,\"\",MAX(0,G32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ32-EU32))","v":2.183333333333333E-2},{"$f":"IF($D32=1,\"\",MAX(0,H32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR32-EV32))","v":2.139423076923077E-2},{"$f":"IF($D32=1,\"\",MAX(0,I32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS32-EW32))","v":3.7783653846153856E-2},{"$f":"IF($D32=1,\"\",MAX(0,J32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT32-EX32))","v":2.3367187499999997E-2},{"$f":"IF($D32=1,\"\",MAX(0,K32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU32-EY32))","v":1.7548076923076916E-2},{"$f":"IF($D32=1,\"\",MAX(0,L32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV32-EZ32))","v":1.7793269230769237E-2},{"$f":"IF($D32=1,\"\",MAX(0,M32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW32-FA32))","v":1.2977500000000017E-2},{"$f":"IF($D32=1,\"\",MAX(0,N32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX32-FB32))","v":2.2259615384615385E-2},{"$f":"IF($D32=1,\"\",MAX(0,O32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY32-FC32))","v":2.7923076923076908E-2},{"$f":"IF($D32=1,\"\",MAX(0,P32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ32-FD32))","v":2.5528846153846152E-2},{"$f":"IF($D32=1,\"\",MAX(0,Q32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA32-FE32))","v":2.9587500000000003E-2},{"$f":"IF($D32=1,\"\",MAX(0,R32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB32-FF32))","v":3.3280092592592569E-2},{"$f":"IF($D32=1,\"\",MAX(0,S32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC32-FG32))","v":2.183333333333333E-2},{"$f":"IF($D32=1,\"\",MAX(0,T32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD32-FH32))","v":2.139423076923077E-2},{"$f":"IF($D32=1,\"\",MAX(0,U32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE32-FI32))","v":3.0454999999999996E-2},{"$f":"IF($D32=1,\"\",MAX(0,V32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF32-FJ32))","v":2.3367187499999997E-2},{"$f":"IF($D32=1,\"\",MAX(0,W32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG32-FK32))","v":2.237962962962961E-2},{"$f":"IF($D32=1,\"\",MAX(0,X32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH32-FL32))","v":1.7793269230769237E-2},{"$f":"IF($D32=1,\"\",MAX(0,Y32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI32-FM32))","v":1.2977500000000017E-2},{"$f":"IF($D32=1,\"\",MAX(0,Z32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ32-FN32))","v":2.2259615384615385E-2},{"$f":"IF($D32=1,\"\",MAX(0,AA32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK32-FO32))","v":2.7923076923076908E-2},{"$f":"IF($D32=1,\"\",MAX(0,AB32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL32-FP32))","v":2.5528846153846152E-2},{"$f":"IF($D32=1,\"\",MAX(0,AC32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM32-FQ32))","v":2.9587500000000003E-2},{"$f":"IF($D32=1,\"\",MAX(0,AD32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN32-FR32))","v":2.9290865384615367E-2},{"$f":"IF($D32=1,\"\",MAX(0,AE32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO32-FS32))","v":2.6880000000000001E-2},{"$f":"IF($D32=1,\"\",MAX(0,AF32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP32-FT32))","v":2.139423076923077E-2},{"$f":"IF($D32=1,\"\",MAX(0,AG32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ32-FU32))","v":3.0454999999999996E-2},{"$f":"IF($D32=1,\"\",MAX(0,AH32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR32-FV32))","v":2.7137499999999981E-2},{"$f":"IF($D32=1,\"\",MAX(0,AI32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS32-FW32))","v":2.237962962962961E-2},{"$f":"IF($D32=1,\"\",MAX(0,AJ32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT32-FX32))","v":1.3545000000000001E-2},{"$f":"IF($D32=1,\"\",MAX(0,AK32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU32-FY32))","v":1.6247596153846175E-2},{"$f":"IF($D32=1,\"\",MAX(0,AL32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV32-FZ32))","v":2.2259615384615385E-2},{"$f":"IF($D32=1,\"\",MAX(0,AM32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW32-GA32))","v":2.4319999999999991E-2},{"$f":"IF($D32=1,\"\",MAX(0,AN32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX32-GB32))","v":2.891666666666666E-2},{"$f":"IF($D32=1,\"\",MAX(0,AO32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY32-GC32))","v":2.9587500000000003E-2},{"$f":"IF($D32=1,\"\",MAX(0,F32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ32))","v":0.10464650537634407},{"$f":"IF($D32=1,\"\",MAX(0,G32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK32))","v":0.10220665742024963},{"$f":"IF($D32=1,\"\",MAX(0,H32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL32))","v":7.9711021505376373E-2},{"$f":"IF($D32=1,\"\",MAX(0,I32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM32))","v":8.7823924731182834E-2},{"$f":"IF($D32=1,\"\",MAX(0,J32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN32))","v":8.9879464285714278E-2},{"$f":"IF($D32=1,\"\",MAX(0,K32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO32))","v":9.1360699865410483E-2},{"$f":"IF($D32=1,\"\",MAX(0,L32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP32))","v":9.5305555555555574E-2},{"$f":"IF($D32=1,\"\",MAX(0,M32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ32))","v":8.8012096774193568E-2},{"$f":"IF($D32=1,\"\",MAX(0,N32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR32))","v":6.6962499999999994E-2},{"$f":"IF($D32=1,\"\",MAX(0,O32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS32))","v":5.8541666666666659E-2},{"$f":"IF($D32=1,\"\",MAX(0,P32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT32))","v":6.491935483870967E-2},{"$f":"IF($D32=1,\"\",MAX(0,Q32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU32))","v":7.7116666666666667E-2},{"$f":"IF($D32=1,\"\",MAX(0,R32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV32))","v":0.10464650537634407},{"$f":"IF($D32=1,\"\",MAX(0,S32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW32))","v":0.10220665742024963},{"$f":"IF($D32=1,\"\",MAX(0,T32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX32))","v":7.9711021505376373E-2},{"$f":"IF($D32=1,\"\",MAX(0,U32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY32))","v":8.7823924731182834E-2},{"$f":"IF($D32=1,\"\",MAX(0,V32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ32))","v":8.9879464285714278E-2},{"$f":"IF($D32=1,\"\",MAX(0,W32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA32))","v":9.1360699865410483E-2},{"$f":"IF($D32=1,\"\",MAX(0,X32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB32))","v":9.5305555555555574E-2},{"$f":"IF($D32=1,\"\",MAX(0,Y32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC32))","v":8.8012096774193568E-2},{"$f":"IF($D32=1,\"\",MAX(0,Z32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED32))","v":6.6962499999999994E-2},{"$f":"IF($D32=1,\"\",MAX(0,AA32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE32))","v":5.8541666666666659E-2},{"$f":"IF($D32=1,\"\",MAX(0,AB32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF32))","v":6.491935483870967E-2},{"$f":"IF($D32=1,\"\",MAX(0,AC32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG32))","v":7.7116666666666667E-2},{"$f":"IF($D32=1,\"\",MAX(0,AD32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH32))","v":0.10464650537634407},{"$f":"IF($D32=1,\"\",MAX(0,AE32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI32))","v":0.10220665742024966},{"$f":"IF($D32=1,\"\",MAX(0,AF32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ32))","v":7.9711021505376373E-2},{"$f":"IF($D32=1,\"\",MAX(0,AG32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK32))","v":8.7823924731182834E-2},{"$f":"IF($D32=1,\"\",MAX(0,AH32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL32))","v":9.2742816091954006E-2},{"$f":"IF($D32=1,\"\",MAX(0,AI32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM32))","v":9.1360699865410483E-2},{"$f":"IF($D32=1,\"\",MAX(0,AJ32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN32))","v":9.5305555555555574E-2},{"$f":"IF($D32=1,\"\",MAX(0,AK32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO32))","v":8.8012096774193554E-2},{"$f":"IF($D32=1,\"\",MAX(0,AL32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP32))","v":6.6962499999999994E-2},{"$f":"IF($D32=1,\"\",MAX(0,AM32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ32))","v":5.8541666666666659E-2},{"$f":"IF($D32=1,\"\",MAX(0,AN32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER32))","v":6.491935483870967E-2},{"$f":"IF($D32=1,\"\",MAX(0,AO32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES32))","v":7.7116666666666667E-2},{"$f":"IF($D32=1,\"\",MAX(0,F32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ32-ET32))","v":3.4646505376344061E-2},{"$f":"IF($D32=1,\"\",MAX(0,G32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK32-EU32))","v":2.7206657420249636E-2},{"$f":"IF($D32=1,\"\",MAX(0,H32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL32-EV32))","v":2.2711021505376371E-2},{"$f":"IF($D32=1,\"\",MAX(0,I32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM32-EW32))","v":3.8823924731182832E-2},{"$f":"IF($D32=1,\"\",MAX(0,J32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN32-EX32))","v":2.4879464285714276E-2},{"$f":"IF($D32=1,\"\",MAX(0,K32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO32-EY32))","v":2.1360699865410476E-2},{"$f":"IF($D32=1,\"\",MAX(0,L32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP32-EZ32))","v":1.7305555555555574E-2},{"$f":"IF($D32=1,\"\",MAX(0,M32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ32-FA32))","v":1.7012096774193575E-2},{"$f":"IF($D32=1,\"\",MAX(0,N32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR32-FB32))","v":2.4962499999999992E-2},{"$f":"IF($D32=1,\"\",MAX(0,O32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS32-FC32))","v":3.0541666666666658E-2},{"$f":"IF($D32=1,\"\",MAX(0,P32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT32-FD32))","v":3.1919354838709668E-2},{"$f":"IF($D32=1,\"\",MAX(0,Q32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU32-FE32))","v":3.1116666666666667E-2},{"$f":"IF($D32=1,\"\",MAX(0,R32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV32-FF32))","v":3.4646505376344061E-2},{"$f":"IF($D32=1,\"\",MAX(0,S32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW32-FG32))","v":2.7206657420249636E-2},{"$f":"IF($D32=1,\"\",MAX(0,T32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX32-FH32))","v":2.2711021505376371E-2},{"$f":"IF($D32=1,\"\",MAX(0,U32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY32-FI32))","v":3.8823924731182832E-2},{"$f":"IF($D32=1,\"\",MAX(0,V32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ32-FJ32))","v":2.4879464285714276E-2},{"$f":"IF($D32=1,\"\",MAX(0,W32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA32-FK32))","v":2.1360699865410476E-2},{"$f":"IF($D32=1,\"\",MAX(0,X32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB32-FL32))","v":1.7305555555555574E-2},{"$f":"IF($D32=1,\"\",MAX(0,Y32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC32-FM32))","v":1.7012096774193575E-2},{"$f":"IF($D32=1,\"\",MAX(0,Z32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED32-FN32))","v":2.4962499999999992E-2},{"$f":"IF($D32=1,\"\",MAX(0,AA32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE32-FO32))","v":3.0541666666666658E-2},{"$f":"IF($D32=1,\"\",MAX(0,AB32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF32-FP32))","v":3.1919354838709668E-2},{"$f":"IF($D32=1,\"\",MAX(0,AC32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG32-FQ32))","v":3.1116666666666667E-2},{"$f":"IF($D32=1,\"\",MAX(0,AD32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH32-FR32))","v":3.4646505376344061E-2},{"$f":"IF($D32=1,\"\",MAX(0,AE32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI32-FS32))","v":2.7206657420249664E-2},{"$f":"IF($D32=1,\"\",MAX(0,AF32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ32-FT32))","v":2.2711021505376371E-2},{"$f":"IF($D32=1,\"\",MAX(0,AG32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK32-FU32))","v":3.8823924731182832E-2},{"$f":"IF($D32=1,\"\",MAX(0,AH32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL32-FV32))","v":2.7742816091954003E-2},{"$f":"IF($D32=1,\"\",MAX(0,AI32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM32-FW32))","v":2.1360699865410476E-2},{"$f":"IF($D32=1,\"\",MAX(0,AJ32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN32-FX32))","v":1.7305555555555574E-2},{"$f":"IF($D32=1,\"\",MAX(0,AK32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO32-FY32))","v":1.7012096774193561E-2},{"$f":"IF($D32=1,\"\",MAX(0,AL32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP32-FZ32))","v":2.4962499999999992E-2},{"$f":"IF($D32=1,\"\",MAX(0,AM32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ32-GA32))","v":3.0541666666666658E-2},{"$f":"IF($D32=1,\"\",MAX(0,AN32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER32-GB32))","v":3.1919354838709668E-2},{"$f":"IF($D32=1,\"\",MAX(0,AO32-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B32,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES32-GC32))","v":3.1116666666666667E-2},3309.8639313093531,10582.329831022549,10218.823931309355,{"$f":"+LR32-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10089,"Richland, City of",0,{"$f":"+VLOOKUP($B36,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ36,AP36))))","v":117.21600000000001},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK36,AQ36))))","v":137.96699999999998},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL36,AR36))))","v":171.64499999999998},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM36,AS36))))","v":175.88899999999998},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN36,AT36))))","v":149.65699999999998},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO36,AU36))))","v":135.91799999999998},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP36,AV36))))","v":123.771},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ36,AW36))))","v":130.71599999999998},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR36,AX36))))","v":164.999},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS36,AY36))))","v":171.571},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT36,AZ36))))","v":174.77499999999998},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU36,BA36))))","v":136.71199999999999},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV36,BB36))))","v":117.06400000000001},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW36,BC36))))","v":137.815},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX36,BD36))))","v":171.49299999999999},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY36,BE36))))","v":175.73699999999999},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ36,BF36))))","v":149.505},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA36,BG36))))","v":135.76599999999999},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB36,BH36))))","v":123.619},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC36,BI36))))","v":130.56399999999999},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED36,BJ36))))","v":164.84700000000001},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE36,BK36))))","v":171.41900000000001},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF36,BL36))))","v":174.62299999999999},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG36,BM36))))","v":136.56},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH36,BN36))))","v":117.32700000000001},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI36,BO36))))","v":138.078},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ36,BP36))))","v":171.756},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK36,BQ36))))","v":176},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL36,BR36))))","v":149.768},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM36,BS36))))","v":136.029},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN36,BT36))))","v":123.88200000000001},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO36,BU36))))","v":130.827},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP36,BV36))))","v":165.11},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ36,BW36))))","v":171.68200000000002},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER36,BX36))))","v":174.886},{"$f":"+IF(AND($D36=0,$E36=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B36,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B36,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D36=1,\"\",IF($E36=1,IF(BlockShape=\"Yes\",VLOOKUP($B36,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES36,BY36))))","v":136.82300000000001},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.339831018518524},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":105.79901041666666},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.91390625000003},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.51027644230768},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.48099739583334},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.05325480769231},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":93.424949519230779},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":102.214905},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":112.94715625000001},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":130.11968028846155},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.05124519230769},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":102.73030499999999},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.518314814814801},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":105.90770312500001},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.59662259615385},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":137.97812999999999},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.57152083333335},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.36576388888888},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":93.565362980769223},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":102.29449500000001},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":112.98215865384616},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":130.12575961538462},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.02986057692307},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":102.7425525},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.860985576923085},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.5032475},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.54842788461539},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":138.00847249999998},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.978365},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.70492592592592},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":93.823657499999996},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":102.67965384615385},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":113.29546153846155},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":130.49533750000001},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":127.31592824074075},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.09598249999999},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.157480769230759},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.373943620178039},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.35568292682926},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.11696036585366},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.55381249999999},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":90.428461773700306},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.514444078947363},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.646598837209297},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.726815789473676},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.630524390243892},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.034856707317061},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.377715625000008},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.275092948717941},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":92.451845697329375},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.05929268292684},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.05727034883721},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.61872569444444},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.528823151125408},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.606013157894736},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.680805232558143},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.719680921052628},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.598225609756099},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.982454268292685},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.356750000000005},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.746390243902439},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":91.865074766355136},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.05047560975609},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.11300000000001},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.245462837837835},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":89.858543408360134},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.982128125000003},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.904914634146351},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":86.02164144736841},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.407706395348825},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":93.68605448717949},{"$f":"+IF($D36=1,\"\",IF($E36=0,VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E36=1,(VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B36,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.691924999999998},{"$f":"IF($D36=1,\"\",(AP36*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ36*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.295619623655909},{"$f":"IF($D36=1,\"\",(AQ36*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA36*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":99.524048543689332},{"$f":"IF($D36=1,\"\",(AR36*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB36*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.73232392473122},{"$f":"IF($D36=1,\"\",(AS36*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC36*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.84225537634407},{"$f":"IF($D36=1,\"\",(AT36*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD36*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.94077529761906},{"$f":"IF($D36=1,\"\",(AU36*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE36*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":97.496986541049793},{"$f":"IF($D36=1,\"\",(AV36*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF36*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":86.284958333333336},{"$f":"IF($D36=1,\"\",(AW36*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG36*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.242462365591393},{"$f":"IF($D36=1,\"\",(AX36*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH36*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":101.4541236111111},{"$f":"IF($D36=1,\"\",(AY36*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI36*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":115.35564381720431},{"$f":"IF($D36=1,\"\",(AZ36*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ36*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":112.93649327956987},{"$f":"IF($D36=1,\"\",(BA36*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK36*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.795820833333323},{"$f":"IF($D36=1,\"\",(BB36*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL36*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.448576612903224},{"$f":"IF($D36=1,\"\",(BC36*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM36*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":99.618349514563107},{"$f":"IF($D36=1,\"\",(BD36*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN36*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.42425134408603},{"$f":"IF($D36=1,\"\",(BE36*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO36*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.61687231182796},{"$f":"IF($D36=1,\"\",(BF36*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP36*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":109.02032291666667},{"$f":"IF($D36=1,\"\",(BG36*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ36*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":97.573989232839835},{"$f":"IF($D36=1,\"\",(BH36*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR36*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":86.404748611111103},{"$f":"IF($D36=1,\"\",(BI36*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS36*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.301068548387093},{"$f":"IF($D36=1,\"\",(BJ36*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT36*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":101.47133472222222},{"$f":"IF($D36=1,\"\",(BK36*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU36*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":115.34480376344088},{"$f":"IF($D36=1,\"\",(BL36*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV36*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":112.90143413978495},{"$f":"IF($D36=1,\"\",(BM36*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW36*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.793306944444467},{"$f":"IF($D36=1,\"\",(BN36*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX36*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":88.874981182795707},{"$f":"IF($D36=1,\"\",(BO36*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY36*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":99.986113730929262},{"$f":"IF($D36=1,\"\",(BP36*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ36*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.39341666666667},{"$f":"IF($D36=1,\"\",(BQ36*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA36*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":130.65895295698925},{"$f":"IF($D36=1,\"\",(BR36*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB36*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":105.56322270114943},{"$f":"IF($D36=1,\"\",(BS36*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC36*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":97.909199192462992},{"$f":"IF($D36=1,\"\",(BT36*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD36*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":86.782977777777774},{"$f":"IF($D36=1,\"\",(BU36*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE36*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":92.639177419354851},{"$f":"IF($D36=1,\"\",(BV36*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF36*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":101.77984861111112},{"$f":"IF($D36=1,\"\",(BW36*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG36*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":115.65912096774193},{"$f":"IF($D36=1,\"\",(BX36*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH36*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":113.21307795698925},{"$f":"IF($D36=1,\"\",(BY36*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI36*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.1386236111111},28.43,38.023000000000003,25.556000000000001,36.24,46.326999999999998,28.443999999999999,19.209,30.184999999999999,33.587000000000003,28.382000000000001,28.24,25.728999999999999,28.43,38.023000000000003,25.556000000000001,36.24,46.326999999999998,28.443999999999999,19.209,30.184999999999999,33.587000000000003,28.382000000000001,28.24,25.728999999999999,28.43,38.023000000000003,25.556000000000001,36.24,46.326999999999998,28.443999999999999,19.209,30.184999999999999,33.587000000000003,28.382000000000001,28.24,25.728999999999999,{"$f":"IF($D36=1,\"\",MAX(F36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP36,0))","v":20.876168981481484},{"$f":"IF($D36=1,\"\",MAX(G36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ36,0))","v":32.167989583333323},{"$f":"IF($D36=1,\"\",MAX(H36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR36,0))","v":32.731093749999957},{"$f":"IF($D36=1,\"\",MAX(I36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS36,0))","v":37.378723557692297},{"$f":"IF($D36=1,\"\",MAX(J36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT36,0))","v":35.176002604166641},{"$f":"IF($D36=1,\"\",MAX(K36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU36,0))","v":32.864745192307666},{"$f":"IF($D36=1,\"\",MAX(L36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV36,0))","v":30.346050480769222},{"$f":"IF($D36=1,\"\",MAX(M36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW36,0))","v":28.501094999999978},{"$f":"IF($D36=1,\"\",MAX(N36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX36,0))","v":52.051843749999989},{"$f":"IF($D36=1,\"\",MAX(O36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY36,0))","v":41.451319711538446},{"$f":"IF($D36=1,\"\",MAX(P36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ36,0))","v":47.723754807692288},{"$f":"IF($D36=1,\"\",MAX(Q36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA36,0))","v":33.981695000000002},{"$f":"IF($D36=1,\"\",MAX(R36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB36,0))","v":20.545685185185206},{"$f":"IF($D36=1,\"\",MAX(S36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC36,0))","v":31.907296874999986},{"$f":"IF($D36=1,\"\",MAX(T36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD36,0))","v":32.896377403846145},{"$f":"IF($D36=1,\"\",MAX(U36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE36,0))","v":37.758870000000002},{"$f":"IF($D36=1,\"\",MAX(V36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF36,0))","v":34.933479166666643},{"$f":"IF($D36=1,\"\",MAX(W36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG36,0))","v":32.400236111111113},{"$f":"IF($D36=1,\"\",MAX(X36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH36,0))","v":30.053637019230777},{"$f":"IF($D36=1,\"\",MAX(Y36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI36,0))","v":28.269504999999981},{"$f":"IF($D36=1,\"\",MAX(Z36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ36,0))","v":51.864841346153852},{"$f":"IF($D36=1,\"\",MAX(AA36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK36,0))","v":41.293240384615387},{"$f":"IF($D36=1,\"\",MAX(AB36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL36,0))","v":47.59313942307692},{"$f":"IF($D36=1,\"\",MAX(AC36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM36,0))","v":33.8174475},{"$f":"IF($D36=1,\"\",MAX(AD36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN36,0))","v":20.466014423076928},{"$f":"IF($D36=1,\"\",MAX(AE36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO36,0))","v":31.574752500000002},{"$f":"IF($D36=1,\"\",MAX(AF36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP36,0))","v":33.207572115384608},{"$f":"IF($D36=1,\"\",MAX(AG36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ36,0))","v":37.991527500000018},{"$f":"IF($D36=1,\"\",MAX(AH36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR36,0))","v":38.789635000000004},{"$f":"IF($D36=1,\"\",MAX(AI36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS36,0))","v":32.324074074074076},{"$f":"IF($D36=1,\"\",MAX(AJ36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT36,0))","v":30.058342500000009},{"$f":"IF($D36=1,\"\",MAX(AK36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU36,0))","v":28.147346153846144},{"$f":"IF($D36=1,\"\",MAX(AL36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV36,0))","v":51.814538461538461},{"$f":"IF($D36=1,\"\",MAX(AM36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW36,0))","v":41.186662500000011},{"$f":"IF($D36=1,\"\",MAX(AN36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX36,0))","v":47.57007175925925},{"$f":"IF($D36=1,\"\",MAX(AO36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B36,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY36,0))","v":33.727017500000017},{"$f":"IF($D36=1,\"\",MAX(0,F36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP36-ET36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,G36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ36-EU36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,H36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR36-EV36))","v":7.1750937499999559},{"$f":"IF($D36=1,\"\",MAX(0,I36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS36-EW36))","v":1.1387235576922947},{"$f":"IF($D36=1,\"\",MAX(0,J36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT36-EX36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,K36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU36-EY36))","v":4.4207451923076668},{"$f":"IF($D36=1,\"\",MAX(0,L36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV36-EZ36))","v":11.137050480769222},{"$f":"IF($D36=1,\"\",MAX(0,M36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW36-FA36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,N36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX36-FB36))","v":18.464843749999986},{"$f":"IF($D36=1,\"\",MAX(0,O36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY36-FC36))","v":13.069319711538444},{"$f":"IF($D36=1,\"\",MAX(0,P36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ36-FD36))","v":19.483754807692289},{"$f":"IF($D36=1,\"\",MAX(0,Q36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA36-FE36))","v":8.2526950000000028},{"$f":"IF($D36=1,\"\",MAX(0,R36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB36-FF36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,S36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC36-FG36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,T36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD36-FH36))","v":7.3403774038461442},{"$f":"IF($D36=1,\"\",MAX(0,U36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE36-FI36))","v":1.5188699999999997},{"$f":"IF($D36=1,\"\",MAX(0,V36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF36-FJ36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,W36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG36-FK36))","v":3.9562361111111137},{"$f":"IF($D36=1,\"\",MAX(0,X36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH36-FL36))","v":10.844637019230777},{"$f":"IF($D36=1,\"\",MAX(0,Y36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI36-FM36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,Z36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ36-FN36))","v":18.277841346153849},{"$f":"IF($D36=1,\"\",MAX(0,AA36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK36-FO36))","v":12.911240384615386},{"$f":"IF($D36=1,\"\",MAX(0,AB36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL36-FP36))","v":19.353139423076922},{"$f":"IF($D36=1,\"\",MAX(0,AC36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM36-FQ36))","v":8.0884475000000009},{"$f":"IF($D36=1,\"\",MAX(0,AD36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN36-FR36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,AE36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO36-FS36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,AF36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP36-FT36))","v":7.6515721153846066},{"$f":"IF($D36=1,\"\",MAX(0,AG36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ36-FU36))","v":1.7515275000000159},{"$f":"IF($D36=1,\"\",MAX(0,AH36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR36-FV36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,AI36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS36-FW36))","v":3.8800740740740771},{"$f":"IF($D36=1,\"\",MAX(0,AJ36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT36-FX36))","v":10.849342500000009},{"$f":"IF($D36=1,\"\",MAX(0,AK36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU36-FY36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,AL36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV36-FZ36))","v":18.227538461538458},{"$f":"IF($D36=1,\"\",MAX(0,AM36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW36-GA36))","v":12.80466250000001},{"$f":"IF($D36=1,\"\",MAX(0,AN36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX36-GB36))","v":19.330071759259251},{"$f":"IF($D36=1,\"\",MAX(0,AO36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY36-GC36))","v":7.9980175000000173},{"$f":"IF($D36=1,\"\",MAX(0,F36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ36))","v":28.920380376344099},{"$f":"IF($D36=1,\"\",MAX(0,G36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK36))","v":38.442951456310652},{"$f":"IF($D36=1,\"\",MAX(0,H36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL36))","v":40.912676075268763},{"$f":"IF($D36=1,\"\",MAX(0,I36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM36))","v":45.046744623655911},{"$f":"IF($D36=1,\"\",MAX(0,J36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN36))","v":40.716224702380927},{"$f":"IF($D36=1,\"\",MAX(0,K36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO36))","v":38.421013458950185},{"$f":"IF($D36=1,\"\",MAX(0,L36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP36))","v":37.486041666666665},{"$f":"IF($D36=1,\"\",MAX(0,M36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ36))","v":38.473537634408586},{"$f":"IF($D36=1,\"\",MAX(0,N36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR36))","v":63.544876388888895},{"$f":"IF($D36=1,\"\",MAX(0,O36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS36))","v":56.215356182795688},{"$f":"IF($D36=1,\"\",MAX(0,P36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT36))","v":61.838506720430104},{"$f":"IF($D36=1,\"\",MAX(0,Q36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU36))","v":43.916179166666666},{"$f":"IF($D36=1,\"\",MAX(0,R36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV36))","v":28.615423387096783},{"$f":"IF($D36=1,\"\",MAX(0,S36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW36))","v":38.196650485436891},{"$f":"IF($D36=1,\"\",MAX(0,T36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX36))","v":41.068748655913964},{"$f":"IF($D36=1,\"\",MAX(0,U36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY36))","v":45.120127688172033},{"$f":"IF($D36=1,\"\",MAX(0,V36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ36))","v":40.484677083333324},{"$f":"IF($D36=1,\"\",MAX(0,W36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA36))","v":38.192010767160156},{"$f":"IF($D36=1,\"\",MAX(0,X36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB36))","v":37.214251388888897},{"$f":"IF($D36=1,\"\",MAX(0,Y36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC36))","v":38.2629314516129},{"$f":"IF($D36=1,\"\",MAX(0,Z36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED36))","v":63.375665277777784},{"$f":"IF($D36=1,\"\",MAX(0,AA36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE36))","v":56.074196236559132},{"$f":"IF($D36=1,\"\",MAX(0,AB36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF36))","v":61.721565860215037},{"$f":"IF($D36=1,\"\",MAX(0,AC36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG36))","v":43.766693055555535},{"$f":"IF($D36=1,\"\",MAX(0,AD36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH36))","v":28.452018817204305},{"$f":"IF($D36=1,\"\",MAX(0,AE36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI36))","v":38.091886269070741},{"$f":"IF($D36=1,\"\",MAX(0,AF36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ36))","v":41.362583333333333},{"$f":"IF($D36=1,\"\",MAX(0,AG36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK36))","v":45.341047043010747},{"$f":"IF($D36=1,\"\",MAX(0,AH36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL36))","v":44.204777298850573},{"$f":"IF($D36=1,\"\",MAX(0,AI36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM36))","v":38.119800807537004},{"$f":"IF($D36=1,\"\",MAX(0,AJ36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN36))","v":37.099022222222231},{"$f":"IF($D36=1,\"\",MAX(0,AK36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO36))","v":38.187822580645147},{"$f":"IF($D36=1,\"\",MAX(0,AL36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP36))","v":63.330151388888893},{"$f":"IF($D36=1,\"\",MAX(0,AM36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ36))","v":56.022879032258089},{"$f":"IF($D36=1,\"\",MAX(0,AN36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER36))","v":61.672922043010743},{"$f":"IF($D36=1,\"\",MAX(0,AO36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES36))","v":43.684376388888907},{"$f":"IF($D36=1,\"\",MAX(0,F36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ36-ET36))","v":0.49038037634409903},{"$f":"IF($D36=1,\"\",MAX(0,G36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK36-EU36))","v":0.41995145631064901},{"$f":"IF($D36=1,\"\",MAX(0,H36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL36-EV36))","v":15.356676075268762},{"$f":"IF($D36=1,\"\",MAX(0,I36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM36-EW36))","v":8.8067446236559093},{"$f":"IF($D36=1,\"\",MAX(0,J36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN36-EX36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,K36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO36-EY36))","v":9.9770134589501858},{"$f":"IF($D36=1,\"\",MAX(0,L36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP36-EZ36))","v":18.277041666666666},{"$f":"IF($D36=1,\"\",MAX(0,M36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ36-FA36))","v":8.2885376344085877},{"$f":"IF($D36=1,\"\",MAX(0,N36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR36-FB36))","v":29.957876388888891},{"$f":"IF($D36=1,\"\",MAX(0,O36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS36-FC36))","v":27.833356182795686},{"$f":"IF($D36=1,\"\",MAX(0,P36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT36-FD36))","v":33.598506720430109},{"$f":"IF($D36=1,\"\",MAX(0,Q36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU36-FE36))","v":18.187179166666667},{"$f":"IF($D36=1,\"\",MAX(0,R36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV36-FF36))","v":0.18542338709678319},{"$f":"IF($D36=1,\"\",MAX(0,S36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW36-FG36))","v":0.17365048543688744},{"$f":"IF($D36=1,\"\",MAX(0,T36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX36-FH36))","v":15.512748655913963},{"$f":"IF($D36=1,\"\",MAX(0,U36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY36-FI36))","v":8.8801276881720312},{"$f":"IF($D36=1,\"\",MAX(0,V36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ36-FJ36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,W36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA36-FK36))","v":9.7480107671601566},{"$f":"IF($D36=1,\"\",MAX(0,X36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB36-FL36))","v":18.005251388888897},{"$f":"IF($D36=1,\"\",MAX(0,Y36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC36-FM36))","v":8.0779314516129013},{"$f":"IF($D36=1,\"\",MAX(0,Z36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED36-FN36))","v":29.788665277777781},{"$f":"IF($D36=1,\"\",MAX(0,AA36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE36-FO36))","v":27.692196236559131},{"$f":"IF($D36=1,\"\",MAX(0,AB36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF36-FP36))","v":33.481565860215042},{"$f":"IF($D36=1,\"\",MAX(0,AC36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG36-FQ36))","v":18.037693055555536},{"$f":"IF($D36=1,\"\",MAX(0,AD36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH36-FR36))","v":2.2018817204305208E-2},{"$f":"IF($D36=1,\"\",MAX(0,AE36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI36-FS36))","v":6.8886269070738138E-2},{"$f":"IF($D36=1,\"\",MAX(0,AF36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ36-FT36))","v":15.806583333333332},{"$f":"IF($D36=1,\"\",MAX(0,AG36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK36-FU36))","v":9.1010470430107446},{"$f":"IF($D36=1,\"\",MAX(0,AH36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL36-FV36))","v":0},{"$f":"IF($D36=1,\"\",MAX(0,AI36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM36-FW36))","v":9.675800807537005},{"$f":"IF($D36=1,\"\",MAX(0,AJ36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN36-FX36))","v":17.890022222222232},{"$f":"IF($D36=1,\"\",MAX(0,AK36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO36-FY36))","v":8.0028225806451481},{"$f":"IF($D36=1,\"\",MAX(0,AL36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP36-FZ36))","v":29.74315138888889},{"$f":"IF($D36=1,\"\",MAX(0,AM36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ36-GA36))","v":27.640879032258088},{"$f":"IF($D36=1,\"\",MAX(0,AN36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER36-GB36))","v":33.432922043010748},{"$f":"IF($D36=1,\"\",MAX(0,AO36-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B36,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES36-GC36))","v":17.955376388888908},886362.88144507317,5688932.3322861465,4509652.0332608586,{"$f":"+LR36-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10095,"Sumas, Town of",0,{"$f":"+VLOOKUP($B39,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ39,AP39))))","v":5.1840000000000002},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK39,AQ39))))","v":5.7770000000000001},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL39,AR39))))","v":5.6310000000000002},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM39,AS39))))","v":6.0709999999999997},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN39,AT39))))","v":5.83},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO39,AU39))))","v":5.5279999999999996},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP39,AV39))))","v":5.2380000000000004},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ39,AW39))))","v":5.0540000000000003},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR39,AX39))))","v":5.0369999999999999},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS39,AY39))))","v":5.1070000000000002},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT39,AZ39))))","v":4.766},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU39,BA39))))","v":4.8899999999999997},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV39,BB39))))","v":5.165},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW39,BC39))))","v":5.76},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX39,BD39))))","v":5.6139999999999999},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY39,BE39))))","v":6.0570000000000004},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ39,BF39))))","v":5.82},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA39,BG39))))","v":5.5179999999999998},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB39,BH39))))","v":5.226},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC39,BI39))))","v":5.04},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED39,BJ39))))","v":5.0220000000000002},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE39,BK39))))","v":5.0910000000000002},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF39,BL39))))","v":4.75},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG39,BM39))))","v":4.875},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH39,BN39))))","v":5.1520000000000001},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI39,BO39))))","v":5.7480000000000002},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ39,BP39))))","v":5.6040000000000001},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK39,BQ39))))","v":6.048},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL39,BR39))))","v":5.8},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM39,BS39))))","v":5.5110000000000001},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN39,BT39))))","v":5.218},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO39,BU39))))","v":5.0309999999999997},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP39,BV39))))","v":5.0119999999999996},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ39,BW39))))","v":5.0810000000000004},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER39,BX39))))","v":4.7370000000000001},{"$f":"+IF(AND($D39=0,$E39=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B39,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B39,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D39=1,\"\",IF($E39=1,IF(BlockShape=\"Yes\",VLOOKUP($B39,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES39,BY39))))","v":4.8630000000000004},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0050763888888889},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2901588541666671},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2313749999999999},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7417716346153842},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7486145833333335},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5291514423076924},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0215841346153844},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0656249999999998},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0185961538461541},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9896658653846155},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8983125000000003},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8679924999999997},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9906898148148149},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2771406250000004},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2188461538461537},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7841399999999998},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7407942708333328},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4719004629629628},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.012483173076923},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0542300000000004},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0064615384615383},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9776875},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8848918269230768},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8559050000000004},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0243701923076918},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2190124999999998},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2113918269230775},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7767049999999998},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7211774999999996},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4665810185185189},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0513574999999999},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9990937500000001},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9982836538461539},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0162475000000004},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8322199074074073},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8466374999999999},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9598749999999998},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2307091988130563},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2385365853658539},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6441951219512196},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5529270833333335},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3584617737003062},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0653881578947368},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9045697674418607},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9235328947368422},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9075945121951219},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8177896341463415},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7870843750000001},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9492435897435896},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2209080118694358},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2289451219512197},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6250232558139537},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5470763888888888},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3594437299035369},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.058450657894737},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8964302325581395},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9147039473684213},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8988658536585366},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8080884146341463},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.778375},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9366615853658535},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2241339563862925},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2232408536585364},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6193895348837208},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5302736486486488},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3554501607717042},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0455531250000001},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8947652439024387},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9087532894736841},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8884593023255816},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8047756410256413},{"$f":"+IF($D39=1,\"\",IF($E39=0,VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E39=1,(VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B39,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7717000000000001},{"$f":"IF($D39=1,\"\",(AP39*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ39*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5667661290322581},{"$f":"IF($D39=1,\"\",(AQ39*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA39*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7949653259361997},{"$f":"IF($D39=1,\"\",(AR39*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB39*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7936720430107531},{"$f":"IF($D39=1,\"\",(AS39*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC39*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2578938172043008},{"$f":"IF($D39=1,\"\",(AT39*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD39*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2361770833333336},{"$f":"IF($D39=1,\"\",(AU39*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE39*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0139219380888296},{"$f":"IF($D39=1,\"\",(AV39*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF39*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6178569444444446},{"$f":"IF($D39=1,\"\",(AW39*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG39*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5287930107526884},{"$f":"IF($D39=1,\"\",(AX39*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH39*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5562361111111116},{"$f":"IF($D39=1,\"\",(AY39*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI39*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5126236559139783},{"$f":"IF($D39=1,\"\",(AZ39*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ39*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4219529569892475},{"$f":"IF($D39=1,\"\",(BA39*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK39*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3875888888888888},{"$f":"IF($D39=1,\"\",(BB39*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL39*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5539543010752688},{"$f":"IF($D39=1,\"\",(BC39*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM39*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7834507628294034},{"$f":"IF($D39=1,\"\",(BD39*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN39*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7824381720430109},{"$f":"IF($D39=1,\"\",(BE39*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO39*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2482043010752681},{"$f":"IF($D39=1,\"\",(BF39*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP39*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2292008928571425},{"$f":"IF($D39=1,\"\",(BG39*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ39*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0062557200538356},{"$f":"IF($D39=1,\"\",(BH39*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR39*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6096694444444446},{"$f":"IF($D39=1,\"\",(BI39*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS39*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5189032258064521},{"$f":"IF($D39=1,\"\",(BJ39*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT39*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5454972222222221},{"$f":"IF($D39=1,\"\",(BK39*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU39*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5020779569892477},{"$f":"IF($D39=1,\"\",(BL39*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV39*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4101720430107529},{"$f":"IF($D39=1,\"\",(BM39*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW39*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3770027777777778},{"$f":"IF($D39=1,\"\",(BN39*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX39*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5448427419354829},{"$f":"IF($D39=1,\"\",(BO39*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY39*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7760776699029122},{"$f":"IF($D39=1,\"\",(BP39*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ39*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.7757553763440863},{"$f":"IF($D39=1,\"\",(BQ39*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA39*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2416021505376333},{"$f":"IF($D39=1,\"\",(BR39*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB39*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2147011494252871},{"$f":"IF($D39=1,\"\",(BS39*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC39*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0014912516823689},{"$f":"IF($D39=1,\"\",(BT39*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD39*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.6043333333333334},{"$f":"IF($D39=1,\"\",(BU39*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE39*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5122392473118276},{"$f":"IF($D39=1,\"\",(BV39*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF39*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5382597222222221},{"$f":"IF($D39=1,\"\",(BW39*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG39*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4947970430107533},{"$f":"IF($D39=1,\"\",(BX39*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH39*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4013561827956988},{"$f":"IF($D39=1,\"\",(BY39*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI39*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3688875},0.64400000000000002,0.96,1.0369999999999999,0.89100000000000001,0.78,0.88900000000000001,0.878,0.95199999999999996,0.88100000000000001,0.90500000000000003,0.78100000000000003,0.88700000000000001,0.64400000000000002,0.96,1.0369999999999999,0.89100000000000001,0.78,0.88900000000000001,0.878,0.95199999999999996,0.88100000000000001,0.90500000000000003,0.78100000000000003,0.88700000000000001,0.64400000000000002,0.96,1.0369999999999999,0.89100000000000001,0.78,0.88900000000000001,0.878,0.95199999999999996,0.88100000000000001,0.90500000000000003,0.78100000000000003,0.88700000000000001,{"$f":"IF($D39=1,\"\",MAX(F39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP39,0))","v":1.1789236111111112},{"$f":"IF($D39=1,\"\",MAX(G39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ39,0))","v":1.486841145833333},{"$f":"IF($D39=1,\"\",MAX(H39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR39,0))","v":1.3996250000000003},{"$f":"IF($D39=1,\"\",MAX(I39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS39,0))","v":1.3292283653846155},{"$f":"IF($D39=1,\"\",MAX(J39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT39,0))","v":1.0813854166666665},{"$f":"IF($D39=1,\"\",MAX(K39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU39,0))","v":0.99884855769230718},{"$f":"IF($D39=1,\"\",MAX(L39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV39,0))","v":1.216415865384616},{"$f":"IF($D39=1,\"\",MAX(M39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW39,0))","v":0.98837500000000045},{"$f":"IF($D39=1,\"\",MAX(N39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX39,0))","v":1.0184038461538458},{"$f":"IF($D39=1,\"\",MAX(O39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY39,0))","v":1.1173341346153847},{"$f":"IF($D39=1,\"\",MAX(P39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ39,0))","v":0.86768749999999972},{"$f":"IF($D39=1,\"\",MAX(Q39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA39,0))","v":1.0220075},{"$f":"IF($D39=1,\"\",MAX(R39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB39,0))","v":1.1743101851851852},{"$f":"IF($D39=1,\"\",MAX(S39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC39,0))","v":1.4828593749999994},{"$f":"IF($D39=1,\"\",MAX(T39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD39,0))","v":1.3951538461538462},{"$f":"IF($D39=1,\"\",MAX(U39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE39,0))","v":1.2728600000000005},{"$f":"IF($D39=1,\"\",MAX(V39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF39,0))","v":1.0792057291666675},{"$f":"IF($D39=1,\"\",MAX(W39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG39,0))","v":1.046099537037037},{"$f":"IF($D39=1,\"\",MAX(X39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH39,0))","v":1.2135168269230769},{"$f":"IF($D39=1,\"\",MAX(Y39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI39,0))","v":0.98576999999999959},{"$f":"IF($D39=1,\"\",MAX(Z39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ39,0))","v":1.0155384615384619},{"$f":"IF($D39=1,\"\",MAX(AA39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK39,0))","v":1.1133125000000001},{"$f":"IF($D39=1,\"\",MAX(AB39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL39,0))","v":0.86510817307692323},{"$f":"IF($D39=1,\"\",MAX(AC39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM39,0))","v":1.0190949999999996},{"$f":"IF($D39=1,\"\",MAX(AD39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN39,0))","v":1.1276298076923084},{"$f":"IF($D39=1,\"\",MAX(AE39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO39,0))","v":1.5289875000000004},{"$f":"IF($D39=1,\"\",MAX(AF39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP39,0))","v":1.3926081730769226},{"$f":"IF($D39=1,\"\",MAX(AG39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ39,0))","v":1.2712950000000003},{"$f":"IF($D39=1,\"\",MAX(AH39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR39,0))","v":1.0788225000000002},{"$f":"IF($D39=1,\"\",MAX(AI39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS39,0))","v":1.0444189814814813},{"$f":"IF($D39=1,\"\",MAX(AJ39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT39,0))","v":1.1666425},{"$f":"IF($D39=1,\"\",MAX(AK39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU39,0))","v":1.0319062499999996},{"$f":"IF($D39=1,\"\",MAX(AL39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV39,0))","v":1.0137163461538456},{"$f":"IF($D39=1,\"\",MAX(AM39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW39,0))","v":1.0647525},{"$f":"IF($D39=1,\"\",MAX(AN39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX39,0))","v":0.90478009259259284},{"$f":"IF($D39=1,\"\",MAX(AO39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B39,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY39,0))","v":1.0163625000000005},{"$f":"IF($D39=1,\"\",MAX(0,F39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP39-ET39))","v":0.5349236111111112},{"$f":"IF($D39=1,\"\",MAX(0,G39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ39-EU39))","v":0.52684114583333308},{"$f":"IF($D39=1,\"\",MAX(0,H39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR39-EV39))","v":0.36262500000000042},{"$f":"IF($D39=1,\"\",MAX(0,I39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS39-EW39))","v":0.43822836538461551},{"$f":"IF($D39=1,\"\",MAX(0,J39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT39-EX39))","v":0.30138541666666652},{"$f":"IF($D39=1,\"\",MAX(0,K39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU39-EY39))","v":0.10984855769230717},{"$f":"IF($D39=1,\"\",MAX(0,L39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV39-EZ39))","v":0.33841586538461599},{"$f":"IF($D39=1,\"\",MAX(0,M39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW39-FA39))","v":3.637500000000049E-2},{"$f":"IF($D39=1,\"\",MAX(0,N39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX39-FB39))","v":0.13740384615384582},{"$f":"IF($D39=1,\"\",MAX(0,O39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY39-FC39))","v":0.21233413461538464},{"$f":"IF($D39=1,\"\",MAX(0,P39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ39-FD39))","v":8.6687499999999695E-2},{"$f":"IF($D39=1,\"\",MAX(0,Q39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA39-FE39))","v":0.13500749999999995},{"$f":"IF($D39=1,\"\",MAX(0,R39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB39-FF39))","v":0.53031018518518513},{"$f":"IF($D39=1,\"\",MAX(0,S39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC39-FG39))","v":0.52285937499999946},{"$f":"IF($D39=1,\"\",MAX(0,T39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD39-FH39))","v":0.35815384615384627},{"$f":"IF($D39=1,\"\",MAX(0,U39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE39-FI39))","v":0.38186000000000053},{"$f":"IF($D39=1,\"\",MAX(0,V39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF39-FJ39))","v":0.29920572916666743},{"$f":"IF($D39=1,\"\",MAX(0,W39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG39-FK39))","v":0.15709953703703694},{"$f":"IF($D39=1,\"\",MAX(0,X39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH39-FL39))","v":0.33551682692307694},{"$f":"IF($D39=1,\"\",MAX(0,Y39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI39-FM39))","v":3.3769999999999634E-2},{"$f":"IF($D39=1,\"\",MAX(0,Z39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ39-FN39))","v":0.13453846153846194},{"$f":"IF($D39=1,\"\",MAX(0,AA39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK39-FO39))","v":0.20831250000000012},{"$f":"IF($D39=1,\"\",MAX(0,AB39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL39-FP39))","v":8.4108173076923198E-2},{"$f":"IF($D39=1,\"\",MAX(0,AC39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM39-FQ39))","v":0.13209499999999963},{"$f":"IF($D39=1,\"\",MAX(0,AD39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN39-FR39))","v":0.48362980769230834},{"$f":"IF($D39=1,\"\",MAX(0,AE39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO39-FS39))","v":0.56898750000000042},{"$f":"IF($D39=1,\"\",MAX(0,AF39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP39-FT39))","v":0.35560817307692272},{"$f":"IF($D39=1,\"\",MAX(0,AG39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ39-FU39))","v":0.38029500000000027},{"$f":"IF($D39=1,\"\",MAX(0,AH39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR39-FV39))","v":0.29882250000000021},{"$f":"IF($D39=1,\"\",MAX(0,AI39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS39-FW39))","v":0.15541898148148126},{"$f":"IF($D39=1,\"\",MAX(0,AJ39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT39-FX39))","v":0.28864250000000002},{"$f":"IF($D39=1,\"\",MAX(0,AK39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU39-FY39))","v":7.9906249999999623E-2},{"$f":"IF($D39=1,\"\",MAX(0,AL39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV39-FZ39))","v":0.13271634615384564},{"$f":"IF($D39=1,\"\",MAX(0,AM39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW39-GA39))","v":0.15975249999999996},{"$f":"IF($D39=1,\"\",MAX(0,AN39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX39-GB39))","v":0.12378009259259282},{"$f":"IF($D39=1,\"\",MAX(0,AO39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY39-GC39))","v":0.12936250000000049},{"$f":"IF($D39=1,\"\",MAX(0,F39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ39))","v":1.6172338709677421},{"$f":"IF($D39=1,\"\",MAX(0,G39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK39))","v":1.9820346740638004},{"$f":"IF($D39=1,\"\",MAX(0,H39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL39))","v":1.8373279569892471},{"$f":"IF($D39=1,\"\",MAX(0,I39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM39))","v":1.8131061827956989},{"$f":"IF($D39=1,\"\",MAX(0,J39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN39))","v":1.5938229166666664},{"$f":"IF($D39=1,\"\",MAX(0,K39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO39))","v":1.51407806191117},{"$f":"IF($D39=1,\"\",MAX(0,L39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP39))","v":1.6201430555555558},{"$f":"IF($D39=1,\"\",MAX(0,M39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ39))","v":1.5252069892473119},{"$f":"IF($D39=1,\"\",MAX(0,N39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR39))","v":1.4807638888888883},{"$f":"IF($D39=1,\"\",MAX(0,O39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS39))","v":1.5943763440860219},{"$f":"IF($D39=1,\"\",MAX(0,P39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT39))","v":1.3440470430107525},{"$f":"IF($D39=1,\"\",MAX(0,Q39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU39))","v":1.5024111111111109},{"$f":"IF($D39=1,\"\",MAX(0,R39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV39))","v":1.6110456989247313},{"$f":"IF($D39=1,\"\",MAX(0,S39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW39))","v":1.9765492371705964},{"$f":"IF($D39=1,\"\",MAX(0,T39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX39))","v":1.831561827956989},{"$f":"IF($D39=1,\"\",MAX(0,U39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY39))","v":1.8087956989247322},{"$f":"IF($D39=1,\"\",MAX(0,V39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ39))","v":1.5907991071428578},{"$f":"IF($D39=1,\"\",MAX(0,W39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA39))","v":1.5117442799461642},{"$f":"IF($D39=1,\"\",MAX(0,X39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB39))","v":1.6163305555555554},{"$f":"IF($D39=1,\"\",MAX(0,Y39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC39))","v":1.5210967741935479},{"$f":"IF($D39=1,\"\",MAX(0,Z39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED39))","v":1.4765027777777782},{"$f":"IF($D39=1,\"\",MAX(0,AA39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE39))","v":1.5889220430107525},{"$f":"IF($D39=1,\"\",MAX(0,AB39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF39))","v":1.3398279569892471},{"$f":"IF($D39=1,\"\",MAX(0,AC39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG39))","v":1.4979972222222222},{"$f":"IF($D39=1,\"\",MAX(0,AD39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH39))","v":1.6071572580645173},{"$f":"IF($D39=1,\"\",MAX(0,AE39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI39))","v":1.9719223300970881},{"$f":"IF($D39=1,\"\",MAX(0,AF39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ39))","v":1.8282446236559138},{"$f":"IF($D39=1,\"\",MAX(0,AG39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK39))","v":1.8063978494623667},{"$f":"IF($D39=1,\"\",MAX(0,AH39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL39))","v":1.5852988505747128},{"$f":"IF($D39=1,\"\",MAX(0,AI39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM39))","v":1.5095087483176313},{"$f":"IF($D39=1,\"\",MAX(0,AJ39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN39))","v":1.6136666666666666},{"$f":"IF($D39=1,\"\",MAX(0,AK39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO39))","v":1.5187607526881721},{"$f":"IF($D39=1,\"\",MAX(0,AL39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP39))","v":1.4737402777777775},{"$f":"IF($D39=1,\"\",MAX(0,AM39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ39))","v":1.5862029569892471},{"$f":"IF($D39=1,\"\",MAX(0,AN39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER39))","v":1.3356438172043013},{"$f":"IF($D39=1,\"\",MAX(0,AO39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES39))","v":1.4941125000000004},{"$f":"IF($D39=1,\"\",MAX(0,F39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ39-ET39))","v":0.97323387096774205},{"$f":"IF($D39=1,\"\",MAX(0,G39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK39-EU39))","v":1.0220346740638004},{"$f":"IF($D39=1,\"\",MAX(0,H39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL39-EV39))","v":0.80032795698924719},{"$f":"IF($D39=1,\"\",MAX(0,I39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM39-EW39))","v":0.92210618279569889},{"$f":"IF($D39=1,\"\",MAX(0,J39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN39-EX39))","v":0.8138229166666664},{"$f":"IF($D39=1,\"\",MAX(0,K39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO39-EY39))","v":0.62507806191116999},{"$f":"IF($D39=1,\"\",MAX(0,L39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP39-EZ39))","v":0.74214305555555582},{"$f":"IF($D39=1,\"\",MAX(0,M39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ39-FA39))","v":0.57320698924731195},{"$f":"IF($D39=1,\"\",MAX(0,N39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR39-FB39))","v":0.59976388888888832},{"$f":"IF($D39=1,\"\",MAX(0,O39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS39-FC39))","v":0.68937634408602189},{"$f":"IF($D39=1,\"\",MAX(0,P39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT39-FD39))","v":0.56304704301075248},{"$f":"IF($D39=1,\"\",MAX(0,Q39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU39-FE39))","v":0.61541111111111091},{"$f":"IF($D39=1,\"\",MAX(0,R39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV39-FF39))","v":0.96704569892473125},{"$f":"IF($D39=1,\"\",MAX(0,S39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW39-FG39))","v":1.0165492371705964},{"$f":"IF($D39=1,\"\",MAX(0,T39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX39-FH39))","v":0.79456182795698904},{"$f":"IF($D39=1,\"\",MAX(0,U39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY39-FI39))","v":0.91779569892473223},{"$f":"IF($D39=1,\"\",MAX(0,V39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ39-FJ39))","v":0.81079910714285774},{"$f":"IF($D39=1,\"\",MAX(0,W39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA39-FK39))","v":0.62274427994616421},{"$f":"IF($D39=1,\"\",MAX(0,X39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB39-FL39))","v":0.73833055555555538},{"$f":"IF($D39=1,\"\",MAX(0,Y39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC39-FM39))","v":0.56909677419354798},{"$f":"IF($D39=1,\"\",MAX(0,Z39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED39-FN39))","v":0.59550277777777816},{"$f":"IF($D39=1,\"\",MAX(0,AA39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE39-FO39))","v":0.68392204301075243},{"$f":"IF($D39=1,\"\",MAX(0,AB39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF39-FP39))","v":0.55882795698924703},{"$f":"IF($D39=1,\"\",MAX(0,AC39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG39-FQ39))","v":0.61099722222222219},{"$f":"IF($D39=1,\"\",MAX(0,AD39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH39-FR39))","v":0.96315725806451724},{"$f":"IF($D39=1,\"\",MAX(0,AE39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI39-FS39))","v":1.0119223300970881},{"$f":"IF($D39=1,\"\",MAX(0,AF39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ39-FT39))","v":0.79124462365591386},{"$f":"IF($D39=1,\"\",MAX(0,AG39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK39-FU39))","v":0.91539784946236669},{"$f":"IF($D39=1,\"\",MAX(0,AH39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL39-FV39))","v":0.80529885057471273},{"$f":"IF($D39=1,\"\",MAX(0,AI39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM39-FW39))","v":0.62050874831763125},{"$f":"IF($D39=1,\"\",MAX(0,AJ39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN39-FX39))","v":0.73566666666666658},{"$f":"IF($D39=1,\"\",MAX(0,AK39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO39-FY39))","v":0.56676075268817216},{"$f":"IF($D39=1,\"\",MAX(0,AL39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP39-FZ39))","v":0.59274027777777749},{"$f":"IF($D39=1,\"\",MAX(0,AM39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ39-GA39))","v":0.68120295698924704},{"$f":"IF($D39=1,\"\",MAX(0,AN39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER39-GB39))","v":0.55464381720430123},{"$f":"IF($D39=1,\"\",MAX(0,AO39-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B39,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES39-GC39))","v":0.60711250000000039},36138.132757629988,206628.59109692866,146089.94275763002,{"$f":"+LR39-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10101,"Clallam County PUD #1",0,{"$f":"+VLOOKUP($B41,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ41,AP41))))","v":111.086},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK41,AQ41))))","v":151.845},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL41,AR41))))","v":182.47499999999999},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM41,AS41))))","v":183.91},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN41,AT41))))","v":174.13899999999998},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO41,AU41))))","v":156.79599999999999},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP41,AV41))))","v":138.721},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ41,AW41))))","v":108.13499999999999},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR41,AX41))))","v":81.884999999999991},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS41,AY41))))","v":66.259999999999991},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT41,AZ41))))","v":68.352999999999994},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU41,BA41))))","v":84.173999999999992},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV41,BB41))))","v":111.98899999999999},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW41,BC41))))","v":152.893},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX41,BD41))))","v":183.524},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY41,BE41))))","v":184.959},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ41,BF41))))","v":175.18600000000001},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA41,BG41))))","v":157.84400000000002},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB41,BH41))))","v":139.68700000000001},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC41,BI41))))","v":109.09899999999999},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED41,BJ41))))","v":82.756},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE41,BK41))))","v":67.14},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF41,BL41))))","v":69.233999999999995},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG41,BM41))))","v":85.012},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH41,BN41))))","v":112.76899999999999},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI41,BO41))))","v":153.81800000000001},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ41,BP41))))","v":184.45000000000002},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK41,BQ41))))","v":185.88500000000002},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL41,BR41))))","v":176.11100000000002},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM41,BS41))))","v":158.77100000000002},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN41,BT41))))","v":140.53},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO41,BU41))))","v":109.941},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP41,BV41))))","v":83.504999999999995},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ41,BW41))))","v":67.899000000000001},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER41,BX41))))","v":69.994},{"$f":"+IF(AND($D41=0,$E41=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B41,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B41,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D41=1,\"\",IF($E41=1,IF(BlockShape=\"Yes\",VLOOKUP($B41,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES41,BY41))))","v":85.727999999999994},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.751874999999998},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.36364322916667},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.46330769230771},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.54183653846154},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":113.74924479166667},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.652911057692322},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.910939903846142},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.779512499999996},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.926288461538462},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.66028365384615},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.341394230769232},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.484982499999994},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.759374999999991},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.37032552083333},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.42134855769231},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.54109499999998},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":113.7351328125},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.841576388888896},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.91945192307692},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.790125000000003},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.940687500000003},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.672199519230773},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.352538461538465},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.499870000000001},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.689649038461539},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.944334999999995},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.26705048076923},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.3898825},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":113.4483975},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.724643518518519},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.055312499999999},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.98003605769231},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.831485576923079},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.922562500000005},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.955722222222221},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.390834999999996},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.544592948717941},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.638100890207724},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.57963719512195},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.49119817073171},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.280597222222212},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.392529051987765},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.96359210526316},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.413779069767443},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.690914473684209},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.332451219512194},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.452405487804882},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.790881249999998},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.552365384615385},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.645320474777449},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.54539634146343},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.44664825581394},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.269923611111111},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.655823151125418},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.972194078947382},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.42404360465116},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.704332236842106},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.343859756097558},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.462966463414631},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.804593749999995},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.272542682926833},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.66705607476635},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":101.39734756097559},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":98.303645348837208},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.366837837837835},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.539360128617375},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.340165625000012},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.984856707317086},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.594424342105263},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.966593023255811},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.650586538461539},{"$f":"+IF($D41=1,\"\",IF($E41=0,VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E41=1,(VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B41,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.694765624999995},{"$f":"IF($D41=1,\"\",(AP41*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ41*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.79398252688172},{"$f":"IF($D41=1,\"\",(AQ41*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA41*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.806766990291266},{"$f":"IF($D41=1,\"\",(AR41*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB41*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":112.13824865591398},{"$f":"IF($D41=1,\"\",(AS41*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC41*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":113.58402822580643},{"$f":"IF($D41=1,\"\",(AT41*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD41*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.26268154761904},{"$f":"IF($D41=1,\"\",(AU41*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE41*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.736161507402429},{"$f":"IF($D41=1,\"\",(AV41*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF41*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.288726388888875},{"$f":"IF($D41=1,\"\",(AW41*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG41*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.674926075268814},{"$f":"IF($D41=1,\"\",(AX41*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH41*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.182463888888883},{"$f":"IF($D41=1,\"\",(AY41*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI41*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.107153225806456},{"$f":"IF($D41=1,\"\",(AZ41*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ41*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.895711021505377},{"$f":"IF($D41=1,\"\",(BA41*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK41*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.843159722222218},{"$f":"IF($D41=1,\"\",(BB41*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL41*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.801596774193541},{"$f":"IF($D41=1,\"\",(BC41*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM41*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.813700416088764},{"$f":"IF($D41=1,\"\",(BD41*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN41*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":112.09969220430108},{"$f":"IF($D41=1,\"\",(BE41*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO41*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":113.55118951612903},{"$f":"IF($D41=1,\"\",(BF41*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP41*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.2500431547619},{"$f":"IF($D41=1,\"\",(BG41*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ41*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.740944818304186},{"$f":"IF($D41=1,\"\",(BH41*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR41*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.297276388888889},{"$f":"IF($D41=1,\"\",(BI41*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS41*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.685377688172046},{"$f":"IF($D41=1,\"\",(BJ41*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT41*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.196448611111109},{"$f":"IF($D41=1,\"\",(BK41*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU41*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.118845430107527},{"$f":"IF($D41=1,\"\",(BL41*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV41*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.906598118279575},{"$f":"IF($D41=1,\"\",(BM41*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW41*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.857524999999995},{"$f":"IF($D41=1,\"\",(BN41*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX41*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":68.688559139784942},{"$f":"IF($D41=1,\"\",(BO41*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY41*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.697446601941749},{"$f":"IF($D41=1,\"\",(BP41*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ41*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.94814919354837},{"$f":"IF($D41=1,\"\",(BQ41*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA41*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":113.40377284946237},{"$f":"IF($D41=1,\"\",(BR41*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB41*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.60911350574713},{"$f":"IF($D41=1,\"\",(BS41*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC41*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.624208613728143},{"$f":"IF($D41=1,\"\",(BT41*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD41*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.181913888888886},{"$f":"IF($D41=1,\"\",(BU41*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE41*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.573559139784948},{"$f":"IF($D41=1,\"\",(BV41*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF41*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.086948611111112},{"$f":"IF($D41=1,\"\",(BW41*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG41*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.007436827956994},{"$f":"IF($D41=1,\"\",(BX41*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH41*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.795504032258059},{"$f":"IF($D41=1,\"\",(BY41*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI41*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":53.748137499999999},54.098999999999997,54.415999999999997,37.786999999999999,43.348999999999997,42.893999999999998,46.154000000000003,43.045000000000002,28.597000000000001,13.895,3.7749999999999999,3.53,23.228000000000002,54.098999999999997,54.415999999999997,37.786999999999999,43.348999999999997,42.893999999999998,46.154000000000003,43.045000000000002,28.597000000000001,13.895,3.7749999999999999,3.53,23.228000000000002,54.098999999999997,54.415999999999997,37.786999999999999,43.348999999999997,42.893999999999998,46.154000000000003,43.045000000000002,28.597000000000001,13.895,3.7749999999999999,3.53,23.228000000000002,{"$f":"IF($D41=1,\"\",MAX(F41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP41,0))","v":36.334125},{"$f":"IF($D41=1,\"\",MAX(G41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ41,0))","v":48.48135677083333},{"$f":"IF($D41=1,\"\",MAX(H41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR41,0))","v":62.011692307692286},{"$f":"IF($D41=1,\"\",MAX(I41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS41,0))","v":62.368163461538458},{"$f":"IF($D41=1,\"\",MAX(J41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT41,0))","v":60.389755208333312},{"$f":"IF($D41=1,\"\",MAX(K41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU41,0))","v":58.143088942307671},{"$f":"IF($D41=1,\"\",MAX(L41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV41,0))","v":61.810060096153862},{"$f":"IF($D41=1,\"\",MAX(M41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW41,0))","v":42.355487499999995},{"$f":"IF($D41=1,\"\",MAX(N41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX41,0))","v":24.958711538461529},{"$f":"IF($D41=1,\"\",MAX(O41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY41,0))","v":11.599716346153841},{"$f":"IF($D41=1,\"\",MAX(P41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ41,0))","v":11.011605769230762},{"$f":"IF($D41=1,\"\",MAX(Q41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA41,0))","v":24.689017499999999},{"$f":"IF($D41=1,\"\",MAX(R41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB41,0))","v":37.229624999999999},{"$f":"IF($D41=1,\"\",MAX(S41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC41,0))","v":49.522674479166668},{"$f":"IF($D41=1,\"\",MAX(T41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD41,0))","v":63.102651442307689},{"$f":"IF($D41=1,\"\",MAX(U41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE41,0))","v":58.417905000000019},{"$f":"IF($D41=1,\"\",MAX(V41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF41,0))","v":61.450867187500009},{"$f":"IF($D41=1,\"\",MAX(W41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG41,0))","v":63.002423611111126},{"$f":"IF($D41=1,\"\",MAX(X41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH41,0))","v":62.767548076923092},{"$f":"IF($D41=1,\"\",MAX(Y41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI41,0))","v":43.308874999999986},{"$f":"IF($D41=1,\"\",MAX(Z41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ41,0))","v":25.815312499999997},{"$f":"IF($D41=1,\"\",MAX(AA41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK41,0))","v":12.467800480769228},{"$f":"IF($D41=1,\"\",MAX(AB41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL41,0))","v":11.881461538461529},{"$f":"IF($D41=1,\"\",MAX(AC41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM41,0))","v":25.512129999999999},{"$f":"IF($D41=1,\"\",MAX(AD41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN41,0))","v":35.079350961538452},{"$f":"IF($D41=1,\"\",MAX(AE41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO41,0))","v":54.873665000000017},{"$f":"IF($D41=1,\"\",MAX(AF41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP41,0))","v":64.182949519230789},{"$f":"IF($D41=1,\"\",MAX(AG41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ41,0))","v":59.495117500000021},{"$f":"IF($D41=1,\"\",MAX(AH41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR41,0))","v":62.66260250000002},{"$f":"IF($D41=1,\"\",MAX(AI41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS41,0))","v":64.046356481481496},{"$f":"IF($D41=1,\"\",MAX(AJ41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT41,0))","v":60.474687500000002},{"$f":"IF($D41=1,\"\",MAX(AK41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU41,0))","v":46.960963942307693},{"$f":"IF($D41=1,\"\",MAX(AL41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV41,0))","v":26.673514423076917},{"$f":"IF($D41=1,\"\",MAX(AM41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW41,0))","v":10.976437499999996},{"$f":"IF($D41=1,\"\",MAX(AN41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX41,0))","v":15.038277777777779},{"$f":"IF($D41=1,\"\",MAX(AO41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B41,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY41,0))","v":26.337164999999999},{"$f":"IF($D41=1,\"\",MAX(0,F41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP41-ET41))","v":0},{"$f":"IF($D41=1,\"\",MAX(0,G41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ41-EU41))","v":0},{"$f":"IF($D41=1,\"\",MAX(0,H41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR41-EV41))","v":24.224692307692287},{"$f":"IF($D41=1,\"\",MAX(0,I41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS41-EW41))","v":19.019163461538461},{"$f":"IF($D41=1,\"\",MAX(0,J41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT41-EX41))","v":17.495755208333314},{"$f":"IF($D41=1,\"\",MAX(0,K41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU41-EY41))","v":11.989088942307667},{"$f":"IF($D41=1,\"\",MAX(0,L41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV41-EZ41))","v":18.76506009615386},{"$f":"IF($D41=1,\"\",MAX(0,M41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW41-FA41))","v":13.758487499999994},{"$f":"IF($D41=1,\"\",MAX(0,N41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX41-FB41))","v":11.063711538461529},{"$f":"IF($D41=1,\"\",MAX(0,O41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY41-FC41))","v":7.8247163461538403},{"$f":"IF($D41=1,\"\",MAX(0,P41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ41-FD41))","v":7.4816057692307627},{"$f":"IF($D41=1,\"\",MAX(0,Q41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA41-FE41))","v":1.461017499999997},{"$f":"IF($D41=1,\"\",MAX(0,R41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB41-FF41))","v":0},{"$f":"IF($D41=1,\"\",MAX(0,S41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC41-FG41))","v":0},{"$f":"IF($D41=1,\"\",MAX(0,T41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD41-FH41))","v":25.31565144230769},{"$f":"IF($D41=1,\"\",MAX(0,U41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE41-FI41))","v":15.068905000000022},{"$f":"IF($D41=1,\"\",MAX(0,V41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF41-FJ41))","v":18.556867187500011},{"$f":"IF($D41=1,\"\",MAX(0,W41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG41-FK41))","v":16.848423611111123},{"$f":"IF($D41=1,\"\",MAX(0,X41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH41-FL41))","v":19.72254807692309},{"$f":"IF($D41=1,\"\",MAX(0,Y41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI41-FM41))","v":14.711874999999985},{"$f":"IF($D41=1,\"\",MAX(0,Z41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ41-FN41))","v":11.920312499999998},{"$f":"IF($D41=1,\"\",MAX(0,AA41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK41-FO41))","v":8.6928004807692272},{"$f":"IF($D41=1,\"\",MAX(0,AB41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL41-FP41))","v":8.3514615384615301},{"$f":"IF($D41=1,\"\",MAX(0,AC41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM41-FQ41))","v":2.2841299999999976},{"$f":"IF($D41=1,\"\",MAX(0,AD41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN41-FR41))","v":0},{"$f":"IF($D41=1,\"\",MAX(0,AE41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO41-FS41))","v":0.45766500000001997},{"$f":"IF($D41=1,\"\",MAX(0,AF41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP41-FT41))","v":26.39594951923079},{"$f":"IF($D41=1,\"\",MAX(0,AG41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ41-FU41))","v":16.146117500000024},{"$f":"IF($D41=1,\"\",MAX(0,AH41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR41-FV41))","v":19.768602500000021},{"$f":"IF($D41=1,\"\",MAX(0,AI41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS41-FW41))","v":17.892356481481492},{"$f":"IF($D41=1,\"\",MAX(0,AJ41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT41-FX41))","v":17.4296875},{"$f":"IF($D41=1,\"\",MAX(0,AK41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU41-FY41))","v":18.363963942307691},{"$f":"IF($D41=1,\"\",MAX(0,AL41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV41-FZ41))","v":12.778514423076917},{"$f":"IF($D41=1,\"\",MAX(0,AM41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW41-GA41))","v":7.2014374999999955},{"$f":"IF($D41=1,\"\",MAX(0,AN41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX41-GB41))","v":11.50827777777778},{"$f":"IF($D41=1,\"\",MAX(0,AO41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY41-GC41))","v":3.1091649999999973},{"$f":"IF($D41=1,\"\",MAX(0,F41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ41))","v":42.292017473118278},{"$f":"IF($D41=1,\"\",MAX(0,G41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK41))","v":60.038233009708733},{"$f":"IF($D41=1,\"\",MAX(0,H41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL41))","v":70.336751344086011},{"$f":"IF($D41=1,\"\",MAX(0,I41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM41))","v":70.325971774193562},{"$f":"IF($D41=1,\"\",MAX(0,J41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN41))","v":67.876318452380943},{"$f":"IF($D41=1,\"\",MAX(0,K41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO41))","v":67.059838492597564},{"$f":"IF($D41=1,\"\",MAX(0,L41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP41))","v":66.432273611111128},{"$f":"IF($D41=1,\"\",MAX(0,M41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ41))","v":49.460073924731176},{"$f":"IF($D41=1,\"\",MAX(0,N41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR41))","v":29.702536111111108},{"$f":"IF($D41=1,\"\",MAX(0,O41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS41))","v":16.152846774193534},{"$f":"IF($D41=1,\"\",MAX(0,P41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT41))","v":18.457288978494617},{"$f":"IF($D41=1,\"\",MAX(0,Q41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU41))","v":30.330840277777774},{"$f":"IF($D41=1,\"\",MAX(0,R41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV41))","v":43.187403225806449},{"$f":"IF($D41=1,\"\",MAX(0,S41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW41))","v":61.079299583911236},{"$f":"IF($D41=1,\"\",MAX(0,T41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX41))","v":71.424307795698923},{"$f":"IF($D41=1,\"\",MAX(0,U41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY41))","v":71.407810483870975},{"$f":"IF($D41=1,\"\",MAX(0,V41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ41))","v":68.93595684523811},{"$f":"IF($D41=1,\"\",MAX(0,W41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA41))","v":68.103055181695836},{"$f":"IF($D41=1,\"\",MAX(0,X41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB41))","v":67.389723611111123},{"$f":"IF($D41=1,\"\",MAX(0,Y41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC41))","v":50.413622311827943},{"$f":"IF($D41=1,\"\",MAX(0,Z41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED41))","v":30.559551388888892},{"$f":"IF($D41=1,\"\",MAX(0,AA41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE41))","v":17.021154569892474},{"$f":"IF($D41=1,\"\",MAX(0,AB41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF41))","v":19.327401881720419},{"$f":"IF($D41=1,\"\",MAX(0,AC41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG41))","v":31.154475000000005},{"$f":"IF($D41=1,\"\",MAX(0,AD41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH41))","v":44.080440860215049},{"$f":"IF($D41=1,\"\",MAX(0,AE41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI41))","v":62.120553398058263},{"$f":"IF($D41=1,\"\",MAX(0,AF41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ41))","v":72.501850806451642},{"$f":"IF($D41=1,\"\",MAX(0,AG41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK41))","v":72.481227150537649},{"$f":"IF($D41=1,\"\",MAX(0,AH41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL41))","v":69.501886494252886},{"$f":"IF($D41=1,\"\",MAX(0,AI41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM41))","v":69.146791386271872},{"$f":"IF($D41=1,\"\",MAX(0,AJ41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN41))","v":68.348086111111115},{"$f":"IF($D41=1,\"\",MAX(0,AK41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO41))","v":51.367440860215055},{"$f":"IF($D41=1,\"\",MAX(0,AL41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP41))","v":31.418051388888884},{"$f":"IF($D41=1,\"\",MAX(0,AM41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ41))","v":17.891563172043007},{"$f":"IF($D41=1,\"\",MAX(0,AN41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER41))","v":20.198495967741941},{"$f":"IF($D41=1,\"\",MAX(0,AO41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES41))","v":31.979862499999996},{"$f":"IF($D41=1,\"\",MAX(0,F41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ41-ET41))","v":0},{"$f":"IF($D41=1,\"\",MAX(0,G41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK41-EU41))","v":5.6222330097087365},{"$f":"IF($D41=1,\"\",MAX(0,H41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL41-EV41))","v":32.549751344086012},{"$f":"IF($D41=1,\"\",MAX(0,I41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM41-EW41))","v":26.976971774193565},{"$f":"IF($D41=1,\"\",MAX(0,J41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN41-EX41))","v":24.982318452380945},{"$f":"IF($D41=1,\"\",MAX(0,K41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO41-EY41))","v":20.90583849259756},{"$f":"IF($D41=1,\"\",MAX(0,L41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP41-EZ41))","v":23.387273611111127},{"$f":"IF($D41=1,\"\",MAX(0,M41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ41-FA41))","v":20.863073924731175},{"$f":"IF($D41=1,\"\",MAX(0,N41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR41-FB41))","v":15.807536111111109},{"$f":"IF($D41=1,\"\",MAX(0,O41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS41-FC41))","v":12.377846774193534},{"$f":"IF($D41=1,\"\",MAX(0,P41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT41-FD41))","v":14.927288978494618},{"$f":"IF($D41=1,\"\",MAX(0,Q41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU41-FE41))","v":7.1028402777777728},{"$f":"IF($D41=1,\"\",MAX(0,R41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV41-FF41))","v":0},{"$f":"IF($D41=1,\"\",MAX(0,S41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW41-FG41))","v":6.6632995839112397},{"$f":"IF($D41=1,\"\",MAX(0,T41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX41-FH41))","v":33.637307795698923},{"$f":"IF($D41=1,\"\",MAX(0,U41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY41-FI41))","v":28.058810483870978},{"$f":"IF($D41=1,\"\",MAX(0,V41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ41-FJ41))","v":26.041956845238111},{"$f":"IF($D41=1,\"\",MAX(0,W41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA41-FK41))","v":21.949055181695833},{"$f":"IF($D41=1,\"\",MAX(0,X41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB41-FL41))","v":24.344723611111121},{"$f":"IF($D41=1,\"\",MAX(0,Y41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC41-FM41))","v":21.816622311827942},{"$f":"IF($D41=1,\"\",MAX(0,Z41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED41-FN41))","v":16.664551388888892},{"$f":"IF($D41=1,\"\",MAX(0,AA41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE41-FO41))","v":13.246154569892473},{"$f":"IF($D41=1,\"\",MAX(0,AB41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF41-FP41))","v":15.79740188172042},{"$f":"IF($D41=1,\"\",MAX(0,AC41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG41-FQ41))","v":7.9264750000000035},{"$f":"IF($D41=1,\"\",MAX(0,AD41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH41-FR41))","v":0},{"$f":"IF($D41=1,\"\",MAX(0,AE41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI41-FS41))","v":7.7045533980582661},{"$f":"IF($D41=1,\"\",MAX(0,AF41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ41-FT41))","v":34.714850806451643},{"$f":"IF($D41=1,\"\",MAX(0,AG41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK41-FU41))","v":29.132227150537652},{"$f":"IF($D41=1,\"\",MAX(0,AH41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL41-FV41))","v":26.607886494252888},{"$f":"IF($D41=1,\"\",MAX(0,AI41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM41-FW41))","v":22.992791386271868},{"$f":"IF($D41=1,\"\",MAX(0,AJ41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN41-FX41))","v":25.303086111111114},{"$f":"IF($D41=1,\"\",MAX(0,AK41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO41-FY41))","v":22.770440860215054},{"$f":"IF($D41=1,\"\",MAX(0,AL41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP41-FZ41))","v":17.523051388888884},{"$f":"IF($D41=1,\"\",MAX(0,AM41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ41-GA41))","v":14.116563172043007},{"$f":"IF($D41=1,\"\",MAX(0,AN41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER41-GB41))","v":16.66849596774194},{"$f":"IF($D41=1,\"\",MAX(0,AO41-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B41,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES41-GC41))","v":8.7518624999999943},1364773.9276247539,6115219.5039426871,5192117.6346760355,{"$f":"+LR41-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10112,"Columbia River PUD",0,{"$f":"+VLOOKUP($B47,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ47,AP47))))","v":74.390999999999991},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK47,AQ47))))","v":83.006},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL47,AR47))))","v":99.741},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM47,AS47))))","v":89.876000000000005},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN47,AT47))))","v":95.311999999999998},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO47,AU47))))","v":89.46},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP47,AV47))))","v":81.887999999999991},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ47,AW47))))","v":75.989000000000004},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR47,AX47))))","v":81.847999999999999},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS47,AY47))))","v":88.21},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT47,AZ47))))","v":94.481999999999999},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU47,BA47))))","v":77.762999999999991},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV47,BB47))))","v":74.739999999999995},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW47,BC47))))","v":83.432999999999993},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX47,BD47))))","v":100.33099999999999},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY47,BE47))))","v":90.355999999999995},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ47,BF47))))","v":95.863},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA47,BG47))))","v":89.953999999999994},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB47,BH47))))","v":82.304999999999993},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC47,BI47))))","v":76.364999999999995},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED47,BJ47))))","v":82.436999999999998},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE47,BK47))))","v":88.855999999999995},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF47,BL47))))","v":95.198999999999998},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG47,BM47))))","v":78.316999999999993},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH47,BN47))))","v":74.748000000000005},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI47,BO47))))","v":83.483999999999995},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ47,BP47))))","v":100.47799999999999},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK47,BQ47))))","v":90.432000000000002},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL47,BR47))))","v":95.99},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM47,BS47))))","v":90.043999999999997},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN47,BT47))))","v":82.352000000000004},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO47,BU47))))","v":76.390999999999991},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP47,BV47))))","v":82.57},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ47,BW47))))","v":89.013999999999996},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER47,BX47))))","v":95.394999999999996},{"$f":"+IF(AND($D47=0,$E47=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B47,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B47,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D47=1,\"\",IF($E47=1,IF(BlockShape=\"Yes\",VLOOKUP($B47,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES47,BY47))))","v":78.433999999999997},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.562567129629635},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.168776041666661},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.65098076923077},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.371141826923079},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.414268229166666},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.255524038461544},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.333634615384618},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.180062500000005},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.285716346153848},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.655543269230776},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.341048076923073},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.682924999999997},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.562030092592586},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.203471354166666},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.765944711538467},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.639049999999997},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.456497395833338},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.716685185185185},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.338473557692311},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.179762499999995},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.267485576923079},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.664473557692311},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.38691346153847},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.660887500000001},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.779144230769234},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.471407499999998},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.820877403846154},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":79.718387500000006},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.476200000000006},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.715918981481479},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.801715000000002},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.791093750000002},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.195127403846158},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.105795000000001},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.860076388888892},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.584922500000005},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.609381410256411},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.408551928783375},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.679554878048776},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.362082317073174},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.641618055555554},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.963914373088684},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.413690789473684},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.897151162790699},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.595273026315787},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.116131097560974},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.182243902439026},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.4121375},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.541756410256411},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.350842729970317},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.727530487804884},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.23194186046512},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":58.614048611111102},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.777395498392288},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.360601973684211},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.811683139534885},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.509822368421055},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.056167682926827},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.112887195121949},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.325365625000003},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.083088414634148},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.823457943925241},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.719164634146338},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.216747093023258},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.387898648648658},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.719353697749199},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.614678124999998},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.93218902439024},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.37423355263158},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.596267441860469},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.483323717948721},{"$f":"+IF($D47=1,\"\",IF($E47=0,VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E47=1,(VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B47,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.188503124999997},{"$f":"IF($D47=1,\"\",(AP47*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ47*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.969295698924732},{"$f":"IF($D47=1,\"\",(AQ47*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA47*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.802346740638001},{"$f":"IF($D47=1,\"\",(AR47*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB47*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.814115591397851},{"$f":"IF($D47=1,\"\",(AS47*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC47*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":71.958545698924738},{"$f":"IF($D47=1,\"\",(AT47*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD47*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":65.940275297619038},{"$f":"IF($D47=1,\"\",(AU47*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE47*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.52556931359355},{"$f":"IF($D47=1,\"\",(AV47*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF47*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":56.145213888888897},{"$f":"IF($D47=1,\"\",(AW47*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG47*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.576135752688181},{"$f":"IF($D47=1,\"\",(AX47*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH47*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.349751388888883},{"$f":"IF($D47=1,\"\",(AY47*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI47*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.568275537634406},{"$f":"IF($D47=1,\"\",(AZ47*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ47*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":56.894693548387089},{"$f":"IF($D47=1,\"\",(BA47*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK47*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.67368611111111},{"$f":"IF($D47=1,\"\",(BB47*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL47*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.940624999999997},{"$f":"IF($D47=1,\"\",(BC47*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM47*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.793851595006934},{"$f":"IF($D47=1,\"\",(BD47*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN47*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.899547043010756},{"$f":"IF($D47=1,\"\",(BE47*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO47*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.052967741935475},{"$f":"IF($D47=1,\"\",(BF47*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP47*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":65.952590773809533},{"$f":"IF($D47=1,\"\",(BG47*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ47*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.556363391655445},{"$f":"IF($D47=1,\"\",(BH47*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR47*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":56.125594444444445},{"$f":"IF($D47=1,\"\",(BI47*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS47*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.536456989247306},{"$f":"IF($D47=1,\"\",(BJ47*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT47*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.303138888888888},{"$f":"IF($D47=1,\"\",(BK47*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU47*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.546833333333332},{"$f":"IF($D47=1,\"\",(BL47*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV47*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":56.889762096774191},{"$f":"IF($D47=1,\"\",(BM47*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW47*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.622877777777781},{"$f":"IF($D47=1,\"\",(BN47*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX47*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.859377688172046},{"$f":"IF($D47=1,\"\",(BO47*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY47*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":57.730780859916777},{"$f":"IF($D47=1,\"\",(BP47*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ47*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.926573924731187},{"$f":"IF($D47=1,\"\",(BQ47*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA47*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.088596774193562},{"$f":"IF($D47=1,\"\",(BR47*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB47*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":66.335198275862084},{"$f":"IF($D47=1,\"\",(BS47*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC47*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.531623149394349},{"$f":"IF($D47=1,\"\",(BT47*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD47*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":56.051920833333334},{"$f":"IF($D47=1,\"\",(BU47*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE47*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.444694892473123},{"$f":"IF($D47=1,\"\",(BV47*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF47*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.204083333333337},{"$f":"IF($D47=1,\"\",(BW47*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG47*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.472357526881723},{"$f":"IF($D47=1,\"\",(BX47*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH47*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":56.831115591397847},{"$f":"IF($D47=1,\"\",(BY47*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI47*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.519847222222225},7.9850000000000003,12.222,7.266,8.2260000000000009,13.042,16.178999999999998,8.76,4.593,5.875,7.806,5.0389999999999997,3.71,7.9850000000000003,12.222,7.266,8.2260000000000009,13.042,16.178999999999998,8.76,4.593,5.875,7.806,5.0389999999999997,3.71,7.9850000000000003,12.222,7.266,8.2260000000000009,13.042,16.178999999999998,8.76,4.593,5.875,7.806,5.0389999999999997,3.71,{"$f":"IF($D47=1,\"\",MAX(F47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP47,0))","v":17.828432870370357},{"$f":"IF($D47=1,\"\",MAX(G47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ47,0))","v":17.83722395833334},{"$f":"IF($D47=1,\"\",MAX(H47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR47,0))","v":24.090019230769229},{"$f":"IF($D47=1,\"\",MAX(I47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS47,0))","v":13.504858173076926},{"$f":"IF($D47=1,\"\",MAX(J47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT47,0))","v":23.897731770833332},{"$f":"IF($D47=1,\"\",MAX(K47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU47,0))","v":21.204475961538449},{"$f":"IF($D47=1,\"\",MAX(L47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV47,0))","v":21.554365384615373},{"$f":"IF($D47=1,\"\",MAX(M47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW47,0))","v":17.808937499999999},{"$f":"IF($D47=1,\"\",MAX(N47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX47,0))","v":24.562283653846151},{"$f":"IF($D47=1,\"\",MAX(O47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY47,0))","v":28.554456730769218},{"$f":"IF($D47=1,\"\",MAX(P47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ47,0))","v":29.140951923076926},{"$f":"IF($D47=1,\"\",MAX(Q47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA47,0))","v":21.080074999999994},{"$f":"IF($D47=1,\"\",MAX(R47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB47,0))","v":18.177969907407409},{"$f":"IF($D47=1,\"\",MAX(S47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC47,0))","v":18.229528645833327},{"$f":"IF($D47=1,\"\",MAX(T47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD47,0))","v":24.565055288461522},{"$f":"IF($D47=1,\"\",MAX(U47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE47,0))","v":10.716949999999997},{"$f":"IF($D47=1,\"\",MAX(V47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF47,0))","v":24.406502604166661},{"$f":"IF($D47=1,\"\",MAX(W47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG47,0))","v":24.237314814814809},{"$f":"IF($D47=1,\"\",MAX(X47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH47,0))","v":21.966526442307682},{"$f":"IF($D47=1,\"\",MAX(Y47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI47,0))","v":18.185237499999999},{"$f":"IF($D47=1,\"\",MAX(Z47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ47,0))","v":25.169514423076919},{"$f":"IF($D47=1,\"\",MAX(AA47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK47,0))","v":29.191526442307683},{"$f":"IF($D47=1,\"\",MAX(AB47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL47,0))","v":29.812086538461529},{"$f":"IF($D47=1,\"\",MAX(AC47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM47,0))","v":21.656112499999992},{"$f":"IF($D47=1,\"\",MAX(AD47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN47,0))","v":15.968855769230771},{"$f":"IF($D47=1,\"\",MAX(AE47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO47,0))","v":21.012592499999997},{"$f":"IF($D47=1,\"\",MAX(AF47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP47,0))","v":24.65712259615384},{"$f":"IF($D47=1,\"\",MAX(AG47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ47,0))","v":10.713612499999996},{"$f":"IF($D47=1,\"\",MAX(AH47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR47,0))","v":24.513799999999989},{"$f":"IF($D47=1,\"\",MAX(AI47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS47,0))","v":24.328081018518517},{"$f":"IF($D47=1,\"\",MAX(AJ47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT47,0))","v":19.550285000000002},{"$f":"IF($D47=1,\"\",MAX(AK47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU47,0))","v":20.599906249999989},{"$f":"IF($D47=1,\"\",MAX(AL47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV47,0))","v":25.374872596153836},{"$f":"IF($D47=1,\"\",MAX(AM47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW47,0))","v":26.908204999999995},{"$f":"IF($D47=1,\"\",MAX(AN47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX47,0))","v":32.534923611111104},{"$f":"IF($D47=1,\"\",MAX(AO47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B47,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY47,0))","v":21.849077499999993},{"$f":"IF($D47=1,\"\",MAX(0,F47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP47-ET47))","v":9.8434328703703571},{"$f":"IF($D47=1,\"\",MAX(0,G47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ47-EU47))","v":5.6152239583333401},{"$f":"IF($D47=1,\"\",MAX(0,H47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR47-EV47))","v":16.824019230769231},{"$f":"IF($D47=1,\"\",MAX(0,I47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS47-EW47))","v":5.2788581730769248},{"$f":"IF($D47=1,\"\",MAX(0,J47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT47-EX47))","v":10.855731770833332},{"$f":"IF($D47=1,\"\",MAX(0,K47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU47-EY47))","v":5.0254759615384508},{"$f":"IF($D47=1,\"\",MAX(0,L47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV47-EZ47))","v":12.794365384615373},{"$f":"IF($D47=1,\"\",MAX(0,M47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW47-FA47))","v":13.215937499999999},{"$f":"IF($D47=1,\"\",MAX(0,N47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX47-FB47))","v":18.687283653846151},{"$f":"IF($D47=1,\"\",MAX(0,O47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY47-FC47))","v":20.748456730769217},{"$f":"IF($D47=1,\"\",MAX(0,P47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ47-FD47))","v":24.101951923076925},{"$f":"IF($D47=1,\"\",MAX(0,Q47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA47-FE47))","v":17.370074999999993},{"$f":"IF($D47=1,\"\",MAX(0,R47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB47-FF47))","v":10.192969907407409},{"$f":"IF($D47=1,\"\",MAX(0,S47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC47-FG47))","v":6.007528645833327},{"$f":"IF($D47=1,\"\",MAX(0,T47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD47-FH47))","v":17.299055288461524},{"$f":"IF($D47=1,\"\",MAX(0,U47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE47-FI47))","v":2.4909499999999962},{"$f":"IF($D47=1,\"\",MAX(0,V47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF47-FJ47))","v":11.364502604166661},{"$f":"IF($D47=1,\"\",MAX(0,W47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG47-FK47))","v":8.0583148148148105},{"$f":"IF($D47=1,\"\",MAX(0,X47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH47-FL47))","v":13.206526442307682},{"$f":"IF($D47=1,\"\",MAX(0,Y47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI47-FM47))","v":13.5922375},{"$f":"IF($D47=1,\"\",MAX(0,Z47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ47-FN47))","v":19.294514423076919},{"$f":"IF($D47=1,\"\",MAX(0,AA47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK47-FO47))","v":21.385526442307683},{"$f":"IF($D47=1,\"\",MAX(0,AB47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL47-FP47))","v":24.773086538461527},{"$f":"IF($D47=1,\"\",MAX(0,AC47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM47-FQ47))","v":17.946112499999991},{"$f":"IF($D47=1,\"\",MAX(0,AD47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN47-FR47))","v":7.9838557692307708},{"$f":"IF($D47=1,\"\",MAX(0,AE47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO47-FS47))","v":8.7905924999999971},{"$f":"IF($D47=1,\"\",MAX(0,AF47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP47-FT47))","v":17.391122596153842},{"$f":"IF($D47=1,\"\",MAX(0,AG47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ47-FU47))","v":2.4876124999999956},{"$f":"IF($D47=1,\"\",MAX(0,AH47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR47-FV47))","v":11.471799999999989},{"$f":"IF($D47=1,\"\",MAX(0,AI47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS47-FW47))","v":8.149081018518519},{"$f":"IF($D47=1,\"\",MAX(0,AJ47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT47-FX47))","v":10.790285000000003},{"$f":"IF($D47=1,\"\",MAX(0,AK47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU47-FY47))","v":16.006906249999989},{"$f":"IF($D47=1,\"\",MAX(0,AL47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV47-FZ47))","v":19.499872596153836},{"$f":"IF($D47=1,\"\",MAX(0,AM47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW47-GA47))","v":19.102204999999994},{"$f":"IF($D47=1,\"\",MAX(0,AN47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX47-GB47))","v":27.495923611111103},{"$f":"IF($D47=1,\"\",MAX(0,AO47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY47-GC47))","v":18.139077499999992},{"$f":"IF($D47=1,\"\",MAX(0,F47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ47))","v":22.421704301075259},{"$f":"IF($D47=1,\"\",MAX(0,G47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK47))","v":25.203653259362},{"$f":"IF($D47=1,\"\",MAX(0,H47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL47))","v":28.926884408602149},{"$f":"IF($D47=1,\"\",MAX(0,I47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM47))","v":17.917454301075267},{"$f":"IF($D47=1,\"\",MAX(0,J47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN47))","v":29.371724702380959},{"$f":"IF($D47=1,\"\",MAX(0,K47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO47))","v":27.934430686406444},{"$f":"IF($D47=1,\"\",MAX(0,L47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP47))","v":25.742786111111094},{"$f":"IF($D47=1,\"\",MAX(0,M47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ47))","v":24.412864247311823},{"$f":"IF($D47=1,\"\",MAX(0,N47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR47))","v":29.498248611111116},{"$f":"IF($D47=1,\"\",MAX(0,O47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS47))","v":33.641724462365588},{"$f":"IF($D47=1,\"\",MAX(0,P47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT47))","v":37.587306451612911},{"$f":"IF($D47=1,\"\",MAX(0,Q47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU47))","v":26.089313888888881},{"$f":"IF($D47=1,\"\",MAX(0,R47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV47))","v":22.799374999999998},{"$f":"IF($D47=1,\"\",MAX(0,S47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW47))","v":25.639148404993058},{"$f":"IF($D47=1,\"\",MAX(0,T47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX47))","v":29.431452956989233},{"$f":"IF($D47=1,\"\",MAX(0,U47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY47))","v":18.303032258064519},{"$f":"IF($D47=1,\"\",MAX(0,V47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ47))","v":29.910409226190467},{"$f":"IF($D47=1,\"\",MAX(0,W47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA47))","v":28.397636608344548},{"$f":"IF($D47=1,\"\",MAX(0,X47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB47))","v":26.179405555555547},{"$f":"IF($D47=1,\"\",MAX(0,Y47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC47))","v":24.828543010752689},{"$f":"IF($D47=1,\"\",MAX(0,Z47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED47))","v":30.133861111111109},{"$f":"IF($D47=1,\"\",MAX(0,AA47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE47))","v":34.309166666666663},{"$f":"IF($D47=1,\"\",MAX(0,AB47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF47))","v":38.309237903225807},{"$f":"IF($D47=1,\"\",MAX(0,AC47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG47))","v":26.694122222222212},{"$f":"IF($D47=1,\"\",MAX(0,AD47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH47))","v":22.888622311827959},{"$f":"IF($D47=1,\"\",MAX(0,AE47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI47))","v":25.753219140083218},{"$f":"IF($D47=1,\"\",MAX(0,AF47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ47))","v":29.551426075268807},{"$f":"IF($D47=1,\"\",MAX(0,AG47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK47))","v":18.343403225806441},{"$f":"IF($D47=1,\"\",MAX(0,AH47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL47))","v":29.654801724137911},{"$f":"IF($D47=1,\"\",MAX(0,AI47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM47))","v":28.512376850605648},{"$f":"IF($D47=1,\"\",MAX(0,AJ47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN47))","v":26.30007916666667},{"$f":"IF($D47=1,\"\",MAX(0,AK47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO47))","v":24.946305107526868},{"$f":"IF($D47=1,\"\",MAX(0,AL47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP47))","v":30.365916666666656},{"$f":"IF($D47=1,\"\",MAX(0,AM47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ47))","v":34.541642473118273},{"$f":"IF($D47=1,\"\",MAX(0,AN47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER47))","v":38.563884408602149},{"$f":"IF($D47=1,\"\",MAX(0,AO47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES47))","v":26.914152777777772},{"$f":"IF($D47=1,\"\",MAX(0,F47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ47-ET47))","v":14.43670430107526},{"$f":"IF($D47=1,\"\",MAX(0,G47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK47-EU47))","v":12.981653259362},{"$f":"IF($D47=1,\"\",MAX(0,H47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL47-EV47))","v":21.660884408602151},{"$f":"IF($D47=1,\"\",MAX(0,I47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM47-EW47))","v":9.6914543010752663},{"$f":"IF($D47=1,\"\",MAX(0,J47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN47-EX47))","v":16.329724702380958},{"$f":"IF($D47=1,\"\",MAX(0,K47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO47-EY47))","v":11.755430686406445},{"$f":"IF($D47=1,\"\",MAX(0,L47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP47-EZ47))","v":16.982786111111096},{"$f":"IF($D47=1,\"\",MAX(0,M47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ47-FA47))","v":19.819864247311823},{"$f":"IF($D47=1,\"\",MAX(0,N47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR47-FB47))","v":23.623248611111116},{"$f":"IF($D47=1,\"\",MAX(0,O47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS47-FC47))","v":25.835724462365587},{"$f":"IF($D47=1,\"\",MAX(0,P47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT47-FD47))","v":32.548306451612909},{"$f":"IF($D47=1,\"\",MAX(0,Q47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU47-FE47))","v":22.379313888888881},{"$f":"IF($D47=1,\"\",MAX(0,R47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV47-FF47))","v":14.814374999999998},{"$f":"IF($D47=1,\"\",MAX(0,S47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW47-FG47))","v":13.417148404993059},{"$f":"IF($D47=1,\"\",MAX(0,T47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX47-FH47))","v":22.165452956989235},{"$f":"IF($D47=1,\"\",MAX(0,U47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY47-FI47))","v":10.077032258064518},{"$f":"IF($D47=1,\"\",MAX(0,V47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ47-FJ47))","v":16.868409226190465},{"$f":"IF($D47=1,\"\",MAX(0,W47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA47-FK47))","v":12.21863660834455},{"$f":"IF($D47=1,\"\",MAX(0,X47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB47-FL47))","v":17.419405555555549},{"$f":"IF($D47=1,\"\",MAX(0,Y47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC47-FM47))","v":20.235543010752689},{"$f":"IF($D47=1,\"\",MAX(0,Z47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED47-FN47))","v":24.258861111111109},{"$f":"IF($D47=1,\"\",MAX(0,AA47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE47-FO47))","v":26.503166666666662},{"$f":"IF($D47=1,\"\",MAX(0,AB47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF47-FP47))","v":33.270237903225805},{"$f":"IF($D47=1,\"\",MAX(0,AC47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG47-FQ47))","v":22.984122222222211},{"$f":"IF($D47=1,\"\",MAX(0,AD47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH47-FR47))","v":14.903622311827959},{"$f":"IF($D47=1,\"\",MAX(0,AE47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI47-FS47))","v":13.531219140083218},{"$f":"IF($D47=1,\"\",MAX(0,AF47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ47-FT47))","v":22.285426075268809},{"$f":"IF($D47=1,\"\",MAX(0,AG47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK47-FU47))","v":10.11740322580644},{"$f":"IF($D47=1,\"\",MAX(0,AH47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL47-FV47))","v":16.61280172413791},{"$f":"IF($D47=1,\"\",MAX(0,AI47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM47-FW47))","v":12.333376850605649},{"$f":"IF($D47=1,\"\",MAX(0,AJ47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN47-FX47))","v":17.540079166666672},{"$f":"IF($D47=1,\"\",MAX(0,AK47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO47-FY47))","v":20.353305107526868},{"$f":"IF($D47=1,\"\",MAX(0,AL47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP47-FZ47))","v":24.490916666666656},{"$f":"IF($D47=1,\"\",MAX(0,AM47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ47-GA47))","v":26.735642473118272},{"$f":"IF($D47=1,\"\",MAX(0,AN47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER47-GB47))","v":33.524884408602148},{"$f":"IF($D47=1,\"\",MAX(0,AO47-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B47,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES47-GC47))","v":23.204152777777772},1800305.1700744291,3592241.7403136808,2857081.0500744302,{"$f":"+LR47-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10118,"Consumers Power",0,{"$f":"+VLOOKUP($B50,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ50,AP50))))","v":67.153055555555554},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK50,AQ50))))","v":82.414375000000007},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL50,AR50))))","v":92.14998076923078},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM50,AS50))))","v":94.809980769230776},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN50,AT50))))","v":90.839250000000007},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO50,AU50))))","v":83.361346153846171},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP50,AV50))))","v":73.401576923076917},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ50,AW50))))","v":61.498000000000005},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR50,AX50))))","v":62.933980769230772},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS50,AY50))))","v":70.669980769230776},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT50,AZ50))))","v":73.66798076923078},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU50,BA50))))","v":61.36},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV50,BB50))))","v":67.477055555555566},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW50,BC50))))","v":82.852375000000009},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX50,BD50))))","v":92.659980769230785},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY50,BE50))))","v":95.341999999999999},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ50,BF50))))","v":91.340250000000012},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA50,BG50))))","v":83.80127777777777},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB50,BH50))))","v":73.773576923076931},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC50,BI50))))","v":61.777999999999999},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED50,BJ50))))","v":63.220980769230771},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE50,BK50))))","v":71.01898076923078},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF50,BL50))))","v":74.03698076923078},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG50,BM50))))","v":61.647999999999989},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH50,BN50))))","v":67.82078846153847},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI50,BO50))))","v":83.304999999999993},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ50,BP50))))","v":93.192980769230772},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK50,BQ50))))","v":95.893999999999991},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL50,BR50))))","v":91.861000000000004},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM50,BS50))))","v":84.263277777777773},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN50,BT50))))","v":74.164999999999992},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO50,BU50))))","v":62.075980769230767},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP50,BV50))))","v":63.531980769230771},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ50,BW50))))","v":71.388999999999996},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER50,BX50))))","v":74.431425925925922},{"$f":"+IF(AND($D50=0,$E50=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B50,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B50,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D50=1,\"\",IF($E50=1,IF(BlockShape=\"Yes\",VLOOKUP($B50,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES50,BY50))))","v":61.942999999999998},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.402062500000007},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.243515625000008},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.840576923076924},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.591454326923085},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.605242187500004},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.110870192307701},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.282341346153849},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.034862500000003},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.167257211538463},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.908653846153847},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.159646634615385},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.662577500000005},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.404192129629628},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.280770833333328},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.916377403846155},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.737430000000003},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.668424479166667},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.071252314814814},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.291978365384615},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.019462500000003},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.152362980769226},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.912728365384616},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.164709134615386},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.649627500000008},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.523372596153841},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.238497499999994},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.00630288461538},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.826622499999999},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.177334999999992},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.116458333333334},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.383769999999998},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.928596153846151},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.151223557692305},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.063189999999992},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.057564814814818},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.650449999999999},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.804730769230765},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.431109792284872},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.445710365853671},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.052685975609762},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.35498611111111},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.743174311926609},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.628154605263155},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.052889534883718},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.046375000000001},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.650621951219506},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.545536585365852},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.783428125},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.756769230769237},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.421961424332345},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.464426829268291},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.580572674418605},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.365704861111112},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.241273311897103},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.595559210526311},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.997997093023262},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.98752631578947},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.602164634146341},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.496667682926827},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.723543749999997},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.210911585365857},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.949679127725858},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.497048780487802},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.62166279069767},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.799935810810815},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.239511254019291},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.028231249999997},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.579079268292677},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.942259868421047},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.034755813953488},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.932249999999996},{"$f":"+IF($D50=1,\"\",IF($E50=0,VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E50=1,(VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B50,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.677246875000002},{"$f":"IF($D50=1,\"\",(AP50*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ50*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.119310483870969},{"$f":"IF($D50=1,\"\",(AQ50*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA50*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.722321775312068},{"$f":"IF($D50=1,\"\",(AR50*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB50*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.494452956989257},{"$f":"IF($D50=1,\"\",(AS50*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC50*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.063610215053764},{"$f":"IF($D50=1,\"\",(AT50*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD50*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":55.926561011904759},{"$f":"IF($D50=1,\"\",(AU50*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE50*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.107860026917912},{"$f":"IF($D50=1,\"\",(AV50*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF50*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.783906944444446},{"$f":"IF($D50=1,\"\",(AW50*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG50*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.419541666666667},{"$f":"IF($D50=1,\"\",(AX50*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH50*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.471773611111118},{"$f":"IF($D50=1,\"\",(AY50*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI50*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.063715053763438},{"$f":"IF($D50=1,\"\",(AZ50*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ50*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.157727150537639},{"$f":"IF($D50=1,\"\",(BA50*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK50*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.382955555555561},{"$f":"IF($D50=1,\"\",(BB50*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL50*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.100434139784952},{"$f":"IF($D50=1,\"\",(BC50*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM50*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.737887656033287},{"$f":"IF($D50=1,\"\",(BD50*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN50*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.545087365591392},{"$f":"IF($D50=1,\"\",(BE50*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO50*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.116517473118279},{"$f":"IF($D50=1,\"\",(BF50*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP50*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":55.967258928571425},{"$f":"IF($D50=1,\"\",(BG50*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ50*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.119538358008072},{"$f":"IF($D50=1,\"\",(BH50*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR50*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.775712499999997},{"$f":"IF($D50=1,\"\",(BI50*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS50*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.385881720430106},{"$f":"IF($D50=1,\"\",(BJ50*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT50*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.438320833333329},{"$f":"IF($D50=1,\"\",(BK50*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU50*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.044630376344088},{"$f":"IF($D50=1,\"\",(BL50*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV50*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.139013440860211},{"$f":"IF($D50=1,\"\",(BM50*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW50*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.349145833333338},{"$f":"IF($D50=1,\"\",(BN50*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX50*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.095298387096769},{"$f":"IF($D50=1,\"\",(BO50*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY50*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.767331484049933},{"$f":"IF($D50=1,\"\",(BP50*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ50*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.609749999999991},{"$f":"IF($D50=1,\"\",(BQ50*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA50*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.18346908602151},{"$f":"IF($D50=1,\"\",(BR50*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB50*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":55.488096264367812},{"$f":"IF($D50=1,\"\",(BS50*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC50*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.145084791386275},{"$f":"IF($D50=1,\"\",(BT50*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD50*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.781308333333328},{"$f":"IF($D50=1,\"\",(BU50*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE50*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.365905913978487},{"$f":"IF($D50=1,\"\",(BV50*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF50*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.418549999999996},{"$f":"IF($D50=1,\"\",(BW50*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG50*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.039290322580641},{"$f":"IF($D50=1,\"\",(BX50*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH50*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.134045698924737},{"$f":"IF($D50=1,\"\",(BY50*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI50*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.329026388888892},18.157,17.670000000000002,17.972999999999999,20.420000000000002,23.899000000000001,19.055,20.329999999999998,13.583,9.6010000000000009,12.866,7.6980000000000004,6.6529999999999996,18.157,17.670000000000002,17.972999999999999,20.420000000000002,23.899000000000001,19.055,20.329999999999998,13.583,9.6010000000000009,12.866,7.6980000000000004,6.6529999999999996,18.157,17.670000000000002,17.972999999999999,20.420000000000002,23.899000000000001,19.055,20.329999999999998,13.583,9.6010000000000009,12.866,7.6980000000000004,6.6529999999999996,{"$f":"IF($D50=1,\"\",MAX(F50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP50,0))","v":20.750993055555547},{"$f":"IF($D50=1,\"\",MAX(G50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ50,0))","v":27.170859374999999},{"$f":"IF($D50=1,\"\",MAX(H50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR50,0))","v":27.309403846153856},{"$f":"IF($D50=1,\"\",MAX(I50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS50,0))","v":30.218526442307692},{"$f":"IF($D50=1,\"\",MAX(J50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT50,0))","v":29.234007812500003},{"$f":"IF($D50=1,\"\",MAX(K50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU50,0))","v":29.25047596153847},{"$f":"IF($D50=1,\"\",MAX(L50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV50,0))","v":25.119235576923067},{"$f":"IF($D50=1,\"\",MAX(M50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW50,0))","v":19.463137500000002},{"$f":"IF($D50=1,\"\",MAX(N50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX50,0))","v":20.766723557692309},{"$f":"IF($D50=1,\"\",MAX(O50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY50,0))","v":23.761326923076929},{"$f":"IF($D50=1,\"\",MAX(P50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ50,0))","v":26.508334134615396},{"$f":"IF($D50=1,\"\",MAX(Q50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA50,0))","v":18.697422499999995},{"$f":"IF($D50=1,\"\",MAX(R50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB50,0))","v":21.072863425925938},{"$f":"IF($D50=1,\"\",MAX(S50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC50,0))","v":27.571604166666681},{"$f":"IF($D50=1,\"\",MAX(T50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD50,0))","v":27.743603365384629},{"$f":"IF($D50=1,\"\",MAX(U50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE50,0))","v":30.604569999999995},{"$f":"IF($D50=1,\"\",MAX(V50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF50,0))","v":29.671825520833345},{"$f":"IF($D50=1,\"\",MAX(W50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG50,0))","v":29.730025462962956},{"$f":"IF($D50=1,\"\",MAX(X50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH50,0))","v":25.481598557692315},{"$f":"IF($D50=1,\"\",MAX(Y50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI50,0))","v":19.758537499999996},{"$f":"IF($D50=1,\"\",MAX(Z50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ50,0))","v":21.068617788461545},{"$f":"IF($D50=1,\"\",MAX(AA50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK50,0))","v":24.106252403846163},{"$f":"IF($D50=1,\"\",MAX(AB50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL50,0))","v":26.872271634615394},{"$f":"IF($D50=1,\"\",MAX(AC50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM50,0))","v":18.998372499999981},{"$f":"IF($D50=1,\"\",MAX(AD50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN50,0))","v":21.297415865384629},{"$f":"IF($D50=1,\"\",MAX(AE50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO50,0))","v":28.066502499999999},{"$f":"IF($D50=1,\"\",MAX(AF50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP50,0))","v":28.186677884615392},{"$f":"IF($D50=1,\"\",MAX(AG50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ50,0))","v":31.067377499999992},{"$f":"IF($D50=1,\"\",MAX(AH50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR50,0))","v":30.683665000000012},{"$f":"IF($D50=1,\"\",MAX(AI50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS50,0))","v":30.146819444444439},{"$f":"IF($D50=1,\"\",MAX(AJ50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT50,0))","v":25.781229999999994},{"$f":"IF($D50=1,\"\",MAX(AK50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU50,0))","v":20.147384615384617},{"$f":"IF($D50=1,\"\",MAX(AL50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV50,0))","v":21.380757211538466},{"$f":"IF($D50=1,\"\",MAX(AM50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW50,0))","v":24.325810000000004},{"$f":"IF($D50=1,\"\",MAX(AN50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX50,0))","v":27.373861111111104},{"$f":"IF($D50=1,\"\",MAX(AO50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B50,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY50,0))","v":19.292549999999999},{"$f":"IF($D50=1,\"\",MAX(0,F50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP50-ET50))","v":2.593993055555547},{"$f":"IF($D50=1,\"\",MAX(0,G50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ50-EU50))","v":9.5008593749999974},{"$f":"IF($D50=1,\"\",MAX(0,H50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR50-EV50))","v":9.336403846153857},{"$f":"IF($D50=1,\"\",MAX(0,I50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS50-EW50))","v":9.7985264423076899},{"$f":"IF($D50=1,\"\",MAX(0,J50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT50-EX50))","v":5.3350078125000024},{"$f":"IF($D50=1,\"\",MAX(0,K50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU50-EY50))","v":10.19547596153847},{"$f":"IF($D50=1,\"\",MAX(0,L50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV50-EZ50))","v":4.789235576923069},{"$f":"IF($D50=1,\"\",MAX(0,M50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW50-FA50))","v":5.8801375000000018},{"$f":"IF($D50=1,\"\",MAX(0,N50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX50-FB50))","v":11.165723557692308},{"$f":"IF($D50=1,\"\",MAX(0,O50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY50-FC50))","v":10.895326923076929},{"$f":"IF($D50=1,\"\",MAX(0,P50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ50-FD50))","v":18.810334134615395},{"$f":"IF($D50=1,\"\",MAX(0,Q50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA50-FE50))","v":12.044422499999996},{"$f":"IF($D50=1,\"\",MAX(0,R50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB50-FF50))","v":2.9158634259259379},{"$f":"IF($D50=1,\"\",MAX(0,S50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC50-FG50))","v":9.9016041666666794},{"$f":"IF($D50=1,\"\",MAX(0,T50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD50-FH50))","v":9.7706033653846305},{"$f":"IF($D50=1,\"\",MAX(0,U50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE50-FI50))","v":10.184569999999994},{"$f":"IF($D50=1,\"\",MAX(0,V50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF50-FJ50))","v":5.7728255208333437},{"$f":"IF($D50=1,\"\",MAX(0,W50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG50-FK50))","v":10.675025462962957},{"$f":"IF($D50=1,\"\",MAX(0,X50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH50-FL50))","v":5.1515985576923171},{"$f":"IF($D50=1,\"\",MAX(0,Y50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI50-FM50))","v":6.1755374999999955},{"$f":"IF($D50=1,\"\",MAX(0,Z50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ50-FN50))","v":11.467617788461544},{"$f":"IF($D50=1,\"\",MAX(0,AA50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK50-FO50))","v":11.240252403846164},{"$f":"IF($D50=1,\"\",MAX(0,AB50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL50-FP50))","v":19.174271634615394},{"$f":"IF($D50=1,\"\",MAX(0,AC50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM50-FQ50))","v":12.345372499999982},{"$f":"IF($D50=1,\"\",MAX(0,AD50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN50-FR50))","v":3.1404158653846288},{"$f":"IF($D50=1,\"\",MAX(0,AE50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO50-FS50))","v":10.396502499999997},{"$f":"IF($D50=1,\"\",MAX(0,AF50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP50-FT50))","v":10.213677884615393},{"$f":"IF($D50=1,\"\",MAX(0,AG50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ50-FU50))","v":10.64737749999999},{"$f":"IF($D50=1,\"\",MAX(0,AH50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR50-FV50))","v":6.784665000000011},{"$f":"IF($D50=1,\"\",MAX(0,AI50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS50-FW50))","v":11.09181944444444},{"$f":"IF($D50=1,\"\",MAX(0,AJ50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT50-FX50))","v":5.4512299999999954},{"$f":"IF($D50=1,\"\",MAX(0,AK50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU50-FY50))","v":6.5643846153846166},{"$f":"IF($D50=1,\"\",MAX(0,AL50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV50-FZ50))","v":11.779757211538465},{"$f":"IF($D50=1,\"\",MAX(0,AM50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW50-GA50))","v":11.459810000000004},{"$f":"IF($D50=1,\"\",MAX(0,AN50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX50-GB50))","v":19.675861111111104},{"$f":"IF($D50=1,\"\",MAX(0,AO50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY50-GC50))","v":12.63955},{"$f":"IF($D50=1,\"\",MAX(0,F50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ50))","v":26.033745071684585},{"$f":"IF($D50=1,\"\",MAX(0,G50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK50))","v":32.692053224687939},{"$f":"IF($D50=1,\"\",MAX(0,H50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL50))","v":33.655527812241523},{"$f":"IF($D50=1,\"\",MAX(0,I50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM50))","v":35.746370554177012},{"$f":"IF($D50=1,\"\",MAX(0,J50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN50))","v":34.912688988095248},{"$f":"IF($D50=1,\"\",MAX(0,K50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO50))","v":34.253486126928259},{"$f":"IF($D50=1,\"\",MAX(0,L50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP50))","v":29.61766997863247},{"$f":"IF($D50=1,\"\",MAX(0,M50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ50))","v":24.078458333333337},{"$f":"IF($D50=1,\"\",MAX(0,N50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR50))","v":25.462207158119654},{"$f":"IF($D50=1,\"\",MAX(0,O50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS50))","v":29.606265715467337},{"$f":"IF($D50=1,\"\",MAX(0,P50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT50))","v":32.510253618693142},{"$f":"IF($D50=1,\"\",MAX(0,Q50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU50))","v":23.977044444444438},{"$f":"IF($D50=1,\"\",MAX(0,R50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV50))","v":26.376621415770614},{"$f":"IF($D50=1,\"\",MAX(0,S50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW50))","v":33.114487343966722},{"$f":"IF($D50=1,\"\",MAX(0,T50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX50))","v":34.114893403639392},{"$f":"IF($D50=1,\"\",MAX(0,U50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY50))","v":36.22548252688172},{"$f":"IF($D50=1,\"\",MAX(0,V50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ50))","v":35.372991071428586},{"$f":"IF($D50=1,\"\",MAX(0,W50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA50))","v":34.681739419769698},{"$f":"IF($D50=1,\"\",MAX(0,X50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB50))","v":29.997864423076933},{"$f":"IF($D50=1,\"\",MAX(0,Y50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC50))","v":24.392118279569893},{"$f":"IF($D50=1,\"\",MAX(0,Z50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED50))","v":25.782659935897442},{"$f":"IF($D50=1,\"\",MAX(0,AA50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE50))","v":29.974350392886691},{"$f":"IF($D50=1,\"\",MAX(0,AB50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF50))","v":32.897967328370569},{"$f":"IF($D50=1,\"\",MAX(0,AC50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG50))","v":24.298854166666651},{"$f":"IF($D50=1,\"\",MAX(0,AD50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH50))","v":26.725490074441701},{"$f":"IF($D50=1,\"\",MAX(0,AE50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI50))","v":33.53766851595006},{"$f":"IF($D50=1,\"\",MAX(0,AF50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ50))","v":34.583230769230781},{"$f":"IF($D50=1,\"\",MAX(0,AG50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK50))","v":36.710530913978481},{"$f":"IF($D50=1,\"\",MAX(0,AH50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL50))","v":36.372903735632192},{"$f":"IF($D50=1,\"\",MAX(0,AI50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM50))","v":35.118192986391499},{"$f":"IF($D50=1,\"\",MAX(0,AJ50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN50))","v":30.383691666666664},{"$f":"IF($D50=1,\"\",MAX(0,AK50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO50))","v":24.71007485525228},{"$f":"IF($D50=1,\"\",MAX(0,AL50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP50))","v":26.113430769230774},{"$f":"IF($D50=1,\"\",MAX(0,AM50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ50))","v":30.349709677419355},{"$f":"IF($D50=1,\"\",MAX(0,AN50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER50))","v":33.297380227001184},{"$f":"IF($D50=1,\"\",MAX(0,AO50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES50))","v":24.613973611111106},{"$f":"IF($D50=1,\"\",MAX(0,F50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ50-ET50))","v":7.876745071684585},{"$f":"IF($D50=1,\"\",MAX(0,G50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK50-EU50))","v":15.022053224687937},{"$f":"IF($D50=1,\"\",MAX(0,H50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL50-EV50))","v":15.682527812241524},{"$f":"IF($D50=1,\"\",MAX(0,I50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM50-EW50))","v":15.326370554177011},{"$f":"IF($D50=1,\"\",MAX(0,J50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN50-EX50))","v":11.013688988095247},{"$f":"IF($D50=1,\"\",MAX(0,K50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO50-EY50))","v":15.198486126928259},{"$f":"IF($D50=1,\"\",MAX(0,L50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP50-EZ50))","v":9.2876699786324721},{"$f":"IF($D50=1,\"\",MAX(0,M50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ50-FA50))","v":10.495458333333337},{"$f":"IF($D50=1,\"\",MAX(0,N50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR50-FB50))","v":15.861207158119653},{"$f":"IF($D50=1,\"\",MAX(0,O50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS50-FC50))","v":16.740265715467338},{"$f":"IF($D50=1,\"\",MAX(0,P50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT50-FD50))","v":24.812253618693141},{"$f":"IF($D50=1,\"\",MAX(0,Q50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU50-FE50))","v":17.324044444444439},{"$f":"IF($D50=1,\"\",MAX(0,R50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV50-FF50))","v":8.2196214157706144},{"$f":"IF($D50=1,\"\",MAX(0,S50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW50-FG50))","v":15.444487343966721},{"$f":"IF($D50=1,\"\",MAX(0,T50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX50-FH50))","v":16.141893403639394},{"$f":"IF($D50=1,\"\",MAX(0,U50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY50-FI50))","v":15.805482526881718},{"$f":"IF($D50=1,\"\",MAX(0,V50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ50-FJ50))","v":11.473991071428586},{"$f":"IF($D50=1,\"\",MAX(0,W50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA50-FK50))","v":15.626739419769699},{"$f":"IF($D50=1,\"\",MAX(0,X50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB50-FL50))","v":9.6678644230769351},{"$f":"IF($D50=1,\"\",MAX(0,Y50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC50-FM50))","v":10.809118279569892},{"$f":"IF($D50=1,\"\",MAX(0,Z50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED50-FN50))","v":16.181659935897443},{"$f":"IF($D50=1,\"\",MAX(0,AA50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE50-FO50))","v":17.108350392886692},{"$f":"IF($D50=1,\"\",MAX(0,AB50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF50-FP50))","v":25.199967328370569},{"$f":"IF($D50=1,\"\",MAX(0,AC50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG50-FQ50))","v":17.645854166666652},{"$f":"IF($D50=1,\"\",MAX(0,AD50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH50-FR50))","v":8.5684900744417014},{"$f":"IF($D50=1,\"\",MAX(0,AE50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI50-FS50))","v":15.867668515950058},{"$f":"IF($D50=1,\"\",MAX(0,AF50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ50-FT50))","v":16.610230769230782},{"$f":"IF($D50=1,\"\",MAX(0,AG50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK50-FU50))","v":16.290530913978479},{"$f":"IF($D50=1,\"\",MAX(0,AH50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL50-FV50))","v":12.473903735632192},{"$f":"IF($D50=1,\"\",MAX(0,AI50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM50-FW50))","v":16.063192986391499},{"$f":"IF($D50=1,\"\",MAX(0,AJ50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN50-FX50))","v":10.053691666666666},{"$f":"IF($D50=1,\"\",MAX(0,AK50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO50-FY50))","v":11.12707485525228},{"$f":"IF($D50=1,\"\",MAX(0,AL50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP50-FZ50))","v":16.512430769230775},{"$f":"IF($D50=1,\"\",MAX(0,AM50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ50-GA50))","v":17.483709677419355},{"$f":"IF($D50=1,\"\",MAX(0,AN50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER50-GB50))","v":25.599380227001184},{"$f":"IF($D50=1,\"\",MAX(0,AO50-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B50,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES50-GC50))","v":17.960973611111108},1288569.5913014365,3958820.9364419561,3250858.8113014381,{"$f":"+LR50-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10121,"Coos Curry Elec Coop",0,{"$f":"+VLOOKUP($B51,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ51,AP51))))","v":53.792999999999999},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK51,AQ51))))","v":57.686},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL51,AR51))))","v":74.846999999999994},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM51,AS51))))","v":75.105000000000004},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN51,AT51))))","v":79.691999999999993},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO51,AU51))))","v":73.212000000000003},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP51,AV51))))","v":65.912999999999997},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ51,AW51))))","v":54.673999999999999},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR51,AX51))))","v":46.908999999999999},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS51,AY51))))","v":41.145000000000003},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT51,AZ51))))","v":41.982999999999997},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU51,BA51))))","v":46.764000000000003},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV51,BB51))))","v":53.792999999999999},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW51,BC51))))","v":57.686},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX51,BD51))))","v":74.846999999999994},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY51,BE51))))","v":75.105000000000004},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ51,BF51))))","v":79.691999999999993},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA51,BG51))))","v":73.212000000000003},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB51,BH51))))","v":65.912999999999997},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC51,BI51))))","v":54.673999999999999},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED51,BJ51))))","v":46.908999999999999},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE51,BK51))))","v":41.145000000000003},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF51,BL51))))","v":41.982999999999997},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG51,BM51))))","v":46.764000000000003},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH51,BN51))))","v":53.792999999999999},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI51,BO51))))","v":57.686},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ51,BP51))))","v":74.846999999999994},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK51,BQ51))))","v":75.105000000000004},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL51,BR51))))","v":79.659000000000006},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM51,BS51))))","v":73.212000000000003},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN51,BT51))))","v":65.912999999999997},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO51,BU51))))","v":54.673999999999999},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP51,BV51))))","v":46.908999999999999},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ51,BW51))))","v":41.145000000000003},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER51,BX51))))","v":41.982999999999997},{"$f":"+IF(AND($D51=0,$E51=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B51,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B51,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D51=1,\"\",IF($E51=1,IF(BlockShape=\"Yes\",VLOOKUP($B51,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES51,BY51))))","v":46.764000000000003},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.811821759259253},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.230651041666668},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.016028846153851},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.478242788461543},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.689041666666668},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.77660576923077},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.176185096153851},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.138114999999999},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.44443028846154},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.315718750000002},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.599540865384611},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.004777500000003},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.811821759259253},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.230651041666668},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.016028846153851},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.527969999999996},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.689041666666668},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.766673611111116},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.176185096153851},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.138114999999999},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.44443028846154},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.315718750000002},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.599540865384611},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.004777500000003},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.857725961538456},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.192920000000001},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.016028846153851},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.527969999999996},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.324287499999997},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.766673611111116},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.189610000000002},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.104069711538457},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.44443028846154},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.365197500000001},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.553074074074075},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.004777500000003},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.274756410256412},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.502127596439173},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.910908536585367},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.946125000000002},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.226635416666667},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.200266055045866},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.02751644736842},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.364139534883719},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.407720394736842},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.714088414634144},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.914960365853659},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.012656249999999},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.274756410256412},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.502127596439173},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.910908536585367},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.424686046511631},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.226635416666667},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.772839228295815},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.02751644736842},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.364139534883719},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.407720394736842},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.714088414634144},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.914960365853659},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.012656249999999},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.681753048780486},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.114074766355138},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.910908536585367},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.424686046511631},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.859118243243245},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.772839228295815},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.418171874999999},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.028100609756098},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.407720394736842},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.056627906976743},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.533935897435896},{"$f":"+IF($D51=1,\"\",IF($E51=0,VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E51=1,(VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B51,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.012656249999999},{"$f":"IF($D51=1,\"\",(AP51*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ51*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.812407258064511},{"$f":"IF($D51=1,\"\",(AQ51*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA51*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.150883495145628},{"$f":"IF($D51=1,\"\",(AR51*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB51*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.120223118279576},{"$f":"IF($D51=1,\"\",(AS51*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC51*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.394190860215062},{"$f":"IF($D51=1,\"\",(AT51*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD51*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.633724702380952},{"$f":"IF($D51=1,\"\",(AU51*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE51*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.002092866756385},{"$f":"IF($D51=1,\"\",(AV51*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF51*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.735636111111113},{"$f":"IF($D51=1,\"\",(AW51*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG51*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.543696236559136},{"$f":"IF($D51=1,\"\",(AX51*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH51*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.05115277777778},{"$f":"IF($D51=1,\"\",(AY51*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI51*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.523602150537634},{"$f":"IF($D51=1,\"\",(AZ51*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ51*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.770854838709674},{"$f":"IF($D51=1,\"\",(BA51*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK51*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.008279166666668},{"$f":"IF($D51=1,\"\",(BB51*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL51*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.812407258064511},{"$f":"IF($D51=1,\"\",(BC51*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM51*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.150883495145628},{"$f":"IF($D51=1,\"\",(BD51*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN51*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.120223118279576},{"$f":"IF($D51=1,\"\",(BE51*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO51*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.394193548387094},{"$f":"IF($D51=1,\"\",(BF51*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP51*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.633724702380952},{"$f":"IF($D51=1,\"\",(BG51*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ51*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.002094212651407},{"$f":"IF($D51=1,\"\",(BH51*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR51*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.735636111111113},{"$f":"IF($D51=1,\"\",(BI51*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS51*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.543696236559136},{"$f":"IF($D51=1,\"\",(BJ51*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT51*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.05115277777778},{"$f":"IF($D51=1,\"\",(BK51*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU51*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.523602150537634},{"$f":"IF($D51=1,\"\",(BL51*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV51*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.770854838709674},{"$f":"IF($D51=1,\"\",(BM51*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW51*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.008279166666668},{"$f":"IF($D51=1,\"\",(BN51*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX51*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.812404569892472},{"$f":"IF($D51=1,\"\",(BO51*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY51*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.150882108183076},{"$f":"IF($D51=1,\"\",(BP51*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ51*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.120223118279576},{"$f":"IF($D51=1,\"\",(BQ51*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA51*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.394193548387094},{"$f":"IF($D51=1,\"\",(BR51*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB51*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.298870689655175},{"$f":"IF($D51=1,\"\",(BS51*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC51*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.002094212651407},{"$f":"IF($D51=1,\"\",(BT51*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD51*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.735637500000003},{"$f":"IF($D51=1,\"\",(BU51*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE51*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.543696236559136},{"$f":"IF($D51=1,\"\",(BV51*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF51*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.05115277777778},{"$f":"IF($D51=1,\"\",(BW51*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG51*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.523600806451611},{"$f":"IF($D51=1,\"\",(BX51*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH51*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.770854838709674},{"$f":"IF($D51=1,\"\",(BY51*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI51*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.008279166666668},17.661000000000001,21.972999999999999,17.553999999999998,16.221,22.492000000000001,17.513999999999999,23.771000000000001,12.457000000000001,6.7190000000000003,2.0680000000000001,4.4649999999999999,8.5589999999999993,17.661000000000001,21.972999999999999,17.553999999999998,16.221,22.492000000000001,17.513999999999999,23.771000000000001,12.457000000000001,6.7190000000000003,2.0680000000000001,4.4649999999999999,8.5589999999999993,17.661000000000001,21.972999999999999,17.553999999999998,16.221,22.492000000000001,17.513999999999999,23.771000000000001,12.457000000000001,6.7190000000000003,2.0680000000000001,4.4649999999999999,8.5589999999999993,{"$f":"IF($D51=1,\"\",MAX(F51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP51,0))","v":12.981178240740746},{"$f":"IF($D51=1,\"\",MAX(G51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ51,0))","v":12.455348958333332},{"$f":"IF($D51=1,\"\",MAX(H51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR51,0))","v":21.830971153846143},{"$f":"IF($D51=1,\"\",MAX(I51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS51,0))","v":19.626757211538461},{"$f":"IF($D51=1,\"\",MAX(J51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT51,0))","v":27.002958333333325},{"$f":"IF($D51=1,\"\",MAX(K51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU51,0))","v":23.435394230769234},{"$f":"IF($D51=1,\"\",MAX(L51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV51,0))","v":21.736814903846145},{"$f":"IF($D51=1,\"\",MAX(M51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW51,0))","v":15.535885},{"$f":"IF($D51=1,\"\",MAX(N51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX51,0))","v":9.4645697115384593},{"$f":"IF($D51=1,\"\",MAX(O51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY51,0))","v":3.8292812500000011},{"$f":"IF($D51=1,\"\",MAX(P51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ51,0))","v":4.3834591346153857},{"$f":"IF($D51=1,\"\",MAX(Q51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA51,0))","v":8.7592224999999999},{"$f":"IF($D51=1,\"\",MAX(R51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB51,0))","v":12.981178240740746},{"$f":"IF($D51=1,\"\",MAX(S51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC51,0))","v":12.455348958333332},{"$f":"IF($D51=1,\"\",MAX(T51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD51,0))","v":21.830971153846143},{"$f":"IF($D51=1,\"\",MAX(U51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE51,0))","v":19.577030000000008},{"$f":"IF($D51=1,\"\",MAX(V51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF51,0))","v":27.002958333333325},{"$f":"IF($D51=1,\"\",MAX(W51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG51,0))","v":23.445326388888887},{"$f":"IF($D51=1,\"\",MAX(X51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH51,0))","v":21.736814903846145},{"$f":"IF($D51=1,\"\",MAX(Y51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI51,0))","v":15.535885},{"$f":"IF($D51=1,\"\",MAX(Z51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ51,0))","v":9.4645697115384593},{"$f":"IF($D51=1,\"\",MAX(AA51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK51,0))","v":3.8292812500000011},{"$f":"IF($D51=1,\"\",MAX(AB51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL51,0))","v":4.3834591346153857},{"$f":"IF($D51=1,\"\",MAX(AC51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM51,0))","v":8.7592224999999999},{"$f":"IF($D51=1,\"\",MAX(AD51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN51,0))","v":12.935274038461543},{"$f":"IF($D51=1,\"\",MAX(AE51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO51,0))","v":12.493079999999999},{"$f":"IF($D51=1,\"\",MAX(AF51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP51,0))","v":21.830971153846143},{"$f":"IF($D51=1,\"\",MAX(AG51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ51,0))","v":19.577030000000008},{"$f":"IF($D51=1,\"\",MAX(AH51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR51,0))","v":27.334712500000009},{"$f":"IF($D51=1,\"\",MAX(AI51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS51,0))","v":23.445326388888887},{"$f":"IF($D51=1,\"\",MAX(AJ51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT51,0))","v":21.723389999999995},{"$f":"IF($D51=1,\"\",MAX(AK51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU51,0))","v":15.569930288461542},{"$f":"IF($D51=1,\"\",MAX(AL51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV51,0))","v":9.4645697115384593},{"$f":"IF($D51=1,\"\",MAX(AM51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW51,0))","v":3.7798025000000024},{"$f":"IF($D51=1,\"\",MAX(AN51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX51,0))","v":4.4299259259259216},{"$f":"IF($D51=1,\"\",MAX(AO51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B51,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY51,0))","v":8.7592224999999999},{"$f":"IF($D51=1,\"\",MAX(0,F51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP51-ET51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,G51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ51-EU51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,H51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR51-EV51))","v":4.2769711538461443},{"$f":"IF($D51=1,\"\",MAX(0,I51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS51-EW51))","v":3.4057572115384609},{"$f":"IF($D51=1,\"\",MAX(0,J51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT51-EX51))","v":4.5109583333333241},{"$f":"IF($D51=1,\"\",MAX(0,K51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU51-EY51))","v":5.9213942307692342},{"$f":"IF($D51=1,\"\",MAX(0,L51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV51-EZ51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,M51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW51-FA51))","v":3.0788849999999996},{"$f":"IF($D51=1,\"\",MAX(0,N51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX51-FB51))","v":2.745569711538459},{"$f":"IF($D51=1,\"\",MAX(0,O51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY51-FC51))","v":1.761281250000001},{"$f":"IF($D51=1,\"\",MAX(0,P51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ51-FD51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,Q51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA51-FE51))","v":0.20022250000000064},{"$f":"IF($D51=1,\"\",MAX(0,R51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB51-FF51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,S51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC51-FG51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,T51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD51-FH51))","v":4.2769711538461443},{"$f":"IF($D51=1,\"\",MAX(0,U51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE51-FI51))","v":3.3560300000000076},{"$f":"IF($D51=1,\"\",MAX(0,V51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF51-FJ51))","v":4.5109583333333241},{"$f":"IF($D51=1,\"\",MAX(0,W51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG51-FK51))","v":5.9313263888888876},{"$f":"IF($D51=1,\"\",MAX(0,X51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH51-FL51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,Y51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI51-FM51))","v":3.0788849999999996},{"$f":"IF($D51=1,\"\",MAX(0,Z51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ51-FN51))","v":2.745569711538459},{"$f":"IF($D51=1,\"\",MAX(0,AA51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK51-FO51))","v":1.761281250000001},{"$f":"IF($D51=1,\"\",MAX(0,AB51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL51-FP51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,AC51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM51-FQ51))","v":0.20022250000000064},{"$f":"IF($D51=1,\"\",MAX(0,AD51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN51-FR51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,AE51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO51-FS51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,AF51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP51-FT51))","v":4.2769711538461443},{"$f":"IF($D51=1,\"\",MAX(0,AG51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ51-FU51))","v":3.3560300000000076},{"$f":"IF($D51=1,\"\",MAX(0,AH51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR51-FV51))","v":4.8427125000000082},{"$f":"IF($D51=1,\"\",MAX(0,AI51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS51-FW51))","v":5.9313263888888876},{"$f":"IF($D51=1,\"\",MAX(0,AJ51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT51-FX51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,AK51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU51-FY51))","v":3.1129302884615413},{"$f":"IF($D51=1,\"\",MAX(0,AL51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV51-FZ51))","v":2.745569711538459},{"$f":"IF($D51=1,\"\",MAX(0,AM51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW51-GA51))","v":1.7118025000000023},{"$f":"IF($D51=1,\"\",MAX(0,AN51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX51-GB51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,AO51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY51-GC51))","v":0.20022250000000064},{"$f":"IF($D51=1,\"\",MAX(0,F51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ51))","v":16.980592741935489},{"$f":"IF($D51=1,\"\",MAX(0,G51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK51))","v":16.535116504854372},{"$f":"IF($D51=1,\"\",MAX(0,H51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL51))","v":26.726776881720419},{"$f":"IF($D51=1,\"\",MAX(0,I51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM51))","v":24.710809139784942},{"$f":"IF($D51=1,\"\",MAX(0,J51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN51))","v":31.058275297619041},{"$f":"IF($D51=1,\"\",MAX(0,K51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO51))","v":27.209907133243618},{"$f":"IF($D51=1,\"\",MAX(0,L51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP51))","v":25.177363888888884},{"$f":"IF($D51=1,\"\",MAX(0,M51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ51))","v":19.130303763440864},{"$f":"IF($D51=1,\"\",MAX(0,N51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR51))","v":12.857847222222219},{"$f":"IF($D51=1,\"\",MAX(0,O51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS51))","v":7.6213978494623689},{"$f":"IF($D51=1,\"\",MAX(0,P51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT51))","v":8.2121451612903229},{"$f":"IF($D51=1,\"\",MAX(0,Q51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU51))","v":12.755720833333335},{"$f":"IF($D51=1,\"\",MAX(0,R51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV51))","v":16.980592741935489},{"$f":"IF($D51=1,\"\",MAX(0,S51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW51))","v":16.535116504854372},{"$f":"IF($D51=1,\"\",MAX(0,T51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX51))","v":26.726776881720419},{"$f":"IF($D51=1,\"\",MAX(0,U51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY51))","v":24.71080645161291},{"$f":"IF($D51=1,\"\",MAX(0,V51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ51))","v":31.058275297619041},{"$f":"IF($D51=1,\"\",MAX(0,W51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA51))","v":27.209905787348596},{"$f":"IF($D51=1,\"\",MAX(0,X51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB51))","v":25.177363888888884},{"$f":"IF($D51=1,\"\",MAX(0,Y51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC51))","v":19.130303763440864},{"$f":"IF($D51=1,\"\",MAX(0,Z51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED51))","v":12.857847222222219},{"$f":"IF($D51=1,\"\",MAX(0,AA51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE51))","v":7.6213978494623689},{"$f":"IF($D51=1,\"\",MAX(0,AB51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF51))","v":8.2121451612903229},{"$f":"IF($D51=1,\"\",MAX(0,AC51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG51))","v":12.755720833333335},{"$f":"IF($D51=1,\"\",MAX(0,AD51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH51))","v":16.980595430107527},{"$f":"IF($D51=1,\"\",MAX(0,AE51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI51))","v":16.535117891816924},{"$f":"IF($D51=1,\"\",MAX(0,AF51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ51))","v":26.726776881720419},{"$f":"IF($D51=1,\"\",MAX(0,AG51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK51))","v":24.71080645161291},{"$f":"IF($D51=1,\"\",MAX(0,AH51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL51))","v":31.360129310344831},{"$f":"IF($D51=1,\"\",MAX(0,AI51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM51))","v":27.209905787348596},{"$f":"IF($D51=1,\"\",MAX(0,AJ51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN51))","v":25.177362499999994},{"$f":"IF($D51=1,\"\",MAX(0,AK51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO51))","v":19.130303763440864},{"$f":"IF($D51=1,\"\",MAX(0,AL51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP51))","v":12.857847222222219},{"$f":"IF($D51=1,\"\",MAX(0,AM51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ51))","v":7.6213991935483918},{"$f":"IF($D51=1,\"\",MAX(0,AN51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER51))","v":8.2121451612903229},{"$f":"IF($D51=1,\"\",MAX(0,AO51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES51))","v":12.755720833333335},{"$f":"IF($D51=1,\"\",MAX(0,F51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ51-ET51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,G51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK51-EU51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,H51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL51-EV51))","v":9.1727768817204201},{"$f":"IF($D51=1,\"\",MAX(0,I51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM51-EW51))","v":8.489809139784942},{"$f":"IF($D51=1,\"\",MAX(0,J51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN51-EX51))","v":8.5662752976190397},{"$f":"IF($D51=1,\"\",MAX(0,K51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO51-EY51))","v":9.6959071332436189},{"$f":"IF($D51=1,\"\",MAX(0,L51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP51-EZ51))","v":1.4063638888888832},{"$f":"IF($D51=1,\"\",MAX(0,M51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ51-FA51))","v":6.6733037634408632},{"$f":"IF($D51=1,\"\",MAX(0,N51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR51-FB51))","v":6.1388472222222186},{"$f":"IF($D51=1,\"\",MAX(0,O51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS51-FC51))","v":5.5533978494623693},{"$f":"IF($D51=1,\"\",MAX(0,P51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT51-FD51))","v":3.747145161290323},{"$f":"IF($D51=1,\"\",MAX(0,Q51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU51-FE51))","v":4.1967208333333357},{"$f":"IF($D51=1,\"\",MAX(0,R51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV51-FF51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,S51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW51-FG51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,T51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX51-FH51))","v":9.1727768817204201},{"$f":"IF($D51=1,\"\",MAX(0,U51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY51-FI51))","v":8.4898064516129104},{"$f":"IF($D51=1,\"\",MAX(0,V51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ51-FJ51))","v":8.5662752976190397},{"$f":"IF($D51=1,\"\",MAX(0,W51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA51-FK51))","v":9.6959057873485968},{"$f":"IF($D51=1,\"\",MAX(0,X51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB51-FL51))","v":1.4063638888888832},{"$f":"IF($D51=1,\"\",MAX(0,Y51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC51-FM51))","v":6.6733037634408632},{"$f":"IF($D51=1,\"\",MAX(0,Z51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED51-FN51))","v":6.1388472222222186},{"$f":"IF($D51=1,\"\",MAX(0,AA51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE51-FO51))","v":5.5533978494623693},{"$f":"IF($D51=1,\"\",MAX(0,AB51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF51-FP51))","v":3.747145161290323},{"$f":"IF($D51=1,\"\",MAX(0,AC51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG51-FQ51))","v":4.1967208333333357},{"$f":"IF($D51=1,\"\",MAX(0,AD51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH51-FR51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,AE51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI51-FS51))","v":0},{"$f":"IF($D51=1,\"\",MAX(0,AF51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ51-FT51))","v":9.1727768817204201},{"$f":"IF($D51=1,\"\",MAX(0,AG51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK51-FU51))","v":8.4898064516129104},{"$f":"IF($D51=1,\"\",MAX(0,AH51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL51-FV51))","v":8.8681293103448304},{"$f":"IF($D51=1,\"\",MAX(0,AI51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM51-FW51))","v":9.6959057873485968},{"$f":"IF($D51=1,\"\",MAX(0,AJ51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN51-FX51))","v":1.4063624999999931},{"$f":"IF($D51=1,\"\",MAX(0,AK51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO51-FY51))","v":6.6733037634408632},{"$f":"IF($D51=1,\"\",MAX(0,AL51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP51-FZ51))","v":6.1388472222222186},{"$f":"IF($D51=1,\"\",MAX(0,AM51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ51-GA51))","v":5.5533991935483922},{"$f":"IF($D51=1,\"\",MAX(0,AN51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER51-GB51))","v":3.747145161290323},{"$f":"IF($D51=1,\"\",MAX(0,AO51-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B51,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES51-GC51))","v":4.1967208333333357},246281.08975302696,2344760.8811976151,1822652.2092176524,{"$f":"+LR51-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10142,"East End Mutual Electric",0,{"$f":"+VLOOKUP($B54,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ54,AP54))))","v":4.6139999999999999},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK54,AQ54))))","v":4.5679999999999996},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL54,AR54))))","v":5.6580000000000004},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM54,AS54))))","v":5.1929999999999996},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN54,AT54))))","v":4.9210000000000003},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO54,AU54))))","v":4.4009999999999998},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP54,AV54))))","v":4.9960000000000004},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ54,AW54))))","v":6.0759999999999996},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR54,AX54))))","v":7.4669999999999996},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS54,AY54))))","v":7.5},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT54,AZ54))))","v":6.4720000000000004},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU54,BA54))))","v":5.5609999999999999},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV54,BB54))))","v":4.7480000000000002},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW54,BC54))))","v":4.702},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX54,BD54))))","v":5.7939999999999996},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY54,BE54))))","v":5.327},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ54,BF54))))","v":5.0540000000000003},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA54,BG54))))","v":4.5339999999999998},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB54,BH54))))","v":5.1310000000000002},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC54,BI54))))","v":6.2160000000000002},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED54,BJ54))))","v":7.6079999999999997},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE54,BK54))))","v":7.6310000000000002},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF54,BL54))))","v":6.5919999999999996},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG54,BM54))))","v":5.6669999999999998},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH54,BN54))))","v":4.84},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI54,BO54))))","v":4.7830000000000004},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ54,BP54))))","v":5.867},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK54,BQ54))))","v":5.39},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL54,BR54))))","v":5.1020000000000003},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM54,BS54))))","v":4.5739999999999998},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN54,BT54))))","v":5.16},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO54,BU54))))","v":6.24},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP54,BV54))))","v":7.6239999999999997},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ54,BW54))))","v":7.6470000000000002},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER54,BX54))))","v":6.6059999999999999},{"$f":"+IF(AND($D54=0,$E54=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B54,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B54,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D54=1,\"\",IF($E54=1,IF(BlockShape=\"Yes\",VLOOKUP($B54,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES54,BY54))))","v":5.6790000000000003},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8164120370370371},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8816197916666666},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6259014423076925},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5653581730769233},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1752239583333335},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7115865384615385},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9043870192307688},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2054074999999997},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4275192307692306},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5342307692307688},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0267740384615385},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7226474999999999},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8655509259259255},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9333177083333335},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6751899038461535},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.62805},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2236848958333333},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7486111111111113},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9554062500000002},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3156474999999999},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.538644230769231},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6350264423076917},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1273774038461539},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8113475000000001},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9221346153846151},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9581425000000001},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.7114567307692305},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6616899999999997},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.2158100000000003},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7782222222222224},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0019200000000001},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3027475961538464},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5546250000000006},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6943700000000002},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1021689814814817},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8276150000000002},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.427544871794872},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6367863501483679},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.317939024390244},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3317073170731706},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9280659722222224},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4677584097859326},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4430296052631579},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3395116279069765},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4360592105263157},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5266859756097562},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8640579268292683},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9401812499999997},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4726987179487177},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6793649851632049},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3630945121951221},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3723372093023256},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9742083333333333},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5172572347266882},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.485634868421053},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4331424418604652},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5268980263157887},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6148902439024386},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9359024390243906},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.010675},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5087957317073171},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7188380062305293},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3963079268292682},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.404226744186047},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9703918918918917},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5446398713826368},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5107406249999999},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4565000000000001},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5399572368421053},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6252267441860466},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9448685897435896},{"$f":"+IF($D54=1,\"\",IF($E54=0,VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E54=1,(VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B54,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0235156249999999},{"$f":"IF($D54=1,\"\",(AP54*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ54*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6533387096774192},{"$f":"IF($D54=1,\"\",(AQ54*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA54*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7671830790568652},{"$f":"IF($D54=1,\"\",(AR54*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB54*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.490133064516129},{"$f":"IF($D54=1,\"\",(AS54*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC54*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4623508064516129},{"$f":"IF($D54=1,\"\",(AT54*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD54*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.0692991071428573},{"$f":"IF($D54=1,\"\",(AU54*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE54*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6042759084791385},{"$f":"IF($D54=1,\"\",(AV54*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF54*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7095916666666664},{"$f":"IF($D54=1,\"\",(AW54*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG54*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8050470430107528},{"$f":"IF($D54=1,\"\",(AX54*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH54*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0089027777777773},{"$f":"IF($D54=1,\"\",(AY54*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI54*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.0900443548387093},{"$f":"IF($D54=1,\"\",(AZ54*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ54*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5141787634408601},{"$f":"IF($D54=1,\"\",(BA54*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK54*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3748847222222222},{"$f":"IF($D54=1,\"\",(BB54*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL54*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7008064516129027},{"$f":"IF($D54=1,\"\",(BC54*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM54*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8146185852981973},{"$f":"IF($D54=1,\"\",(BD54*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN54*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5375994623655918},{"$f":"IF($D54=1,\"\",(BE54*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO54*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5098172043010756},{"$f":"IF($D54=1,\"\",(BF54*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP54*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1167663690476193},{"$f":"IF($D54=1,\"\",(BG54*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ54*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6517725437415884},{"$f":"IF($D54=1,\"\",(BH54*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR54*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7570583333333336},{"$f":"IF($D54=1,\"\",(BI54*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS54*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9076075268817205},{"$f":"IF($D54=1,\"\",(BJ54*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT54*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1114625},{"$f":"IF($D54=1,\"\",(BK54*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU54*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.185288978494623},{"$f":"IF($D54=1,\"\",(BL54*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV54*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6021034946236563},{"$f":"IF($D54=1,\"\",(BM54*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW54*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4554930555555554},{"$f":"IF($D54=1,\"\",(BN54*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX54*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7399099462365593},{"$f":"IF($D54=1,\"\",(BO54*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY54*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8516005547850205},{"$f":"IF($D54=1,\"\",(BP54*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ54*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5725201612903223},{"$f":"IF($D54=1,\"\",(BQ54*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA54*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.5426478494623654},{"$f":"IF($D54=1,\"\",(BR54*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB54*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1114367816091955},{"$f":"IF($D54=1,\"\",(BS54*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC54*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.680450874831763},{"$f":"IF($D54=1,\"\",(BT54*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD54*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7836180555555554},{"$f":"IF($D54=1,\"\",(BU54*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE54*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9296706989247316},{"$f":"IF($D54=1,\"\",(BV54*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF54*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.1262097222222227},{"$f":"IF($D54=1,\"\",(BW54*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG54*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2000349462365589},{"$f":"IF($D54=1,\"\",(BX54*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH54*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6168494623655914},{"$f":"IF($D54=1,\"\",(BY54*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI54*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4702375000000001},0.85899999999999999,0.99299999999999999,0.82499999999999996,0.83299999999999996,1.022,0.998,1.254,1.2609999999999999,1.022,0.52900000000000003,0.42099999999999999,1.038,0.85899999999999999,0.99299999999999999,0.82499999999999996,0.83299999999999996,1.022,0.998,1.254,1.2609999999999999,1.022,0.52900000000000003,0.42099999999999999,1.038,0.85899999999999999,0.99299999999999999,0.82499999999999996,0.83299999999999996,1.022,0.998,1.254,1.2609999999999999,1.022,0.52900000000000003,0.42099999999999999,1.038,{"$f":"IF($D54=1,\"\",MAX(F54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP54,0))","v":1.7975879629629627},{"$f":"IF($D54=1,\"\",MAX(G54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ54,0))","v":1.686380208333333},{"$f":"IF($D54=1,\"\",MAX(H54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR54,0))","v":2.0320985576923078},{"$f":"IF($D54=1,\"\",MAX(I54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS54,0))","v":1.6276418269230764},{"$f":"IF($D54=1,\"\",MAX(J54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT54,0))","v":1.7457760416666668},{"$f":"IF($D54=1,\"\",MAX(K54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU54,0))","v":1.6894134615384613},{"$f":"IF($D54=1,\"\",MAX(L54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV54,0))","v":2.0916129807692316},{"$f":"IF($D54=1,\"\",MAX(M54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW54,0))","v":1.8705924999999999},{"$f":"IF($D54=1,\"\",MAX(N54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX54,0))","v":2.039480769230769},{"$f":"IF($D54=1,\"\",MAX(O54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY54,0))","v":1.9657692307692312},{"$f":"IF($D54=1,\"\",MAX(P54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ54,0))","v":1.4452259615384619},{"$f":"IF($D54=1,\"\",MAX(Q54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA54,0))","v":1.8383525000000001},{"$f":"IF($D54=1,\"\",MAX(R54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB54,0))","v":1.8824490740740747},{"$f":"IF($D54=1,\"\",MAX(S54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC54,0))","v":1.7686822916666665},{"$f":"IF($D54=1,\"\",MAX(T54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD54,0))","v":2.1188100961538461},{"$f":"IF($D54=1,\"\",MAX(U54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE54,0))","v":1.69895},{"$f":"IF($D54=1,\"\",MAX(V54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF54,0))","v":1.830315104166667},{"$f":"IF($D54=1,\"\",MAX(W54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG54,0))","v":1.7853888888888885},{"$f":"IF($D54=1,\"\",MAX(X54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH54,0))","v":2.17559375},{"$f":"IF($D54=1,\"\",MAX(Y54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI54,0))","v":1.9003525000000003},{"$f":"IF($D54=1,\"\",MAX(Z54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ54,0))","v":2.0693557692307687},{"$f":"IF($D54=1,\"\",MAX(AA54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK54,0))","v":1.9959735576923086},{"$f":"IF($D54=1,\"\",MAX(AB54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL54,0))","v":1.4646225961538457},{"$f":"IF($D54=1,\"\",MAX(AC54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM54,0))","v":1.8556524999999997},{"$f":"IF($D54=1,\"\",MAX(AD54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN54,0))","v":1.9178653846153848},{"$f":"IF($D54=1,\"\",MAX(AE54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO54,0))","v":1.8248575000000002},{"$f":"IF($D54=1,\"\",MAX(AF54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP54,0))","v":2.1555432692307694},{"$f":"IF($D54=1,\"\",MAX(AG54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ54,0))","v":1.72831},{"$f":"IF($D54=1,\"\",MAX(AH54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR54,0))","v":1.88619},{"$f":"IF($D54=1,\"\",MAX(AI54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS54,0))","v":1.7957777777777775},{"$f":"IF($D54=1,\"\",MAX(AJ54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT54,0))","v":2.15808},{"$f":"IF($D54=1,\"\",MAX(AK54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU54,0))","v":1.9372524038461538},{"$f":"IF($D54=1,\"\",MAX(AL54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV54,0))","v":2.0693749999999991},{"$f":"IF($D54=1,\"\",MAX(AM54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW54,0))","v":1.9526300000000001},{"$f":"IF($D54=1,\"\",MAX(AN54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX54,0))","v":1.5038310185185182},{"$f":"IF($D54=1,\"\",MAX(AO54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B54,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY54,0))","v":1.8513850000000001},{"$f":"IF($D54=1,\"\",MAX(0,F54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP54-ET54))","v":0.93858796296296276},{"$f":"IF($D54=1,\"\",MAX(0,G54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ54-EU54))","v":0.69338020833333303},{"$f":"IF($D54=1,\"\",MAX(0,H54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR54-EV54))","v":1.2070985576923079},{"$f":"IF($D54=1,\"\",MAX(0,I54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS54-EW54))","v":0.79464182692307639},{"$f":"IF($D54=1,\"\",MAX(0,J54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT54-EX54))","v":0.72377604166666676},{"$f":"IF($D54=1,\"\",MAX(0,K54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU54-EY54))","v":0.69141346153846128},{"$f":"IF($D54=1,\"\",MAX(0,L54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV54-EZ54))","v":0.83761298076923163},{"$f":"IF($D54=1,\"\",MAX(0,M54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW54-FA54))","v":0.60959249999999998},{"$f":"IF($D54=1,\"\",MAX(0,N54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX54-FB54))","v":1.017480769230769},{"$f":"IF($D54=1,\"\",MAX(0,O54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY54-FC54))","v":1.4367692307692312},{"$f":"IF($D54=1,\"\",MAX(0,P54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ54-FD54))","v":1.0242259615384619},{"$f":"IF($D54=1,\"\",MAX(0,Q54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA54-FE54))","v":0.80035250000000002},{"$f":"IF($D54=1,\"\",MAX(0,R54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB54-FF54))","v":1.0234490740740747},{"$f":"IF($D54=1,\"\",MAX(0,S54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC54-FG54))","v":0.77568229166666647},{"$f":"IF($D54=1,\"\",MAX(0,T54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD54-FH54))","v":1.2938100961538461},{"$f":"IF($D54=1,\"\",MAX(0,U54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE54-FI54))","v":0.86595},{"$f":"IF($D54=1,\"\",MAX(0,V54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF54-FJ54))","v":0.80831510416666696},{"$f":"IF($D54=1,\"\",MAX(0,W54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG54-FK54))","v":0.78738888888888847},{"$f":"IF($D54=1,\"\",MAX(0,X54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH54-FL54))","v":0.92159374999999999},{"$f":"IF($D54=1,\"\",MAX(0,Y54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI54-FM54))","v":0.63935250000000043},{"$f":"IF($D54=1,\"\",MAX(0,Z54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ54-FN54))","v":1.0473557692307687},{"$f":"IF($D54=1,\"\",MAX(0,AA54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK54-FO54))","v":1.4669735576923086},{"$f":"IF($D54=1,\"\",MAX(0,AB54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL54-FP54))","v":1.0436225961538457},{"$f":"IF($D54=1,\"\",MAX(0,AC54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM54-FQ54))","v":0.81765249999999967},{"$f":"IF($D54=1,\"\",MAX(0,AD54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN54-FR54))","v":1.0588653846153848},{"$f":"IF($D54=1,\"\",MAX(0,AE54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO54-FS54))","v":0.83185750000000025},{"$f":"IF($D54=1,\"\",MAX(0,AF54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP54-FT54))","v":1.3305432692307695},{"$f":"IF($D54=1,\"\",MAX(0,AG54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ54-FU54))","v":0.89531000000000005},{"$f":"IF($D54=1,\"\",MAX(0,AH54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR54-FV54))","v":0.86419000000000001},{"$f":"IF($D54=1,\"\",MAX(0,AI54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS54-FW54))","v":0.79777777777777747},{"$f":"IF($D54=1,\"\",MAX(0,AJ54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT54-FX54))","v":0.90407999999999999},{"$f":"IF($D54=1,\"\",MAX(0,AK54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU54-FY54))","v":0.67625240384615393},{"$f":"IF($D54=1,\"\",MAX(0,AL54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV54-FZ54))","v":1.0473749999999991},{"$f":"IF($D54=1,\"\",MAX(0,AM54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW54-GA54))","v":1.4236300000000002},{"$f":"IF($D54=1,\"\",MAX(0,AN54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX54-GB54))","v":1.0828310185185182},{"$f":"IF($D54=1,\"\",MAX(0,AO54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY54-GC54))","v":0.81338500000000002},{"$f":"IF($D54=1,\"\",MAX(0,F54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ54))","v":1.9606612903225806},{"$f":"IF($D54=1,\"\",MAX(0,G54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK54))","v":1.8008169209431344},{"$f":"IF($D54=1,\"\",MAX(0,H54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL54))","v":2.1678669354838713},{"$f":"IF($D54=1,\"\",MAX(0,I54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM54))","v":1.7306491935483868},{"$f":"IF($D54=1,\"\",MAX(0,J54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN54))","v":1.851700892857143},{"$f":"IF($D54=1,\"\",MAX(0,K54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO54))","v":1.7967240915208613},{"$f":"IF($D54=1,\"\",MAX(0,L54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP54))","v":2.286408333333334},{"$f":"IF($D54=1,\"\",MAX(0,M54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ54))","v":2.2709529569892468},{"$f":"IF($D54=1,\"\",MAX(0,N54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR54))","v":2.4580972222222224},{"$f":"IF($D54=1,\"\",MAX(0,O54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS54))","v":2.4099556451612907},{"$f":"IF($D54=1,\"\",MAX(0,P54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT54))","v":1.9578212365591403},{"$f":"IF($D54=1,\"\",MAX(0,Q54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU54))","v":2.1861152777777777},{"$f":"IF($D54=1,\"\",MAX(0,R54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV54))","v":2.0471935483870976},{"$f":"IF($D54=1,\"\",MAX(0,S54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW54))","v":1.8873814147018027},{"$f":"IF($D54=1,\"\",MAX(0,T54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX54))","v":2.2564005376344078},{"$f":"IF($D54=1,\"\",MAX(0,U54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY54))","v":1.8171827956989244},{"$f":"IF($D54=1,\"\",MAX(0,V54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ54))","v":1.937233630952381},{"$f":"IF($D54=1,\"\",MAX(0,W54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA54))","v":1.8822274562584114},{"$f":"IF($D54=1,\"\",MAX(0,X54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB54))","v":2.3739416666666666},{"$f":"IF($D54=1,\"\",MAX(0,Y54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC54))","v":2.3083924731182797},{"$f":"IF($D54=1,\"\",MAX(0,Z54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED54))","v":2.4965374999999996},{"$f":"IF($D54=1,\"\",MAX(0,AA54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE54))","v":2.4457110215053772},{"$f":"IF($D54=1,\"\",MAX(0,AB54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF54))","v":1.9898965053763433},{"$f":"IF($D54=1,\"\",MAX(0,AC54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG54))","v":2.2115069444444444},{"$f":"IF($D54=1,\"\",MAX(0,AD54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH54))","v":2.1000900537634406},{"$f":"IF($D54=1,\"\",MAX(0,AE54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI54))","v":1.9313994452149799},{"$f":"IF($D54=1,\"\",MAX(0,AF54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ54))","v":2.2944798387096776},{"$f":"IF($D54=1,\"\",MAX(0,AG54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK54))","v":1.8473521505376342},{"$f":"IF($D54=1,\"\",MAX(0,AH54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL54))","v":1.9905632183908049},{"$f":"IF($D54=1,\"\",MAX(0,AI54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM54))","v":1.8935491251682368},{"$f":"IF($D54=1,\"\",MAX(0,AJ54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN54))","v":2.3763819444444447},{"$f":"IF($D54=1,\"\",MAX(0,AK54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO54))","v":2.3103293010752686},{"$f":"IF($D54=1,\"\",MAX(0,AL54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP54))","v":2.497790277777777},{"$f":"IF($D54=1,\"\",MAX(0,AM54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ54))","v":2.4469650537634413},{"$f":"IF($D54=1,\"\",MAX(0,AN54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER54))","v":1.9891505376344085},{"$f":"IF($D54=1,\"\",MAX(0,AO54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES54))","v":2.2087625000000002},{"$f":"IF($D54=1,\"\",MAX(0,F54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ54-ET54))","v":1.1016612903225806},{"$f":"IF($D54=1,\"\",MAX(0,G54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK54-EU54))","v":0.8078169209431344},{"$f":"IF($D54=1,\"\",MAX(0,H54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL54-EV54))","v":1.3428669354838714},{"$f":"IF($D54=1,\"\",MAX(0,I54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM54-EW54))","v":0.89764919354838679},{"$f":"IF($D54=1,\"\",MAX(0,J54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN54-EX54))","v":0.82970089285714299},{"$f":"IF($D54=1,\"\",MAX(0,K54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO54-EY54))","v":0.79872409152086132},{"$f":"IF($D54=1,\"\",MAX(0,L54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP54-EZ54))","v":1.032408333333334},{"$f":"IF($D54=1,\"\",MAX(0,M54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ54-FA54))","v":1.0099529569892469},{"$f":"IF($D54=1,\"\",MAX(0,N54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR54-FB54))","v":1.4360972222222224},{"$f":"IF($D54=1,\"\",MAX(0,O54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS54-FC54))","v":1.8809556451612908},{"$f":"IF($D54=1,\"\",MAX(0,P54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT54-FD54))","v":1.5368212365591403},{"$f":"IF($D54=1,\"\",MAX(0,Q54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU54-FE54))","v":1.1481152777777777},{"$f":"IF($D54=1,\"\",MAX(0,R54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV54-FF54))","v":1.1881935483870976},{"$f":"IF($D54=1,\"\",MAX(0,S54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW54-FG54))","v":0.89438141470180266},{"$f":"IF($D54=1,\"\",MAX(0,T54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX54-FH54))","v":1.4314005376344079},{"$f":"IF($D54=1,\"\",MAX(0,U54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY54-FI54))","v":0.98418279569892442},{"$f":"IF($D54=1,\"\",MAX(0,V54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ54-FJ54))","v":0.91523363095238097},{"$f":"IF($D54=1,\"\",MAX(0,W54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA54-FK54))","v":0.88422745625841137},{"$f":"IF($D54=1,\"\",MAX(0,X54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB54-FL54))","v":1.1199416666666666},{"$f":"IF($D54=1,\"\",MAX(0,Y54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC54-FM54))","v":1.0473924731182798},{"$f":"IF($D54=1,\"\",MAX(0,Z54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED54-FN54))","v":1.4745374999999996},{"$f":"IF($D54=1,\"\",MAX(0,AA54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE54-FO54))","v":1.9167110215053773},{"$f":"IF($D54=1,\"\",MAX(0,AB54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF54-FP54))","v":1.5688965053763433},{"$f":"IF($D54=1,\"\",MAX(0,AC54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG54-FQ54))","v":1.1735069444444444},{"$f":"IF($D54=1,\"\",MAX(0,AD54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH54-FR54))","v":1.2410900537634406},{"$f":"IF($D54=1,\"\",MAX(0,AE54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI54-FS54))","v":0.93839944521497987},{"$f":"IF($D54=1,\"\",MAX(0,AF54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ54-FT54))","v":1.4694798387096777},{"$f":"IF($D54=1,\"\",MAX(0,AG54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK54-FU54))","v":1.0143521505376343},{"$f":"IF($D54=1,\"\",MAX(0,AH54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL54-FV54))","v":0.96856321839080484},{"$f":"IF($D54=1,\"\",MAX(0,AI54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM54-FW54))","v":0.89554912516823681},{"$f":"IF($D54=1,\"\",MAX(0,AJ54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN54-FX54))","v":1.1223819444444447},{"$f":"IF($D54=1,\"\",MAX(0,AK54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO54-FY54))","v":1.0493293010752687},{"$f":"IF($D54=1,\"\",MAX(0,AL54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP54-FZ54))","v":1.4757902777777769},{"$f":"IF($D54=1,\"\",MAX(0,AM54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ54-GA54))","v":1.9179650537634414},{"$f":"IF($D54=1,\"\",MAX(0,AN54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER54-GB54))","v":1.5681505376344085},{"$f":"IF($D54=1,\"\",MAX(0,AO54-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B54,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES54-GC54))","v":1.1707625000000002},124871.3122149009,266605.13546985859,234150.76221490081,{"$f":"+LR54-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10170,"Eugene Water & Electric Board",0,{"$f":"+VLOOKUP($B59,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":1},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ59,AP59))))","v":270.78803823225809},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK59,AQ59))))","v":278.30360682607483},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL59,AR59))))","v":267.65915067096796},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM59,AS59))))","v":277.31545696774191},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN59,AT59))))","v":293.93474815287385},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO59,AU59))))","v":274.14825065087473},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP59,AV59))))","v":279.81430617333302},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ59,AW59))))","v":242.6350466838706},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR59,AX59))))","v":275.25318435111109},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS59,AY59))))","v":262.76358661935501},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT59,AZ59))))","v":271.33198979354836},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU59,BA59))))","v":270.11716464},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV59,BB59))))","v":274.57403823225815},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW59,BC59))))","v":282.21038075117883},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX59,BD59))))","v":271.32302163870997},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY59,BE59))))","v":281.10145696774185},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ59,BF59))))","v":297.99681065287388},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA59,BG59))))","v":277.93934620942082},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB59,BH59))))","v":283.72650617333301},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC59,BI59))))","v":246.05465958709661},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED59,BJ59))))","v":279.160126017778},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE59,BK59))))","v":266.42745758709708},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF59,BL59))))","v":275.11798979354836},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG59,BM59))))","v":273.90316464},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH59,BN59))))","v":275.26593960212108},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI59,BO59))))","v":282.92435387070481},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ59,BP59))))","v":271.99260360954497},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK59,BQ59))))","v":281.7933583376049},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL59,BR59))))","v":289.37016250297586},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM59,BS59))))","v":278.63217880589281},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN59,BT59))))","v":284.44147092219202},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO59,BU59))))","v":246.67960275987662},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP59,BV59))))","v":279.87412979251098},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ59,BW59))))","v":267.09703955793208},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER59,BX59))))","v":275.80989116341141},{"$f":"+IF(AND($D59=0,$E59=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B59,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B59,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D59=1,\"\",IF($E59=1,IF(BlockShape=\"Yes\",VLOOKUP($B59,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES59,BY59))))","v":274.59506600986299},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.75800000000001},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":256.69341470180302},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":240.73354838709696},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.75799999999995},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":266.89660416666698},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":249.09280215343193},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":257.049933333333},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":224.68464516128998},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":256.70443611111102},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":240.73354838709696},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.75799999999995},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.75800000000004},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":252.54400000000004},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":260.60018862690703},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":244.39741935483897},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":252.54399999999998},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":270.95866666666694},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":252.88389771197799},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":260.96213333333293},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":228.10425806451599},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":260.61137777777799},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":244.39741935483897},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":252.54399999999998},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":252.54400000000001},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":253.23590136986297},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.314161746433},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":245.067001325674},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":253.23590136986297},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":262.33201851676898},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":253.57673030845001},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.677098082192},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":228.72920123729597},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.32538155251092},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":245.067001325674},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":253.235901369863},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":253.23590136986297},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.75800000000001},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":256.69341470180308},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":240.73354838709699},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.75799999999998},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":266.89660416666698},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":249.09280215343199},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":257.049933333333},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":224.68464516129001},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":256.70443611111102},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":240.73354838709699},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.75799999999998},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":248.75799999999998},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":252.54400000000001},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":260.60018862690703},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":244.397419354839},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":252.54399999999998},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":270.958666666667},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":252.88389771197802},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":260.96213333333299},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":228.10425806451599},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":260.61137777777799},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":244.397419354839},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":252.54400000000001},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":252.54399999999995},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":253.23590136986297},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.314161746433},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":245.067001325674},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":253.235901369863},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":262.33201851676898},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":253.57673030845001},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.67709808219195},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":228.72920123729602},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":261.32538155251092},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":245.067001325674},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":253.235901369863},{"$f":"+IF($D59=1,\"\",IF($E59=0,VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E59=1,(VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B59,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":253.23590136986294},{"$f":"IF($D59=1,\"\",(AP59*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ59*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":248.75799999999998},{"$f":"IF($D59=1,\"\",(AQ59*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA59*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":256.69341470180302},{"$f":"IF($D59=1,\"\",(AR59*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB59*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":240.73354838709693},{"$f":"IF($D59=1,\"\",(AS59*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC59*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":248.75799999999998},{"$f":"IF($D59=1,\"\",(AT59*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD59*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":266.89660416666698},{"$f":"IF($D59=1,\"\",(AU59*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE59*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":249.09280215343193},{"$f":"IF($D59=1,\"\",(AV59*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF59*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":257.049933333333},{"$f":"IF($D59=1,\"\",(AW59*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG59*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":224.68464516129001},{"$f":"IF($D59=1,\"\",(AX59*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH59*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":256.70443611111108},{"$f":"IF($D59=1,\"\",(AY59*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI59*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":240.73354838709693},{"$f":"IF($D59=1,\"\",(AZ59*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ59*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":248.75799999999998},{"$f":"IF($D59=1,\"\",(BA59*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK59*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":248.75800000000001},{"$f":"IF($D59=1,\"\",(BB59*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL59*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":252.54400000000004},{"$f":"IF($D59=1,\"\",(BC59*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM59*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":260.60018862690703},{"$f":"IF($D59=1,\"\",(BD59*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN59*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":244.397419354839},{"$f":"IF($D59=1,\"\",(BE59*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO59*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":252.54399999999995},{"$f":"IF($D59=1,\"\",(BF59*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP59*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":270.958666666667},{"$f":"IF($D59=1,\"\",(BG59*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ59*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":252.88389771197799},{"$f":"IF($D59=1,\"\",(BH59*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR59*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":260.96213333333299},{"$f":"IF($D59=1,\"\",(BI59*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS59*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":228.10425806451602},{"$f":"IF($D59=1,\"\",(BJ59*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT59*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":260.61137777777799},{"$f":"IF($D59=1,\"\",(BK59*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU59*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":244.397419354839},{"$f":"IF($D59=1,\"\",(BL59*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV59*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":252.54399999999995},{"$f":"IF($D59=1,\"\",(BM59*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW59*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":252.54399999999998},{"$f":"IF($D59=1,\"\",(BN59*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX59*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":253.235901369863},{"$f":"IF($D59=1,\"\",(BO59*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY59*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":261.314161746433},{"$f":"IF($D59=1,\"\",(BP59*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ59*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":245.067001325674},{"$f":"IF($D59=1,\"\",(BQ59*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA59*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":253.235901369863},{"$f":"IF($D59=1,\"\",(BR59*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB59*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":262.33201851676898},{"$f":"IF($D59=1,\"\",(BS59*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC59*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":253.57673030845001},{"$f":"IF($D59=1,\"\",(BT59*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD59*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":261.677098082192},{"$f":"IF($D59=1,\"\",(BU59*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE59*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":228.72920123729602},{"$f":"IF($D59=1,\"\",(BV59*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF59*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":261.32538155251098},{"$f":"IF($D59=1,\"\",(BW59*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG59*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":245.067001325674},{"$f":"IF($D59=1,\"\",(BX59*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH59*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":253.235901369863},{"$f":"IF($D59=1,\"\",(BY59*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI59*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":253.23590136986297},33.878500000000003,27.795500000000001,25.829000000000001,38.89,43.127499999999998,31.8215,29.5425,17.770499999999998,15.2475,26.321999999999999,15.9955,14.702999999999999,33.878500000000003,27.795500000000001,25.829000000000001,38.89,43.127499999999998,31.8215,29.5425,17.770499999999998,15.2475,26.321999999999999,15.9955,14.702999999999999,33.878500000000003,27.795500000000001,25.829000000000001,38.89,43.127499999999998,31.8215,29.5425,17.770499999999998,15.2475,26.321999999999999,15.9955,14.702999999999999,{"$f":"IF($D59=1,\"\",MAX(F59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP59,0))","v":22.030038232258079},{"$f":"IF($D59=1,\"\",MAX(G59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ59,0))","v":21.610192124271805},{"$f":"IF($D59=1,\"\",MAX(H59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR59,0))","v":26.925602283871001},{"$f":"IF($D59=1,\"\",MAX(I59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS59,0))","v":28.557456967741956},{"$f":"IF($D59=1,\"\",MAX(J59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT59,0))","v":27.038143986206876},{"$f":"IF($D59=1,\"\",MAX(K59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU59,0))","v":25.055448497442796},{"$f":"IF($D59=1,\"\",MAX(L59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV59,0))","v":22.764372840000021},{"$f":"IF($D59=1,\"\",MAX(M59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW59,0))","v":17.95040152258062},{"$f":"IF($D59=1,\"\",MAX(N59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX59,0))","v":18.548748240000066},{"$f":"IF($D59=1,\"\",MAX(O59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY59,0))","v":22.03003823225805},{"$f":"IF($D59=1,\"\",MAX(P59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ59,0))","v":22.573989793548407},{"$f":"IF($D59=1,\"\",MAX(Q59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA59,0))","v":21.35916463999996},{"$f":"IF($D59=1,\"\",MAX(R59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB59,0))","v":22.030038232258107},{"$f":"IF($D59=1,\"\",MAX(S59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC59,0))","v":21.610192124271805},{"$f":"IF($D59=1,\"\",MAX(T59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD59,0))","v":26.925602283871001},{"$f":"IF($D59=1,\"\",MAX(U59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE59,0))","v":28.557456967741871},{"$f":"IF($D59=1,\"\",MAX(V59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF59,0))","v":27.038143986206933},{"$f":"IF($D59=1,\"\",MAX(W59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG59,0))","v":25.055448497442825},{"$f":"IF($D59=1,\"\",MAX(X59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH59,0))","v":22.764372840000078},{"$f":"IF($D59=1,\"\",MAX(Y59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI59,0))","v":17.95040152258062},{"$f":"IF($D59=1,\"\",MAX(Z59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ59,0))","v":18.548748240000009},{"$f":"IF($D59=1,\"\",MAX(AA59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK59,0))","v":22.030038232258107},{"$f":"IF($D59=1,\"\",MAX(AB59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL59,0))","v":22.573989793548378},{"$f":"IF($D59=1,\"\",MAX(AC59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM59,0))","v":21.359164639999989},{"$f":"IF($D59=1,\"\",MAX(AD59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN59,0))","v":22.030038232258107},{"$f":"IF($D59=1,\"\",MAX(AE59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO59,0))","v":21.610192124271805},{"$f":"IF($D59=1,\"\",MAX(AF59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP59,0))","v":26.925602283870973},{"$f":"IF($D59=1,\"\",MAX(AG59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ59,0))","v":28.557456967741928},{"$f":"IF($D59=1,\"\",MAX(AH59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR59,0))","v":27.038143986206876},{"$f":"IF($D59=1,\"\",MAX(AI59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS59,0))","v":25.055448497442796},{"$f":"IF($D59=1,\"\",MAX(AJ59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT59,0))","v":22.764372840000021},{"$f":"IF($D59=1,\"\",MAX(AK59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU59,0))","v":17.950401522580648},{"$f":"IF($D59=1,\"\",MAX(AL59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV59,0))","v":18.548748240000066},{"$f":"IF($D59=1,\"\",MAX(AM59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW59,0))","v":22.030038232258079},{"$f":"IF($D59=1,\"\",MAX(AN59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX59,0))","v":22.573989793548407},{"$f":"IF($D59=1,\"\",MAX(AO59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B59,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY59,0))","v":21.359164640000017},{"$f":"IF($D59=1,\"\",MAX(0,F59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP59-ET59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,G59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ59-EU59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,H59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR59-EV59))","v":1.0966022838710003},{"$f":"IF($D59=1,\"\",MAX(0,I59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS59-EW59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,J59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT59-EX59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,K59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU59-EY59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,L59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV59-EZ59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,M59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW59-FA59))","v":0.17990152258062153},{"$f":"IF($D59=1,\"\",MAX(0,N59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX59-FB59))","v":3.3012482400000653},{"$f":"IF($D59=1,\"\",MAX(0,O59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY59-FC59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,P59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ59-FD59))","v":6.5784897935484068},{"$f":"IF($D59=1,\"\",MAX(0,Q59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA59-FE59))","v":6.656164639999961},{"$f":"IF($D59=1,\"\",MAX(0,R59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB59-FF59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,S59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC59-FG59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,T59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD59-FH59))","v":1.0966022838710003},{"$f":"IF($D59=1,\"\",MAX(0,U59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE59-FI59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,V59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF59-FJ59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,W59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG59-FK59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,X59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH59-FL59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,Y59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI59-FM59))","v":0.17990152258062153},{"$f":"IF($D59=1,\"\",MAX(0,Z59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ59-FN59))","v":3.3012482400000085},{"$f":"IF($D59=1,\"\",MAX(0,AA59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK59-FO59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AB59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL59-FP59))","v":6.5784897935483784},{"$f":"IF($D59=1,\"\",MAX(0,AC59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM59-FQ59))","v":6.6561646399999894},{"$f":"IF($D59=1,\"\",MAX(0,AD59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN59-FR59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AE59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO59-FS59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AF59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP59-FT59))","v":1.0966022838709719},{"$f":"IF($D59=1,\"\",MAX(0,AG59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ59-FU59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AH59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR59-FV59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AI59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS59-FW59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AJ59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT59-FX59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AK59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU59-FY59))","v":0.17990152258064995},{"$f":"IF($D59=1,\"\",MAX(0,AL59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV59-FZ59))","v":3.3012482400000653},{"$f":"IF($D59=1,\"\",MAX(0,AM59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW59-GA59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AN59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX59-GB59))","v":6.5784897935484068},{"$f":"IF($D59=1,\"\",MAX(0,AO59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY59-GC59))","v":6.6561646400000178},{"$f":"IF($D59=1,\"\",MAX(0,F59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ59))","v":22.030038232258107},{"$f":"IF($D59=1,\"\",MAX(0,G59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK59))","v":21.610192124271805},{"$f":"IF($D59=1,\"\",MAX(0,H59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL59))","v":26.925602283871029},{"$f":"IF($D59=1,\"\",MAX(0,I59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM59))","v":28.557456967741928},{"$f":"IF($D59=1,\"\",MAX(0,J59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN59))","v":27.038143986206876},{"$f":"IF($D59=1,\"\",MAX(0,K59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO59))","v":25.055448497442796},{"$f":"IF($D59=1,\"\",MAX(0,L59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP59))","v":22.764372840000021},{"$f":"IF($D59=1,\"\",MAX(0,M59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ59))","v":17.950401522580592},{"$f":"IF($D59=1,\"\",MAX(0,N59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR59))","v":18.548748240000009},{"$f":"IF($D59=1,\"\",MAX(0,O59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS59))","v":22.030038232258079},{"$f":"IF($D59=1,\"\",MAX(0,P59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT59))","v":22.573989793548378},{"$f":"IF($D59=1,\"\",MAX(0,Q59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU59))","v":21.359164639999989},{"$f":"IF($D59=1,\"\",MAX(0,R59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV59))","v":22.030038232258107},{"$f":"IF($D59=1,\"\",MAX(0,S59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW59))","v":21.610192124271805},{"$f":"IF($D59=1,\"\",MAX(0,T59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX59))","v":26.925602283870973},{"$f":"IF($D59=1,\"\",MAX(0,U59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY59))","v":28.557456967741899},{"$f":"IF($D59=1,\"\",MAX(0,V59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ59))","v":27.038143986206876},{"$f":"IF($D59=1,\"\",MAX(0,W59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA59))","v":25.055448497442825},{"$f":"IF($D59=1,\"\",MAX(0,X59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB59))","v":22.764372840000021},{"$f":"IF($D59=1,\"\",MAX(0,Y59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC59))","v":17.950401522580592},{"$f":"IF($D59=1,\"\",MAX(0,Z59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED59))","v":18.548748240000009},{"$f":"IF($D59=1,\"\",MAX(0,AA59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE59))","v":22.030038232258079},{"$f":"IF($D59=1,\"\",MAX(0,AB59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF59))","v":22.573989793548407},{"$f":"IF($D59=1,\"\",MAX(0,AC59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG59))","v":21.359164640000017},{"$f":"IF($D59=1,\"\",MAX(0,AD59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH59))","v":22.030038232258079},{"$f":"IF($D59=1,\"\",MAX(0,AE59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI59))","v":21.610192124271805},{"$f":"IF($D59=1,\"\",MAX(0,AF59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ59))","v":26.925602283870973},{"$f":"IF($D59=1,\"\",MAX(0,AG59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK59))","v":28.557456967741899},{"$f":"IF($D59=1,\"\",MAX(0,AH59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL59))","v":27.038143986206876},{"$f":"IF($D59=1,\"\",MAX(0,AI59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM59))","v":25.055448497442796},{"$f":"IF($D59=1,\"\",MAX(0,AJ59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN59))","v":22.764372840000021},{"$f":"IF($D59=1,\"\",MAX(0,AK59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO59))","v":17.950401522580592},{"$f":"IF($D59=1,\"\",MAX(0,AL59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP59))","v":18.548748240000009},{"$f":"IF($D59=1,\"\",MAX(0,AM59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ59))","v":22.030038232258079},{"$f":"IF($D59=1,\"\",MAX(0,AN59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER59))","v":22.573989793548407},{"$f":"IF($D59=1,\"\",MAX(0,AO59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES59))","v":21.359164640000017},{"$f":"IF($D59=1,\"\",MAX(0,F59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ59-ET59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,G59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK59-EU59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,H59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL59-EV59))","v":1.0966022838710288},{"$f":"IF($D59=1,\"\",MAX(0,I59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM59-EW59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,J59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN59-EX59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,K59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO59-EY59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,L59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP59-EZ59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,M59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ59-FA59))","v":0.17990152258059311},{"$f":"IF($D59=1,\"\",MAX(0,N59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR59-FB59))","v":3.3012482400000085},{"$f":"IF($D59=1,\"\",MAX(0,O59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS59-FC59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,P59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT59-FD59))","v":6.5784897935483784},{"$f":"IF($D59=1,\"\",MAX(0,Q59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU59-FE59))","v":6.6561646399999894},{"$f":"IF($D59=1,\"\",MAX(0,R59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV59-FF59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,S59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW59-FG59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,T59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX59-FH59))","v":1.0966022838709719},{"$f":"IF($D59=1,\"\",MAX(0,U59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY59-FI59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,V59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ59-FJ59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,W59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA59-FK59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,X59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB59-FL59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,Y59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC59-FM59))","v":0.17990152258059311},{"$f":"IF($D59=1,\"\",MAX(0,Z59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED59-FN59))","v":3.3012482400000085},{"$f":"IF($D59=1,\"\",MAX(0,AA59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE59-FO59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AB59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF59-FP59))","v":6.5784897935484068},{"$f":"IF($D59=1,\"\",MAX(0,AC59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG59-FQ59))","v":6.6561646400000178},{"$f":"IF($D59=1,\"\",MAX(0,AD59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH59-FR59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AE59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI59-FS59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AF59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ59-FT59))","v":1.0966022838709719},{"$f":"IF($D59=1,\"\",MAX(0,AG59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK59-FU59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AH59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL59-FV59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AI59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM59-FW59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AJ59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN59-FX59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AK59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO59-FY59))","v":0.17990152258059311},{"$f":"IF($D59=1,\"\",MAX(0,AL59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP59-FZ59))","v":3.3012482400000085},{"$f":"IF($D59=1,\"\",MAX(0,AM59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ59-GA59))","v":0},{"$f":"IF($D59=1,\"\",MAX(0,AN59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER59-GB59))","v":6.5784897935484068},{"$f":"IF($D59=1,\"\",MAX(0,AO59-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B59,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES59-GC59))","v":6.6561646400000178},234668.49847210365,3008390.777256045,3008390.7772560441,{"$f":"+LR59-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10174,"Farmers Elec Coop",0,{"$f":"+VLOOKUP($B62,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ62,AP62))))","v":1.121},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK62,AQ62))))","v":1.1459999999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL62,AR62))))","v":1.4850000000000001},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM62,AS62))))","v":1.4630000000000001},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN62,AT62))))","v":1.2949999999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO62,AU62))))","v":1.175},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP62,AV62))))","v":1.113},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ62,AW62))))","v":0.98599999999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR62,AX62))))","v":1.0449999999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS62,AY62))))","v":1.0720000000000001},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT62,AZ62))))","v":1.0249999999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU62,BA62))))","v":0.97599999999999998},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV62,BB62))))","v":1.1279999999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW62,BC62))))","v":1.153},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX62,BD62))))","v":1.492},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY62,BE62))))","v":1.47},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ62,BF62))))","v":1.302},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA62,BG62))))","v":1.181},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB62,BH62))))","v":1.119},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC62,BI62))))","v":0.99299999999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED62,BJ62))))","v":1.052},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE62,BK62))))","v":1.079},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF62,BL62))))","v":1.032},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG62,BM62))))","v":0.98199999999999998},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH62,BN62))))","v":1.135},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI62,BO62))))","v":1.1599999999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ62,BP62))))","v":1.4990000000000001},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK62,BQ62))))","v":1.4770000000000001},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL62,BR62))))","v":1.3080000000000001},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM62,BS62))))","v":1.1879999999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN62,BT62))))","v":1.1259999999999999},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO62,BU62))))","v":1},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP62,BV62))))","v":1.0580000000000001},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ62,BW62))))","v":1.0860000000000001},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER62,BX62))))","v":1.038},{"$f":"+IF(AND($D62=0,$E62=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B62,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B62,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D62=1,\"\",IF($E62=1,IF(BlockShape=\"Yes\",VLOOKUP($B62,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES62,BY62))))","v":0.98899999999999999},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.54852777777777773},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63577604166666668},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.85153365384615387},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82855769230769227},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.74658854166666666},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62485096153846154},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.56326682692307695},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53894500000000001},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59287019230769222},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63149519230769235},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.58656490384615378},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52884749999999991},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.5504282407407407},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63766406249999996},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.85341586538461545},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82888249999999997},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.74846093749999998},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62797916666666664},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.56514663461538461},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.54089750000000003},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59486057692307692},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.6335360576923077},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.58861057692307694},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53084249999999999},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.55174038461538466},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.64038499999999998},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.85530048076923082},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.83074499999999996},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.74152249999999997},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.62983564814814819},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.56618250000000003},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.54284134615384616},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.59685336538461542},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63667499999999999},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.58964583333333331},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.53283749999999996},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52249038461538455},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.61510682492581603},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82942073170731712},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82468902439024383},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73787500000000006},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63358409785932723},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.5489605263157894},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48460465116279072},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50068421052631573},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.5060792682926829},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.46629268292682924},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.44908437499999998},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52429807692307684},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.61693175074183981},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.83125304878048789},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.82851453488372095},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73972569444444447},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63414147909967844},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.55079276315789472},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48636046511627906},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50236842105263158},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50771341463414632},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.46791768292682928},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45077812499999997},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.52813109756097565},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.61668224299065422},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.83308841463414629},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.83037790697674407},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.73000337837837836},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.63601607717041797},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.554403125},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.48545426829268296},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.50404934210526309},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.51394186046511625},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.4647339743589744},{"$f":"+IF($D62=1,\"\",IF($E62=0,VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E62=1,(VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B62,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":0.45247500000000002},{"$f":"IF($D62=1,\"\",(AP62*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ62*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.5376088709677419},{"$f":"IF($D62=1,\"\",(AQ62*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA62*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.62611511789181684},{"$f":"IF($D62=1,\"\",(AR62*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB62*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.8417849462365592},{"$f":"IF($D62=1,\"\",(AS62*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC62*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.82685215053763439},{"$f":"IF($D62=1,\"\",(AT62*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD62*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.74285416666666659},{"$f":"IF($D62=1,\"\",(AU62*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE62*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.62869448183041721},{"$f":"IF($D62=1,\"\",(AV62*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF62*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.55722638888888887},{"$f":"IF($D62=1,\"\",(AW62*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG62*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51381989247311832},{"$f":"IF($D62=1,\"\",(AX62*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH62*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.55394722222222215},{"$f":"IF($D62=1,\"\",(AY62*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI62*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.57620430107526888},{"$f":"IF($D62=1,\"\",(AZ62*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ62*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.53354166666666658},{"$f":"IF($D62=1,\"\",(BA62*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK62*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.49339722222222221},{"$f":"IF($D62=1,\"\",(BB62*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL62*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.53947043010752682},{"$f":"IF($D62=1,\"\",(BC62*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM62*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.62797364771151176},{"$f":"IF($D62=1,\"\",(BD62*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN62*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.84364516129032263},{"$f":"IF($D62=1,\"\",(BE62*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO62*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.82871236559139783},{"$f":"IF($D62=1,\"\",(BF62*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP62*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.74471726190476184},{"$f":"IF($D62=1,\"\",(BG62*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ62*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.63055854643337816},{"$f":"IF($D62=1,\"\",(BH62*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR62*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.55908611111111117},{"$f":"IF($D62=1,\"\",(BI62*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS62*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51568145161290324},{"$f":"IF($D62=1,\"\",(BJ62*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT62*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.55580833333333335},{"$f":"IF($D62=1,\"\",(BK62*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU62*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.5780658602150538},{"$f":"IF($D62=1,\"\",(BL62*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV62*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.53540188172043013},{"$f":"IF($D62=1,\"\",(BM62*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW62*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.49525833333333336},{"$f":"IF($D62=1,\"\",(BN62*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX62*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.54133198924731185},{"$f":"IF($D62=1,\"\",(BO62*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY62*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.62983217753120668},{"$f":"IF($D62=1,\"\",(BP62*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ62*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.84550806451612903},{"$f":"IF($D62=1,\"\",(BQ62*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA62*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.83057526881720423},{"$f":"IF($D62=1,\"\",(BR62*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB62*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.73662356321839073},{"$f":"IF($D62=1,\"\",(BS62*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC62*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.63242261103633912},{"$f":"IF($D62=1,\"\",(BT62*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD62*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.56094722222222226},{"$f":"IF($D62=1,\"\",(BU62*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE62*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.51754166666666668},{"$f":"IF($D62=1,\"\",(BV62*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF62*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.55766944444444444},{"$f":"IF($D62=1,\"\",(BW62*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG62*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.57992741935483871},{"$f":"IF($D62=1,\"\",(BX62*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH62*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.53726344086021516},{"$f":"IF($D62=1,\"\",(BY62*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI62*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":0.49712083333333335},0.20699999999999999,0.27800000000000002,0.19500000000000001,0.184,0.23200000000000001,0.20499999999999999,0.23699999999999999,0.13300000000000001,0.104,0.111,0.129,0.16400000000000001,0.20699999999999999,0.27800000000000002,0.19500000000000001,0.184,0.23200000000000001,0.20499999999999999,0.23699999999999999,0.13300000000000001,0.104,0.111,0.129,0.16400000000000001,0.20699999999999999,0.27800000000000002,0.19500000000000001,0.184,0.23200000000000001,0.20499999999999999,0.23699999999999999,0.13300000000000001,0.104,0.111,0.129,0.16400000000000001,{"$f":"IF($D62=1,\"\",MAX(F62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP62,0))","v":0.57247222222222227},{"$f":"IF($D62=1,\"\",MAX(G62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ62,0))","v":0.51022395833333323},{"$f":"IF($D62=1,\"\",MAX(H62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR62,0))","v":0.63346634615384623},{"$f":"IF($D62=1,\"\",MAX(I62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS62,0))","v":0.63444230769230781},{"$f":"IF($D62=1,\"\",MAX(J62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT62,0))","v":0.54841145833333327},{"$f":"IF($D62=1,\"\",MAX(K62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU62,0))","v":0.55014903846153851},{"$f":"IF($D62=1,\"\",MAX(L62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV62,0))","v":0.54973317307692304},{"$f":"IF($D62=1,\"\",MAX(M62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW62,0))","v":0.44705499999999998},{"$f":"IF($D62=1,\"\",MAX(N62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX62,0))","v":0.45212980769230771},{"$f":"IF($D62=1,\"\",MAX(O62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY62,0))","v":0.44050480769230771},{"$f":"IF($D62=1,\"\",MAX(P62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ62,0))","v":0.43843509615384613},{"$f":"IF($D62=1,\"\",MAX(Q62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA62,0))","v":0.44715250000000006},{"$f":"IF($D62=1,\"\",MAX(R62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB62,0))","v":0.57757175925925919},{"$f":"IF($D62=1,\"\",MAX(S62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC62,0))","v":0.51533593750000006},{"$f":"IF($D62=1,\"\",MAX(T62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD62,0))","v":0.63858413461538455},{"$f":"IF($D62=1,\"\",MAX(U62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE62,0))","v":0.64111750000000001},{"$f":"IF($D62=1,\"\",MAX(V62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF62,0))","v":0.55353906250000007},{"$f":"IF($D62=1,\"\",MAX(W62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG62,0))","v":0.55302083333333341},{"$f":"IF($D62=1,\"\",MAX(X62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH62,0))","v":0.55385336538461538},{"$f":"IF($D62=1,\"\",MAX(Y62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI62,0))","v":0.45210249999999996},{"$f":"IF($D62=1,\"\",MAX(Z62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ62,0))","v":0.45713942307692312},{"$f":"IF($D62=1,\"\",MAX(AA62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK62,0))","v":0.44546394230769226},{"$f":"IF($D62=1,\"\",MAX(AB62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL62,0))","v":0.44338942307692308},{"$f":"IF($D62=1,\"\",MAX(AC62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM62,0))","v":0.45115749999999999},{"$f":"IF($D62=1,\"\",MAX(AD62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN62,0))","v":0.58325961538461535},{"$f":"IF($D62=1,\"\",MAX(AE62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO62,0))","v":0.51961499999999994},{"$f":"IF($D62=1,\"\",MAX(AF62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP62,0))","v":0.64369951923076929},{"$f":"IF($D62=1,\"\",MAX(AG62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ62,0))","v":0.64625500000000013},{"$f":"IF($D62=1,\"\",MAX(AH62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR62,0))","v":0.56647750000000008},{"$f":"IF($D62=1,\"\",MAX(AI62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS62,0))","v":0.55816435185185176},{"$f":"IF($D62=1,\"\",MAX(AJ62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT62,0))","v":0.55981749999999986},{"$f":"IF($D62=1,\"\",MAX(AK62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU62,0))","v":0.45715865384615384},{"$f":"IF($D62=1,\"\",MAX(AL62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV62,0))","v":0.46114663461538463},{"$f":"IF($D62=1,\"\",MAX(AM62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW62,0))","v":0.44932500000000009},{"$f":"IF($D62=1,\"\",MAX(AN62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX62,0))","v":0.44835416666666672},{"$f":"IF($D62=1,\"\",MAX(AO62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B62,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY62,0))","v":0.45616250000000003},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP62-ET62))","v":0.36547222222222231},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ62-EU62))","v":0.2322239583333332},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR62-EV62))","v":0.43846634615384622},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS62-EW62))","v":0.45044230769230781},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT62-EX62))","v":0.31641145833333328},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU62-EY62))","v":0.34514903846153855},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV62-EZ62))","v":0.31273317307692305},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW62-FA62))","v":0.31405499999999997},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX62-FB62))","v":0.34812980769230772},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY62-FC62))","v":0.32950480769230772},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ62-FD62))","v":0.30943509615384612},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA62-FE62))","v":0.28315250000000003},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB62-FF62))","v":0.37057175925925923},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC62-FG62))","v":0.23733593750000004},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD62-FH62))","v":0.44358413461538454},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE62-FI62))","v":0.45711750000000001},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF62-FJ62))","v":0.32153906250000008},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG62-FK62))","v":0.34802083333333345},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH62-FL62))","v":0.31685336538461539},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI62-FM62))","v":0.31910249999999996},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ62-FN62))","v":0.35313942307692314},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK62-FO62))","v":0.33446394230769227},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL62-FP62))","v":0.31438942307692308},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM62-FQ62))","v":0.28715749999999995},{"$f":"IF($D62=1,\"\",MAX(0,AD62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN62-FR62))","v":0.37625961538461539},{"$f":"IF($D62=1,\"\",MAX(0,AE62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO62-FS62))","v":0.24161499999999991},{"$f":"IF($D62=1,\"\",MAX(0,AF62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP62-FT62))","v":0.44869951923076928},{"$f":"IF($D62=1,\"\",MAX(0,AG62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ62-FU62))","v":0.46225500000000014},{"$f":"IF($D62=1,\"\",MAX(0,AH62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR62-FV62))","v":0.33447750000000009},{"$f":"IF($D62=1,\"\",MAX(0,AI62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS62-FW62))","v":0.3531643518518518},{"$f":"IF($D62=1,\"\",MAX(0,AJ62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT62-FX62))","v":0.32281749999999987},{"$f":"IF($D62=1,\"\",MAX(0,AK62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU62-FY62))","v":0.32415865384615383},{"$f":"IF($D62=1,\"\",MAX(0,AL62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV62-FZ62))","v":0.35714663461538465},{"$f":"IF($D62=1,\"\",MAX(0,AM62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW62-GA62))","v":0.3383250000000001},{"$f":"IF($D62=1,\"\",MAX(0,AN62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX62-GB62))","v":0.31935416666666672},{"$f":"IF($D62=1,\"\",MAX(0,AO62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY62-GC62))","v":0.29216249999999999},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ62))","v":0.58339112903225809},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK62))","v":0.51988488210818307},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL62))","v":0.6432150537634409},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM62))","v":0.63614784946236569},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN62))","v":0.55214583333333334},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO62))","v":0.54630551816958284},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP62))","v":0.55577361111111112},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ62))","v":0.47218010752688166},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR62))","v":0.49105277777777778},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS62))","v":0.49579569892473119},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT62))","v":0.49145833333333333},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU62))","v":0.48260277777777777},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV62))","v":0.58852956989247307},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW62))","v":0.52502635228848826},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX62))","v":0.64835483870967736},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY62))","v":0.64128763440860215},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ62))","v":0.55728273809523821},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA62))","v":0.55044145356662189},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB62))","v":0.55991388888888882},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC62))","v":0.47731854838709675},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED62))","v":0.4961916666666667},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE62))","v":0.50093413978494616},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF62))","v":0.4965981182795699},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG62))","v":0.48674166666666663},{"$f":"IF($D62=1,\"\",MAX(0,AD62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH62))","v":0.59366801075268816},{"$f":"IF($D62=1,\"\",MAX(0,AE62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI62))","v":0.53016782246879324},{"$f":"IF($D62=1,\"\",MAX(0,AF62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ62))","v":0.65349193548387108},{"$f":"IF($D62=1,\"\",MAX(0,AG62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK62))","v":0.64642473118279586},{"$f":"IF($D62=1,\"\",MAX(0,AH62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL62))","v":0.57137643678160932},{"$f":"IF($D62=1,\"\",MAX(0,AI62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM62))","v":0.55557738896366082},{"$f":"IF($D62=1,\"\",MAX(0,AJ62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN62))","v":0.56505277777777763},{"$f":"IF($D62=1,\"\",MAX(0,AK62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO62))","v":0.48245833333333332},{"$f":"IF($D62=1,\"\",MAX(0,AL62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP62))","v":0.50033055555555561},{"$f":"IF($D62=1,\"\",MAX(0,AM62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ62))","v":0.50607258064516136},{"$f":"IF($D62=1,\"\",MAX(0,AN62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER62))","v":0.50073655913978488},{"$f":"IF($D62=1,\"\",MAX(0,AO62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES62))","v":0.49187916666666665},{"$f":"IF($D62=1,\"\",MAX(0,F62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ62-ET62))","v":0.37639112903225813},{"$f":"IF($D62=1,\"\",MAX(0,G62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK62-EU62))","v":0.24188488210818304},{"$f":"IF($D62=1,\"\",MAX(0,H62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL62-EV62))","v":0.4482150537634409},{"$f":"IF($D62=1,\"\",MAX(0,I62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM62-EW62))","v":0.45214784946236569},{"$f":"IF($D62=1,\"\",MAX(0,J62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN62-EX62))","v":0.32014583333333335},{"$f":"IF($D62=1,\"\",MAX(0,K62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO62-EY62))","v":0.34130551816958288},{"$f":"IF($D62=1,\"\",MAX(0,L62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP62-EZ62))","v":0.31877361111111113},{"$f":"IF($D62=1,\"\",MAX(0,M62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ62-FA62))","v":0.33918010752688166},{"$f":"IF($D62=1,\"\",MAX(0,N62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR62-FB62))","v":0.3870527777777778},{"$f":"IF($D62=1,\"\",MAX(0,O62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS62-FC62))","v":0.3847956989247312},{"$f":"IF($D62=1,\"\",MAX(0,P62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT62-FD62))","v":0.36245833333333333},{"$f":"IF($D62=1,\"\",MAX(0,Q62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU62-FE62))","v":0.31860277777777779},{"$f":"IF($D62=1,\"\",MAX(0,R62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV62-FF62))","v":0.38152956989247311},{"$f":"IF($D62=1,\"\",MAX(0,S62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW62-FG62))","v":0.24702635228848824},{"$f":"IF($D62=1,\"\",MAX(0,T62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX62-FH62))","v":0.45335483870967735},{"$f":"IF($D62=1,\"\",MAX(0,U62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY62-FI62))","v":0.45728763440860215},{"$f":"IF($D62=1,\"\",MAX(0,V62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ62-FJ62))","v":0.32528273809523822},{"$f":"IF($D62=1,\"\",MAX(0,W62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA62-FK62))","v":0.34544145356662193},{"$f":"IF($D62=1,\"\",MAX(0,X62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB62-FL62))","v":0.32291388888888883},{"$f":"IF($D62=1,\"\",MAX(0,Y62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC62-FM62))","v":0.34431854838709675},{"$f":"IF($D62=1,\"\",MAX(0,Z62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED62-FN62))","v":0.39219166666666672},{"$f":"IF($D62=1,\"\",MAX(0,AA62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE62-FO62))","v":0.38993413978494618},{"$f":"IF($D62=1,\"\",MAX(0,AB62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF62-FP62))","v":0.3675981182795699},{"$f":"IF($D62=1,\"\",MAX(0,AC62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG62-FQ62))","v":0.32274166666666659},{"$f":"IF($D62=1,\"\",MAX(0,AD62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH62-FR62))","v":0.3866680107526882},{"$f":"IF($D62=1,\"\",MAX(0,AE62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI62-FS62))","v":0.25216782246879321},{"$f":"IF($D62=1,\"\",MAX(0,AF62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ62-FT62))","v":0.45849193548387107},{"$f":"IF($D62=1,\"\",MAX(0,AG62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK62-FU62))","v":0.46242473118279587},{"$f":"IF($D62=1,\"\",MAX(0,AH62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL62-FV62))","v":0.33937643678160934},{"$f":"IF($D62=1,\"\",MAX(0,AI62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM62-FW62))","v":0.35057738896366086},{"$f":"IF($D62=1,\"\",MAX(0,AJ62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN62-FX62))","v":0.32805277777777764},{"$f":"IF($D62=1,\"\",MAX(0,AK62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO62-FY62))","v":0.34945833333333332},{"$f":"IF($D62=1,\"\",MAX(0,AL62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP62-FZ62))","v":0.39633055555555563},{"$f":"IF($D62=1,\"\",MAX(0,AM62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ62-GA62))","v":0.39507258064516138},{"$f":"IF($D62=1,\"\",MAX(0,AN62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER62-GB62))","v":0.37173655913978487},{"$f":"IF($D62=1,\"\",MAX(0,AO62-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B62,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES62-GC62))","v":0.32787916666666661},43801.050895515793,70025.712392322326,67212.300895515786,{"$f":"+LR62-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10183,"Franklin County PUD #1",0,{"$f":"+VLOOKUP($B65,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":1},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ65,AP65))))","v":128.41924177419355},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK65,AQ65))))","v":131.9439547938978},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL65,AR65))))","v":125.72028605806418},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM65,AS65))))","v":130.35894023870969},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN65,AT65))))","v":137.00156219540202},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO65,AU65))))","v":127.75966240861392},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP65,AV65))))","v":131.84087384666699},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ65,AW65))))","v":117.5513768193549},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR65,AX65))))","v":134.82664690888902},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS65,AY65))))","v":129.73823287741897},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT65,AZ65))))","v":132.85283826451609},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU65,BA65))))","v":130.1972987},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV65,BB65))))","v":128.41924177419355},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW65,BC65))))","v":131.9439547938978},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX65,BD65))))","v":125.72028605806418},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY65,BE65))))","v":130.35894023870969},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ65,BF65))))","v":137.00156219540202},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA65,BG65))))","v":127.75966240861392},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB65,BH65))))","v":131.84087384666699},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC65,BI65))))","v":117.5513768193549},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED65,BJ65))))","v":134.82664690888902},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE65,BK65))))","v":129.73823287741897},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF65,BL65))))","v":132.85283826451609},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG65,BM65))))","v":130.1972987},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH65,BN65))))","v":128.74260615775552},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI65,BO65))))","v":132.27763454614382},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ65,BP65))))","v":126.03321933247919},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK65,BQ65))))","v":130.68230462227172},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL65,BR65))))","v":132.96984483986802},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM65,BS65))))","v":128.08346200668893},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN65,BT65))))","v":132.17501704301401},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO65,BU65))))","v":117.84344787547492},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP65,BV65))))","v":135.16034098803698},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ65,BW65))))","v":130.051166151834},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER65,BX65))))","v":133.17620264807812},{"$f":"+IF(AND($D65=0,$E65=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B65,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B65,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D65=1,\"\",IF($E65=1,IF(BlockShape=\"Yes\",VLOOKUP($B65,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES65,BY65))))","v":130.520663083562},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02800000000003},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.79310957004201},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.22064516128998},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02799999999999},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.63420833333301},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.18685329744298},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.96226666666699},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.60593548387098},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.79833888888901},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.22064516128998},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02799999999999},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02800000000001},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02800000000003},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.79310957004201},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.22064516128998},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02800000000001},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.63420833333301},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.18685329744299},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.96226666666699},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.60593548387098},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.79833888888901},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.22064516128998},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02799999999999},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02800000000001},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.351364383562},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.126789322288},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.53357843570498},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.351364383562},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.60249097779899},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.51065289551799},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.29640986301402},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.898006539991},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.13203296803697},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.53357843570498},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.35136438356201},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.351364383562},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02800000000002},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.79310957004201},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.22064516128999},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02800000000001},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.63420833333301},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.18685329744299},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.96226666666701},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.60593548387099},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.79833888888901},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.22064516128999},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02800000000001},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02799999999999},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02800000000002},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.79310957004201},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.22064516128999},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02800000000002},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.63420833333301},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.18685329744299},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.96226666666701},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.60593548387099},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":121.79833888888901},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.22064516128999},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02800000000001},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.02799999999999},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.35136438356201},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.126789322288},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.533578435705},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.351364383562},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.60249097779901},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.51065289551801},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.29640986301402},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":106.898006539991},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.132032968037},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.53357843570498},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.351364383562},{"$f":"+IF($D65=1,\"\",IF($E65=0,VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E65=1,(VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B65,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.35136438356199},{"$f":"IF($D65=1,\"\",(AP65*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ65*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.02800000000003},{"$f":"IF($D65=1,\"\",(AQ65*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA65*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":121.79310957004201},{"$f":"IF($D65=1,\"\",(AR65*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB65*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.22064516128998},{"$f":"IF($D65=1,\"\",(AS65*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC65*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.02799999999999},{"$f":"IF($D65=1,\"\",(AT65*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD65*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":126.63420833333302},{"$f":"IF($D65=1,\"\",(AU65*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE65*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.18685329744299},{"$f":"IF($D65=1,\"\",(AV65*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF65*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":121.96226666666701},{"$f":"IF($D65=1,\"\",(AW65*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG65*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.60593548387099},{"$f":"IF($D65=1,\"\",(AX65*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH65*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":121.79833888888902},{"$f":"IF($D65=1,\"\",(AY65*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI65*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.22064516128998},{"$f":"IF($D65=1,\"\",(AZ65*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ65*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.02799999999999},{"$f":"IF($D65=1,\"\",(BA65*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK65*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.02800000000001},{"$f":"IF($D65=1,\"\",(BB65*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL65*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.02800000000003},{"$f":"IF($D65=1,\"\",(BC65*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM65*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":121.79310957004201},{"$f":"IF($D65=1,\"\",(BD65*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN65*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.22064516128998},{"$f":"IF($D65=1,\"\",(BE65*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO65*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.02800000000001},{"$f":"IF($D65=1,\"\",(BF65*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP65*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":126.63420833333302},{"$f":"IF($D65=1,\"\",(BG65*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ65*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.18685329744299},{"$f":"IF($D65=1,\"\",(BH65*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR65*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":121.96226666666701},{"$f":"IF($D65=1,\"\",(BI65*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS65*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.60593548387099},{"$f":"IF($D65=1,\"\",(BJ65*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT65*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":121.79833888888902},{"$f":"IF($D65=1,\"\",(BK65*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU65*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.22064516128998},{"$f":"IF($D65=1,\"\",(BL65*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV65*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.02799999999999},{"$f":"IF($D65=1,\"\",(BM65*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW65*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.02800000000001},{"$f":"IF($D65=1,\"\",(BN65*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX65*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.35136438356201},{"$f":"IF($D65=1,\"\",(BO65*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY65*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":122.126789322288},{"$f":"IF($D65=1,\"\",(BP65*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ65*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.533578435705},{"$f":"IF($D65=1,\"\",(BQ65*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA65*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.35136438356201},{"$f":"IF($D65=1,\"\",(BR65*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB65*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":122.60249097779901},{"$f":"IF($D65=1,\"\",(BS65*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC65*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.51065289551799},{"$f":"IF($D65=1,\"\",(BT65*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD65*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":122.29640986301402},{"$f":"IF($D65=1,\"\",(BU65*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE65*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":106.89800653999102},{"$f":"IF($D65=1,\"\",(BV65*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF65*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":122.13203296803698},{"$f":"IF($D65=1,\"\",(BW65*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG65*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.533578435705},{"$f":"IF($D65=1,\"\",(BX65*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH65*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.35136438356201},{"$f":"IF($D65=1,\"\",(BY65*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI65*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.35136438356199},5.4580000000000002,12.8,9.4774999999999991,10.8865,17.03,9.0274999999999999,7.8085000000000004,18.5595,17.656500000000001,15.3605,11.3155,14.115500000000001,5.4580000000000002,12.8,9.4774999999999991,10.8865,17.03,9.0274999999999999,7.8085000000000004,18.5595,17.656500000000001,15.3605,11.3155,14.115500000000001,5.4580000000000002,12.8,9.4774999999999991,10.8865,17.03,9.0274999999999999,7.8085000000000004,18.5595,17.656500000000001,15.3605,11.3155,14.115500000000001,{"$f":"IF($D65=1,\"\",MAX(F65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP65,0))","v":10.391241774193517},{"$f":"IF($D65=1,\"\",MAX(G65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ65,0))","v":10.150845223855796},{"$f":"IF($D65=1,\"\",MAX(H65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR65,0))","v":11.499640896774196},{"$f":"IF($D65=1,\"\",MAX(I65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS65,0))","v":12.330940238709701},{"$f":"IF($D65=1,\"\",MAX(J65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT65,0))","v":10.36735386206901},{"$f":"IF($D65=1,\"\",MAX(K65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU65,0))","v":9.5728091111709404},{"$f":"IF($D65=1,\"\",MAX(L65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV65,0))","v":9.878607180000003},{"$f":"IF($D65=1,\"\",MAX(M65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW65,0))","v":10.94544133548392},{"$f":"IF($D65=1,\"\",MAX(N65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX65,0))","v":13.028308020000011},{"$f":"IF($D65=1,\"\",MAX(O65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY65,0))","v":15.517587716128986},{"$f":"IF($D65=1,\"\",MAX(P65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ65,0))","v":14.824838264516103},{"$f":"IF($D65=1,\"\",MAX(Q65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA65,0))","v":12.169298699999999},{"$f":"IF($D65=1,\"\",MAX(R65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB65,0))","v":10.391241774193517},{"$f":"IF($D65=1,\"\",MAX(S65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC65,0))","v":10.150845223855796},{"$f":"IF($D65=1,\"\",MAX(T65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD65,0))","v":11.499640896774196},{"$f":"IF($D65=1,\"\",MAX(U65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE65,0))","v":12.330940238709687},{"$f":"IF($D65=1,\"\",MAX(V65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF65,0))","v":10.36735386206901},{"$f":"IF($D65=1,\"\",MAX(W65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG65,0))","v":9.5728091111709261},{"$f":"IF($D65=1,\"\",MAX(X65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH65,0))","v":9.878607180000003},{"$f":"IF($D65=1,\"\",MAX(Y65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI65,0))","v":10.94544133548392},{"$f":"IF($D65=1,\"\",MAX(Z65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ65,0))","v":13.028308020000011},{"$f":"IF($D65=1,\"\",MAX(AA65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK65,0))","v":15.517587716128986},{"$f":"IF($D65=1,\"\",MAX(AB65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL65,0))","v":14.824838264516103},{"$f":"IF($D65=1,\"\",MAX(AC65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM65,0))","v":12.169298699999999},{"$f":"IF($D65=1,\"\",MAX(AD65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN65,0))","v":10.391241774193517},{"$f":"IF($D65=1,\"\",MAX(AE65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO65,0))","v":10.150845223855811},{"$f":"IF($D65=1,\"\",MAX(AF65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP65,0))","v":11.49964089677421},{"$f":"IF($D65=1,\"\",MAX(AG65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ65,0))","v":12.330940238709715},{"$f":"IF($D65=1,\"\",MAX(AH65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR65,0))","v":10.367353862069024},{"$f":"IF($D65=1,\"\",MAX(AI65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS65,0))","v":9.5728091111709404},{"$f":"IF($D65=1,\"\",MAX(AJ65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT65,0))","v":9.8786071799999888},{"$f":"IF($D65=1,\"\",MAX(AK65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU65,0))","v":10.94544133548392},{"$f":"IF($D65=1,\"\",MAX(AL65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV65,0))","v":13.028308020000011},{"$f":"IF($D65=1,\"\",MAX(AM65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW65,0))","v":15.517587716129015},{"$f":"IF($D65=1,\"\",MAX(AN65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX65,0))","v":14.824838264516103},{"$f":"IF($D65=1,\"\",MAX(AO65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B65,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY65,0))","v":12.169298699999999},{"$f":"IF($D65=1,\"\",MAX(0,F65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP65-ET65))","v":4.9332417741935171},{"$f":"IF($D65=1,\"\",MAX(0,G65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ65-EU65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,H65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR65-EV65))","v":2.0221408967741965},{"$f":"IF($D65=1,\"\",MAX(0,I65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS65-EW65))","v":1.4444402387097011},{"$f":"IF($D65=1,\"\",MAX(0,J65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT65-EX65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,K65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU65-EY65))","v":0.5453091111709405},{"$f":"IF($D65=1,\"\",MAX(0,L65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV65-EZ65))","v":2.0701071800000026},{"$f":"IF($D65=1,\"\",MAX(0,M65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW65-FA65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,N65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX65-FB65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,O65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY65-FC65))","v":0.15708771612898609},{"$f":"IF($D65=1,\"\",MAX(0,P65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ65-FD65))","v":3.5093382645161029},{"$f":"IF($D65=1,\"\",MAX(0,Q65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA65-FE65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,R65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB65-FF65))","v":4.9332417741935171},{"$f":"IF($D65=1,\"\",MAX(0,S65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC65-FG65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,T65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD65-FH65))","v":2.0221408967741965},{"$f":"IF($D65=1,\"\",MAX(0,U65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE65-FI65))","v":1.4444402387096869},{"$f":"IF($D65=1,\"\",MAX(0,V65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF65-FJ65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,W65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG65-FK65))","v":0.54530911117092629},{"$f":"IF($D65=1,\"\",MAX(0,X65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH65-FL65))","v":2.0701071800000026},{"$f":"IF($D65=1,\"\",MAX(0,Y65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI65-FM65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,Z65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ65-FN65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AA65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK65-FO65))","v":0.15708771612898609},{"$f":"IF($D65=1,\"\",MAX(0,AB65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL65-FP65))","v":3.5093382645161029},{"$f":"IF($D65=1,\"\",MAX(0,AC65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM65-FQ65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AD65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN65-FR65))","v":4.9332417741935171},{"$f":"IF($D65=1,\"\",MAX(0,AE65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO65-FS65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AF65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP65-FT65))","v":2.0221408967742107},{"$f":"IF($D65=1,\"\",MAX(0,AG65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ65-FU65))","v":1.4444402387097153},{"$f":"IF($D65=1,\"\",MAX(0,AH65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR65-FV65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AI65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS65-FW65))","v":0.5453091111709405},{"$f":"IF($D65=1,\"\",MAX(0,AJ65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT65-FX65))","v":2.0701071799999884},{"$f":"IF($D65=1,\"\",MAX(0,AK65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU65-FY65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AL65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV65-FZ65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AM65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW65-GA65))","v":0.15708771612901451},{"$f":"IF($D65=1,\"\",MAX(0,AN65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX65-GB65))","v":3.5093382645161029},{"$f":"IF($D65=1,\"\",MAX(0,AO65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY65-GC65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,F65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ65))","v":10.391241774193517},{"$f":"IF($D65=1,\"\",MAX(0,G65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK65))","v":10.150845223855796},{"$f":"IF($D65=1,\"\",MAX(0,H65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL65))","v":11.499640896774196},{"$f":"IF($D65=1,\"\",MAX(0,I65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM65))","v":12.330940238709701},{"$f":"IF($D65=1,\"\",MAX(0,J65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN65))","v":10.367353862068995},{"$f":"IF($D65=1,\"\",MAX(0,K65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO65))","v":9.5728091111709261},{"$f":"IF($D65=1,\"\",MAX(0,L65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP65))","v":9.8786071799999888},{"$f":"IF($D65=1,\"\",MAX(0,M65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ65))","v":10.945441335483906},{"$f":"IF($D65=1,\"\",MAX(0,N65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR65))","v":13.028308019999997},{"$f":"IF($D65=1,\"\",MAX(0,O65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS65))","v":15.517587716128986},{"$f":"IF($D65=1,\"\",MAX(0,P65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT65))","v":14.824838264516103},{"$f":"IF($D65=1,\"\",MAX(0,Q65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU65))","v":12.169298699999999},{"$f":"IF($D65=1,\"\",MAX(0,R65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV65))","v":10.391241774193517},{"$f":"IF($D65=1,\"\",MAX(0,S65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW65))","v":10.150845223855796},{"$f":"IF($D65=1,\"\",MAX(0,T65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX65))","v":11.499640896774196},{"$f":"IF($D65=1,\"\",MAX(0,U65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY65))","v":12.330940238709687},{"$f":"IF($D65=1,\"\",MAX(0,V65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ65))","v":10.367353862068995},{"$f":"IF($D65=1,\"\",MAX(0,W65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA65))","v":9.5728091111709261},{"$f":"IF($D65=1,\"\",MAX(0,X65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB65))","v":9.8786071799999888},{"$f":"IF($D65=1,\"\",MAX(0,Y65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC65))","v":10.945441335483906},{"$f":"IF($D65=1,\"\",MAX(0,Z65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED65))","v":13.028308019999997},{"$f":"IF($D65=1,\"\",MAX(0,AA65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE65))","v":15.517587716128986},{"$f":"IF($D65=1,\"\",MAX(0,AB65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF65))","v":14.824838264516103},{"$f":"IF($D65=1,\"\",MAX(0,AC65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG65))","v":12.169298699999999},{"$f":"IF($D65=1,\"\",MAX(0,AD65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH65))","v":10.391241774193503},{"$f":"IF($D65=1,\"\",MAX(0,AE65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI65))","v":10.150845223855811},{"$f":"IF($D65=1,\"\",MAX(0,AF65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ65))","v":11.499640896774196},{"$f":"IF($D65=1,\"\",MAX(0,AG65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK65))","v":12.330940238709701},{"$f":"IF($D65=1,\"\",MAX(0,AH65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL65))","v":10.36735386206901},{"$f":"IF($D65=1,\"\",MAX(0,AI65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM65))","v":9.5728091111709404},{"$f":"IF($D65=1,\"\",MAX(0,AJ65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN65))","v":9.8786071799999888},{"$f":"IF($D65=1,\"\",MAX(0,AK65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO65))","v":10.945441335483906},{"$f":"IF($D65=1,\"\",MAX(0,AL65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP65))","v":13.028308019999997},{"$f":"IF($D65=1,\"\",MAX(0,AM65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ65))","v":15.517587716129},{"$f":"IF($D65=1,\"\",MAX(0,AN65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER65))","v":14.824838264516103},{"$f":"IF($D65=1,\"\",MAX(0,AO65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES65))","v":12.169298700000013},{"$f":"IF($D65=1,\"\",MAX(0,F65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ65-ET65))","v":4.9332417741935171},{"$f":"IF($D65=1,\"\",MAX(0,G65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK65-EU65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,H65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL65-EV65))","v":2.0221408967741965},{"$f":"IF($D65=1,\"\",MAX(0,I65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM65-EW65))","v":1.4444402387097011},{"$f":"IF($D65=1,\"\",MAX(0,J65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN65-EX65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,K65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO65-EY65))","v":0.54530911117092629},{"$f":"IF($D65=1,\"\",MAX(0,L65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP65-EZ65))","v":2.0701071799999884},{"$f":"IF($D65=1,\"\",MAX(0,M65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ65-FA65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,N65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR65-FB65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,O65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS65-FC65))","v":0.15708771612898609},{"$f":"IF($D65=1,\"\",MAX(0,P65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT65-FD65))","v":3.5093382645161029},{"$f":"IF($D65=1,\"\",MAX(0,Q65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU65-FE65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,R65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV65-FF65))","v":4.9332417741935171},{"$f":"IF($D65=1,\"\",MAX(0,S65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW65-FG65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,T65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX65-FH65))","v":2.0221408967741965},{"$f":"IF($D65=1,\"\",MAX(0,U65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY65-FI65))","v":1.4444402387096869},{"$f":"IF($D65=1,\"\",MAX(0,V65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ65-FJ65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,W65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA65-FK65))","v":0.54530911117092629},{"$f":"IF($D65=1,\"\",MAX(0,X65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB65-FL65))","v":2.0701071799999884},{"$f":"IF($D65=1,\"\",MAX(0,Y65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC65-FM65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,Z65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED65-FN65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AA65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE65-FO65))","v":0.15708771612898609},{"$f":"IF($D65=1,\"\",MAX(0,AB65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF65-FP65))","v":3.5093382645161029},{"$f":"IF($D65=1,\"\",MAX(0,AC65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG65-FQ65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AD65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH65-FR65))","v":4.9332417741935028},{"$f":"IF($D65=1,\"\",MAX(0,AE65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI65-FS65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AF65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ65-FT65))","v":2.0221408967741965},{"$f":"IF($D65=1,\"\",MAX(0,AG65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK65-FU65))","v":1.4444402387097011},{"$f":"IF($D65=1,\"\",MAX(0,AH65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL65-FV65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AI65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM65-FW65))","v":0.5453091111709405},{"$f":"IF($D65=1,\"\",MAX(0,AJ65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN65-FX65))","v":2.0701071799999884},{"$f":"IF($D65=1,\"\",MAX(0,AK65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO65-FY65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AL65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP65-FZ65))","v":0},{"$f":"IF($D65=1,\"\",MAX(0,AM65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ65-GA65))","v":0.1570877161290003},{"$f":"IF($D65=1,\"\",MAX(0,AN65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER65-GB65))","v":3.5093382645161029},{"$f":"IF($D65=1,\"\",MAX(0,AO65-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B65,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES65-GC65))","v":0},182175.77800061848,1527352.146582606,1527352.1465826069,{"$f":"+LR65-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10190,"Grant County PUD #2",0,{"$f":"+VLOOKUP($B67,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ67,AP67))))","v":7.6130000000000004},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK67,AQ67))))","v":11.375},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL67,AR67))))","v":13.001999999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM67,AS67))))","v":13.298999999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN67,AT67))))","v":12.588000000000001},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO67,AU67))))","v":10.832000000000001},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP67,AV67))))","v":7.9889999999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ67,AW67))))","v":5.8380000000000001},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR67,AX67))))","v":5.8909999999999991},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS67,AY67))))","v":6.9170000000000007},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT67,AZ67))))","v":6.944},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU67,BA67))))","v":5.4530000000000003},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV67,BB67))))","v":7.6130000000000004},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW67,BC67))))","v":11.375},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX67,BD67))))","v":13.001999999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY67,BE67))))","v":13.298999999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ67,BF67))))","v":12.588000000000001},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA67,BG67))))","v":10.832000000000001},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB67,BH67))))","v":7.9889999999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC67,BI67))))","v":5.8380000000000001},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED67,BJ67))))","v":5.8909999999999991},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE67,BK67))))","v":6.9170000000000007},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF67,BL67))))","v":6.944},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG67,BM67))))","v":5.4530000000000003},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH67,BN67))))","v":7.4720000000000004},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI67,BO67))))","v":11.233999999999998},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ67,BP67))))","v":12.861000000000001},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK67,BQ67))))","v":13.157999999999998},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL67,BR67))))","v":12.446999999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM67,BS67))))","v":10.690999999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN67,BT67))))","v":7.8479999999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO67,BU67))))","v":5.6970000000000001},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP67,BV67))))","v":5.7499999999999991},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ67,BW67))))","v":6.7760000000000007},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER67,BX67))))","v":6.8029999999999999},{"$f":"+IF(AND($D67=0,$E67=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B67,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B67,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D67=1,\"\",IF($E67=1,IF(BlockShape=\"Yes\",VLOOKUP($B67,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES67,BY67))))","v":5.3120000000000003},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0325787037037033},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0564401041666658},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5623774038461526},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5152427884615367},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7644218749999991},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0907283653846163},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1278509615384618},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9552900000000006},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8364326923076919},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7141562500000003},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7949447115384611},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6774425000000002},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0325787037037033},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0564401041666658},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5623774038461526},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.9737324999999988},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.7644218749999991},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7559976851851857},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1278509615384618},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9552900000000006},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.8364326923076919},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7141562500000003},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7949447115384611},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6774425000000002},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1600240384615379},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5153025000000007},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4213774038461526},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8327324999999988},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5622100000000003},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6149976851851857},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2698450000000001},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5488173076923082},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.6954326923076923},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8796025000000007},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3672060185185178},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5364425000000002},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9621891025641025},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4564807121661714},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.767393292682927},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0245365853658548},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3963888888888896},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3919541284403678},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1961842105263152},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.725406976744186},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8715657894736841},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5990579268292682},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1694908536585369},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.76971875},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.9621891025641025},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4564807121661714},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.767393292682927},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.5142325581395353},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3963888888888896},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8209678456591645},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1961842105263152},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.725406976744186},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8715657894736841},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.5990579268292682},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1694908536585369},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.76971875},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4841554878048777},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.7343457943925227},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.6263932926829261},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3732325581395353},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.335260135135135},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6799678456591645},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.698024999999999},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8611097560975609},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7305657894736841},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1535901162790698},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3421570512820518},{"$f":"+IF($D67=1,\"\",IF($E67=0,VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E67=1,(VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B67,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3344312499999997},{"$f":"IF($D67=1,\"\",(AP67*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ67*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0030604838709678},{"$f":"IF($D67=1,\"\",(AQ67*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA67*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3086088765603323},{"$f":"IF($D67=1,\"\",(AR67*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB67*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.2119005376344081},{"$f":"IF($D67=1,\"\",(AS67*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC67*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.2989099462365576},{"$f":"IF($D67=1,\"\",(AT67*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD67*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6066934523809531},{"$f":"IF($D67=1,\"\",(AU67*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE67*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7831924629878877},{"$f":"IF($D67=1,\"\",(AV67*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF67*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1567027777777774},{"$f":"IF($D67=1,\"\",(AW67*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG67*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3866344086021503},{"$f":"IF($D67=1,\"\",(AX67*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH67*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4290444444444441},{"$f":"IF($D67=1,\"\",(AY67*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI67*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2225537634408603},{"$f":"IF($D67=1,\"\",(AZ67*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ67*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0783467741935482},{"$f":"IF($D67=1,\"\",(BA67*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK67*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2740097222222224},{"$f":"IF($D67=1,\"\",(BB67*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL67*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0030604838709678},{"$f":"IF($D67=1,\"\",(BC67*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM67*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.3086088765603323},{"$f":"IF($D67=1,\"\",(BD67*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN67*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.2119005376344081},{"$f":"IF($D67=1,\"\",(BE67*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO67*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.2989099462365576},{"$f":"IF($D67=1,\"\",(BF67*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP67*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6066934523809531},{"$f":"IF($D67=1,\"\",(BG67*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ67*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.7831924629878877},{"$f":"IF($D67=1,\"\",(BH67*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR67*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.1567027777777774},{"$f":"IF($D67=1,\"\",(BI67*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS67*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3866344086021503},{"$f":"IF($D67=1,\"\",(BJ67*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT67*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.4290444444444441},{"$f":"IF($D67=1,\"\",(BK67*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU67*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2225537634408603},{"$f":"IF($D67=1,\"\",(BL67*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV67*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0783467741935482},{"$f":"IF($D67=1,\"\",(BM67*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW67*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2740097222222224},{"$f":"IF($D67=1,\"\",(BN67*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX67*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.8620604838709673},{"$f":"IF($D67=1,\"\",(BO67*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY67*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1676088765603323},{"$f":"IF($D67=1,\"\",(BP67*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ67*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.0709005376344081},{"$f":"IF($D67=1,\"\",(BQ67*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA67*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":8.1579099462365594},{"$f":"IF($D67=1,\"\",(BR67*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB67*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.4656910919540227},{"$f":"IF($D67=1,\"\",(BS67*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC67*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.6421924629878877},{"$f":"IF($D67=1,\"\",(BT67*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD67*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0157027777777774},{"$f":"IF($D67=1,\"\",(BU67*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE67*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2456344086021511},{"$f":"IF($D67=1,\"\",(BV67*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF67*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2880444444444441},{"$f":"IF($D67=1,\"\",(BW67*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG67*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.0815537634408603},{"$f":"IF($D67=1,\"\",(BX67*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH67*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.9373467741935477},{"$f":"IF($D67=1,\"\",(BY67*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI67*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7799930555555559},2.7629999999999999,3.173,1.536,2.39,3.4329999999999998,2.5979999999999999,2.456,1.1399999999999999,1.323,1.1200000000000001,1.17,0.84599999999999997,2.7629999999999999,3.173,1.536,2.39,3.4329999999999998,2.5979999999999999,2.456,1.1399999999999999,1.323,1.1200000000000001,1.17,0.84599999999999997,2.7629999999999999,3.173,1.536,2.39,3.4329999999999998,2.5979999999999999,2.456,1.1399999999999999,1.323,1.1200000000000001,1.17,0.84599999999999997,{"$f":"IF($D67=1,\"\",MAX(F67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP67,0))","v":3.5804212962962971},{"$f":"IF($D67=1,\"\",MAX(G67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ67,0))","v":4.3185598958333342},{"$f":"IF($D67=1,\"\",MAX(H67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR67,0))","v":4.4396225961538462},{"$f":"IF($D67=1,\"\",MAX(I67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS67,0))","v":4.7837572115384628},{"$f":"IF($D67=1,\"\",MAX(J67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT67,0))","v":4.8235781250000018},{"$f":"IF($D67=1,\"\",MAX(K67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU67,0))","v":4.7412716346153845},{"$f":"IF($D67=1,\"\",MAX(L67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV67,0))","v":3.8611490384615381},{"$f":"IF($D67=1,\"\",MAX(M67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW67,0))","v":1.8827099999999994},{"$f":"IF($D67=1,\"\",MAX(N67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX67,0))","v":2.0545673076923072},{"$f":"IF($D67=1,\"\",MAX(O67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY67,0))","v":2.2028437500000004},{"$f":"IF($D67=1,\"\",MAX(P67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ67,0))","v":2.1490552884615388},{"$f":"IF($D67=1,\"\",MAX(Q67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA67,0))","v":1.7755575000000001},{"$f":"IF($D67=1,\"\",MAX(R67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB67,0))","v":3.5804212962962971},{"$f":"IF($D67=1,\"\",MAX(S67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC67,0))","v":4.3185598958333342},{"$f":"IF($D67=1,\"\",MAX(T67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD67,0))","v":4.4396225961538462},{"$f":"IF($D67=1,\"\",MAX(U67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE67,0))","v":4.3252675000000007},{"$f":"IF($D67=1,\"\",MAX(V67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF67,0))","v":4.8235781250000018},{"$f":"IF($D67=1,\"\",MAX(W67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG67,0))","v":5.076002314814815},{"$f":"IF($D67=1,\"\",MAX(X67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH67,0))","v":3.8611490384615381},{"$f":"IF($D67=1,\"\",MAX(Y67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI67,0))","v":1.8827099999999994},{"$f":"IF($D67=1,\"\",MAX(Z67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ67,0))","v":2.0545673076923072},{"$f":"IF($D67=1,\"\",MAX(AA67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK67,0))","v":2.2028437500000004},{"$f":"IF($D67=1,\"\",MAX(AB67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL67,0))","v":2.1490552884615388},{"$f":"IF($D67=1,\"\",MAX(AC67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM67,0))","v":1.7755575000000001},{"$f":"IF($D67=1,\"\",MAX(AD67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN67,0))","v":3.3119759615384625},{"$f":"IF($D67=1,\"\",MAX(AE67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO67,0))","v":4.7186974999999975},{"$f":"IF($D67=1,\"\",MAX(AF67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP67,0))","v":4.439622596153848},{"$f":"IF($D67=1,\"\",MAX(AG67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ67,0))","v":4.3252674999999989},{"$f":"IF($D67=1,\"\",MAX(AH67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR67,0))","v":4.8847899999999989},{"$f":"IF($D67=1,\"\",MAX(AI67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS67,0))","v":5.0760023148148132},{"$f":"IF($D67=1,\"\",MAX(AJ67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT67,0))","v":3.5781549999999998},{"$f":"IF($D67=1,\"\",MAX(AK67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU67,0))","v":2.1481826923076919},{"$f":"IF($D67=1,\"\",MAX(AL67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV67,0))","v":2.0545673076923068},{"$f":"IF($D67=1,\"\",MAX(AM67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW67,0))","v":1.8963975},{"$f":"IF($D67=1,\"\",MAX(AN67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX67,0))","v":2.4357939814814822},{"$f":"IF($D67=1,\"\",MAX(AO67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B67,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY67,0))","v":1.7755575000000001},{"$f":"IF($D67=1,\"\",MAX(0,F67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP67-ET67))","v":0.81742129629629723},{"$f":"IF($D67=1,\"\",MAX(0,G67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ67-EU67))","v":1.1455598958333342},{"$f":"IF($D67=1,\"\",MAX(0,H67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR67-EV67))","v":2.9036225961538462},{"$f":"IF($D67=1,\"\",MAX(0,I67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS67-EW67))","v":2.3937572115384627},{"$f":"IF($D67=1,\"\",MAX(0,J67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT67-EX67))","v":1.390578125000002},{"$f":"IF($D67=1,\"\",MAX(0,K67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU67-EY67))","v":2.1432716346153846},{"$f":"IF($D67=1,\"\",MAX(0,L67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV67-EZ67))","v":1.4051490384615382},{"$f":"IF($D67=1,\"\",MAX(0,M67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW67-FA67))","v":0.74270999999999954},{"$f":"IF($D67=1,\"\",MAX(0,N67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX67-FB67))","v":0.73156730769230727},{"$f":"IF($D67=1,\"\",MAX(0,O67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY67-FC67))","v":1.0828437500000003},{"$f":"IF($D67=1,\"\",MAX(0,P67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ67-FD67))","v":0.97905528846153889},{"$f":"IF($D67=1,\"\",MAX(0,Q67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA67-FE67))","v":0.92955750000000015},{"$f":"IF($D67=1,\"\",MAX(0,R67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB67-FF67))","v":0.81742129629629723},{"$f":"IF($D67=1,\"\",MAX(0,S67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC67-FG67))","v":1.1455598958333342},{"$f":"IF($D67=1,\"\",MAX(0,T67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD67-FH67))","v":2.9036225961538462},{"$f":"IF($D67=1,\"\",MAX(0,U67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE67-FI67))","v":1.9352675000000006},{"$f":"IF($D67=1,\"\",MAX(0,V67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF67-FJ67))","v":1.390578125000002},{"$f":"IF($D67=1,\"\",MAX(0,W67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG67-FK67))","v":2.4780023148148151},{"$f":"IF($D67=1,\"\",MAX(0,X67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH67-FL67))","v":1.4051490384615382},{"$f":"IF($D67=1,\"\",MAX(0,Y67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI67-FM67))","v":0.74270999999999954},{"$f":"IF($D67=1,\"\",MAX(0,Z67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ67-FN67))","v":0.73156730769230727},{"$f":"IF($D67=1,\"\",MAX(0,AA67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK67-FO67))","v":1.0828437500000003},{"$f":"IF($D67=1,\"\",MAX(0,AB67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL67-FP67))","v":0.97905528846153889},{"$f":"IF($D67=1,\"\",MAX(0,AC67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM67-FQ67))","v":0.92955750000000015},{"$f":"IF($D67=1,\"\",MAX(0,AD67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN67-FR67))","v":0.54897596153846262},{"$f":"IF($D67=1,\"\",MAX(0,AE67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO67-FS67))","v":1.5456974999999975},{"$f":"IF($D67=1,\"\",MAX(0,AF67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP67-FT67))","v":2.903622596153848},{"$f":"IF($D67=1,\"\",MAX(0,AG67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ67-FU67))","v":1.9352674999999988},{"$f":"IF($D67=1,\"\",MAX(0,AH67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR67-FV67))","v":1.451789999999999},{"$f":"IF($D67=1,\"\",MAX(0,AI67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS67-FW67))","v":2.4780023148148134},{"$f":"IF($D67=1,\"\",MAX(0,AJ67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT67-FX67))","v":1.1221549999999998},{"$f":"IF($D67=1,\"\",MAX(0,AK67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU67-FY67))","v":1.008182692307692},{"$f":"IF($D67=1,\"\",MAX(0,AL67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV67-FZ67))","v":0.73156730769230682},{"$f":"IF($D67=1,\"\",MAX(0,AM67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW67-GA67))","v":0.77639749999999985},{"$f":"IF($D67=1,\"\",MAX(0,AN67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX67-GB67))","v":1.2657939814814823},{"$f":"IF($D67=1,\"\",MAX(0,AO67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY67-GC67))","v":0.92955750000000015},{"$f":"IF($D67=1,\"\",MAX(0,F67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ67))","v":3.6099395161290326},{"$f":"IF($D67=1,\"\",MAX(0,G67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK67))","v":5.0663911234396677},{"$f":"IF($D67=1,\"\",MAX(0,H67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL67))","v":4.7900994623655908},{"$f":"IF($D67=1,\"\",MAX(0,I67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM67))","v":5.0000900537634418},{"$f":"IF($D67=1,\"\",MAX(0,J67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN67))","v":4.9813065476190479},{"$f":"IF($D67=1,\"\",MAX(0,K67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO67))","v":5.048807537012113},{"$f":"IF($D67=1,\"\",MAX(0,L67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP67))","v":3.8322972222222225},{"$f":"IF($D67=1,\"\",MAX(0,M67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ67))","v":2.4513655913978498},{"$f":"IF($D67=1,\"\",MAX(0,N67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR67))","v":2.461955555555555},{"$f":"IF($D67=1,\"\",MAX(0,O67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS67))","v":2.6944462365591404},{"$f":"IF($D67=1,\"\",MAX(0,P67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT67))","v":2.8656532258064518},{"$f":"IF($D67=1,\"\",MAX(0,Q67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU67))","v":2.1789902777777779},{"$f":"IF($D67=1,\"\",MAX(0,R67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV67))","v":3.6099395161290326},{"$f":"IF($D67=1,\"\",MAX(0,S67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW67))","v":5.0663911234396677},{"$f":"IF($D67=1,\"\",MAX(0,T67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX67))","v":4.7900994623655908},{"$f":"IF($D67=1,\"\",MAX(0,U67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY67))","v":5.0000900537634418},{"$f":"IF($D67=1,\"\",MAX(0,V67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ67))","v":4.9813065476190479},{"$f":"IF($D67=1,\"\",MAX(0,W67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA67))","v":5.048807537012113},{"$f":"IF($D67=1,\"\",MAX(0,X67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB67))","v":3.8322972222222225},{"$f":"IF($D67=1,\"\",MAX(0,Y67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC67))","v":2.4513655913978498},{"$f":"IF($D67=1,\"\",MAX(0,Z67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED67))","v":2.461955555555555},{"$f":"IF($D67=1,\"\",MAX(0,AA67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE67))","v":2.6944462365591404},{"$f":"IF($D67=1,\"\",MAX(0,AB67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF67))","v":2.8656532258064518},{"$f":"IF($D67=1,\"\",MAX(0,AC67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG67))","v":2.1789902777777779},{"$f":"IF($D67=1,\"\",MAX(0,AD67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH67))","v":3.6099395161290331},{"$f":"IF($D67=1,\"\",MAX(0,AE67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI67))","v":5.0663911234396659},{"$f":"IF($D67=1,\"\",MAX(0,AF67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ67))","v":4.7900994623655926},{"$f":"IF($D67=1,\"\",MAX(0,AG67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK67))","v":5.0000900537634383},{"$f":"IF($D67=1,\"\",MAX(0,AH67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL67))","v":4.9813089080459765},{"$f":"IF($D67=1,\"\",MAX(0,AI67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM67))","v":5.0488075370121113},{"$f":"IF($D67=1,\"\",MAX(0,AJ67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN67))","v":3.8322972222222225},{"$f":"IF($D67=1,\"\",MAX(0,AK67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO67))","v":2.4513655913978489},{"$f":"IF($D67=1,\"\",MAX(0,AL67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP67))","v":2.461955555555555},{"$f":"IF($D67=1,\"\",MAX(0,AM67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ67))","v":2.6944462365591404},{"$f":"IF($D67=1,\"\",MAX(0,AN67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER67))","v":2.8656532258064522},{"$f":"IF($D67=1,\"\",MAX(0,AO67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES67))","v":0.53200694444444441},{"$f":"IF($D67=1,\"\",MAX(0,F67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ67-ET67))","v":0.84693951612903273},{"$f":"IF($D67=1,\"\",MAX(0,G67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK67-EU67))","v":1.8933911234396676},{"$f":"IF($D67=1,\"\",MAX(0,H67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL67-EV67))","v":3.2540994623655908},{"$f":"IF($D67=1,\"\",MAX(0,I67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM67-EW67))","v":2.6100900537634417},{"$f":"IF($D67=1,\"\",MAX(0,J67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN67-EX67))","v":1.5483065476190481},{"$f":"IF($D67=1,\"\",MAX(0,K67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO67-EY67))","v":2.4508075370121132},{"$f":"IF($D67=1,\"\",MAX(0,L67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP67-EZ67))","v":1.3762972222222225},{"$f":"IF($D67=1,\"\",MAX(0,M67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ67-FA67))","v":1.3113655913978499},{"$f":"IF($D67=1,\"\",MAX(0,N67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR67-FB67))","v":1.1389555555555551},{"$f":"IF($D67=1,\"\",MAX(0,O67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS67-FC67))","v":1.5744462365591403},{"$f":"IF($D67=1,\"\",MAX(0,P67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT67-FD67))","v":1.6956532258064518},{"$f":"IF($D67=1,\"\",MAX(0,Q67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU67-FE67))","v":1.3329902777777778},{"$f":"IF($D67=1,\"\",MAX(0,R67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV67-FF67))","v":0.84693951612903273},{"$f":"IF($D67=1,\"\",MAX(0,S67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW67-FG67))","v":1.8933911234396676},{"$f":"IF($D67=1,\"\",MAX(0,T67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX67-FH67))","v":3.2540994623655908},{"$f":"IF($D67=1,\"\",MAX(0,U67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY67-FI67))","v":2.6100900537634417},{"$f":"IF($D67=1,\"\",MAX(0,V67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ67-FJ67))","v":1.5483065476190481},{"$f":"IF($D67=1,\"\",MAX(0,W67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA67-FK67))","v":2.4508075370121132},{"$f":"IF($D67=1,\"\",MAX(0,X67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB67-FL67))","v":1.3762972222222225},{"$f":"IF($D67=1,\"\",MAX(0,Y67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC67-FM67))","v":1.3113655913978499},{"$f":"IF($D67=1,\"\",MAX(0,Z67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED67-FN67))","v":1.1389555555555551},{"$f":"IF($D67=1,\"\",MAX(0,AA67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE67-FO67))","v":1.5744462365591403},{"$f":"IF($D67=1,\"\",MAX(0,AB67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF67-FP67))","v":1.6956532258064518},{"$f":"IF($D67=1,\"\",MAX(0,AC67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG67-FQ67))","v":1.3329902777777778},{"$f":"IF($D67=1,\"\",MAX(0,AD67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH67-FR67))","v":0.84693951612903318},{"$f":"IF($D67=1,\"\",MAX(0,AE67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI67-FS67))","v":1.8933911234396659},{"$f":"IF($D67=1,\"\",MAX(0,AF67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ67-FT67))","v":3.2540994623655926},{"$f":"IF($D67=1,\"\",MAX(0,AG67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK67-FU67))","v":2.6100900537634382},{"$f":"IF($D67=1,\"\",MAX(0,AH67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL67-FV67))","v":1.5483089080459767},{"$f":"IF($D67=1,\"\",MAX(0,AI67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM67-FW67))","v":2.4508075370121114},{"$f":"IF($D67=1,\"\",MAX(0,AJ67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN67-FX67))","v":1.3762972222222225},{"$f":"IF($D67=1,\"\",MAX(0,AK67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO67-FY67))","v":1.311365591397849},{"$f":"IF($D67=1,\"\",MAX(0,AL67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP67-FZ67))","v":1.1389555555555551},{"$f":"IF($D67=1,\"\",MAX(0,AM67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ67-GA67))","v":1.5744462365591403},{"$f":"IF($D67=1,\"\",MAX(0,AN67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER67-GB67))","v":1.6956532258064523},{"$f":"IF($D67=1,\"\",MAX(0,AO67-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B67,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES67-GC67))","v":0},180410.55574356604,473723.58412026876,434156.65574356611,{"$f":"+LR67-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10204,"Idaho Falls Power",0,{"$f":"+VLOOKUP($B73,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":1},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ73,AP73))))","v":86.965628077419353},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK73,AQ73))))","v":90.806004416088811},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL73,AR73))))","v":87.296248645161242},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM73,AS73))))","v":90.159159896774199},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN73,AT73))))","v":94.785486200574681},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO73,AU73))))","v":87.929159089098263},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP73,AV73))))","v":89.670365706666701},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ73,AW73))))","v":79.691878012903231},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR73,AX73))))","v":89.753350402222182},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS73,AY73))))","v":85.229845703225763},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT73,AZ73))))","v":87.623119922580656},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU73,BA73))))","v":86.517907440000002},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV73,BB73))))","v":86.965628077419353},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW73,BC73))))","v":90.806004416088811},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX73,BD73))))","v":87.296248645161242},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY73,BE73))))","v":90.159159896774199},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ73,BF73))))","v":94.785486200574681},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA73,BG73))))","v":87.929159089098277},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB73,BH73))))","v":89.670365706666701},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC73,BI73))))","v":79.691878012903231},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED73,BJ73))))","v":89.753350402222182},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE73,BK73))))","v":85.229845703225763},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF73,BL73))))","v":87.623119922580656},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG73,BM73))))","v":86.517907440000002},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH73,BN73))))","v":87.184847255501538},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI73,BO73))))","v":91.032216716356714},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ73,BP73))))","v":87.508396236853741},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK73,BQ73))))","v":90.378379074856397},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL73,BR73))))","v":92.052254558904082},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM73,BS73))))","v":88.148673313180566},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN73,BT73))))","v":89.896892190684895},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO73,BU73))))","v":79.88988243181619},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP73,BV73))))","v":89.979572415159808},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ73,BW73))))","v":85.441993294918262},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER73,BX73))))","v":87.842339100662855},{"$f":"+IF(AND($D73=0,$E73=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B73,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B73,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D73=1,\"\",IF($E73=1,IF(BlockShape=\"Yes\",VLOOKUP($B73,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES73,BY73))))","v":86.7371266180822},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.567489597780906},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.849427083333296},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.122691790040392},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.682166666666703},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.271612903225801},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.571034722222166},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000015},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.567489597780906},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.849427083333296},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.122691790040406},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.682166666666703},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.271612903225801},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.571034722222166},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000015},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.234219178082185},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.793701898048809},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.646018559434395},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.234219178082199},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.116195441662697},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.342206014122695},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.908693150684897},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.46961732213876},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.797256735159792},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.646018559434395},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.234219178082199},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.234219178082199},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000015},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.567489597780906},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.849427083333296},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.122691790040392},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.682166666666703},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.271612903225801},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.57103472222218},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000015},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.567489597780906},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":85.849427083333296},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.122691790040406},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.682166666666703},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.271612903225801},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.57103472222218},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.234219178082199},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.793701898048809},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.646018559434395},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.234219178082199},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.116195441662697},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.342206014122709},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.908693150684897},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.46961732213876},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":82.797256735159806},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.646018559434395},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.234219178082213},{"$f":"+IF($D73=1,\"\",IF($E73=0,VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E73=1,(VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B73,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.234219178082185},{"$f":"IF($D73=1,\"\",(AP73*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ73*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"IF($D73=1,\"\",(AQ73*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA73*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.567489597780906},{"$f":"IF($D73=1,\"\",(AR73*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB73*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"IF($D73=1,\"\",(AS73*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC73*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"IF($D73=1,\"\",(AT73*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD73*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.849427083333296},{"$f":"IF($D73=1,\"\",(AU73*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE73*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.122691790040392},{"$f":"IF($D73=1,\"\",(AV73*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF73*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.682166666666703},{"$f":"IF($D73=1,\"\",(AW73*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG73*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.271612903225815},{"$f":"IF($D73=1,\"\",(AX73*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH73*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.57103472222218},{"$f":"IF($D73=1,\"\",(AY73*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI73*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"IF($D73=1,\"\",(AZ73*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ73*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"IF($D73=1,\"\",(BA73*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK73*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"IF($D73=1,\"\",(BB73*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL73*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"IF($D73=1,\"\",(BC73*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM73*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.567489597780906},{"$f":"IF($D73=1,\"\",(BD73*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN73*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"IF($D73=1,\"\",(BE73*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO73*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"IF($D73=1,\"\",(BF73*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP73*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":85.849427083333296},{"$f":"IF($D73=1,\"\",(BG73*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ73*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.122691790040406},{"$f":"IF($D73=1,\"\",(BH73*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR73*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.682166666666703},{"$f":"IF($D73=1,\"\",(BI73*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS73*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.271612903225815},{"$f":"IF($D73=1,\"\",(BJ73*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT73*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.57103472222218},{"$f":"IF($D73=1,\"\",(BK73*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU73*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.433870967741896},{"$f":"IF($D73=1,\"\",(BL73*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV73*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"IF($D73=1,\"\",(BM73*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW73*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.015000000000001},{"$f":"IF($D73=1,\"\",(BN73*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX73*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.234219178082185},{"$f":"IF($D73=1,\"\",(BO73*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY73*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.793701898048809},{"$f":"IF($D73=1,\"\",(BP73*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ73*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.646018559434395},{"$f":"IF($D73=1,\"\",(BQ73*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA73*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.234219178082199},{"$f":"IF($D73=1,\"\",(BR73*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB73*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":83.116195441662697},{"$f":"IF($D73=1,\"\",(BS73*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC73*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.342206014122695},{"$f":"IF($D73=1,\"\",(BT73*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD73*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.908693150684897},{"$f":"IF($D73=1,\"\",(BU73*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE73*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.469617322138774},{"$f":"IF($D73=1,\"\",(BV73*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF73*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":82.797256735159806},{"$f":"IF($D73=1,\"\",(BW73*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG73*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":77.646018559434395},{"$f":"IF($D73=1,\"\",(BX73*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH73*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.234219178082213},{"$f":"IF($D73=1,\"\",(BY73*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI73*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.234219178082199},6.7335000000000003,11.413,8.4064999999999994,6.7714999999999996,11.782999999999999,9.5694999999999997,6.6185,3.0329999999999999,5.37,4.8555000000000001,5.0469999999999997,3.9790000000000001,6.7335000000000003,11.413,8.4064999999999994,6.7714999999999996,11.782999999999999,9.5694999999999997,6.6185,3.0329999999999999,5.37,4.8555000000000001,5.0469999999999997,3.9790000000000001,6.7335000000000003,11.413,8.4064999999999994,6.7714999999999996,11.782999999999999,9.5694999999999997,6.6185,3.0329999999999999,5.37,4.8555000000000001,5.0469999999999997,3.9790000000000001,{"$f":"IF($D73=1,\"\",MAX(F73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP73,0))","v":6.9506280774193527},{"$f":"IF($D73=1,\"\",MAX(G73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ73,0))","v":8.2385148183079053},{"$f":"IF($D73=1,\"\",MAX(H73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR73,0))","v":9.8623776774193459},{"$f":"IF($D73=1,\"\",MAX(I73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS73,0))","v":10.144159896774198},{"$f":"IF($D73=1,\"\",MAX(J73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT73,0))","v":8.9360591172413848},{"$f":"IF($D73=1,\"\",MAX(K73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU73,0))","v":7.8064672990578714},{"$f":"IF($D73=1,\"\",MAX(L73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV73,0))","v":6.9881990399999978},{"$f":"IF($D73=1,\"\",MAX(M73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW73,0))","v":7.4202651096774304},{"$f":"IF($D73=1,\"\",MAX(N73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX73,0))","v":7.1823156800000163},{"$f":"IF($D73=1,\"\",MAX(O73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY73,0))","v":7.7959747354838669},{"$f":"IF($D73=1,\"\",MAX(P73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ73,0))","v":7.6081199225806557},{"$f":"IF($D73=1,\"\",MAX(Q73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA73,0))","v":6.5029074399999871},{"$f":"IF($D73=1,\"\",MAX(R73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB73,0))","v":6.9506280774193527},{"$f":"IF($D73=1,\"\",MAX(S73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC73,0))","v":8.2385148183079053},{"$f":"IF($D73=1,\"\",MAX(T73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD73,0))","v":9.8623776774193459},{"$f":"IF($D73=1,\"\",MAX(U73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE73,0))","v":10.144159896774198},{"$f":"IF($D73=1,\"\",MAX(V73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF73,0))","v":8.9360591172413848},{"$f":"IF($D73=1,\"\",MAX(W73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG73,0))","v":7.8064672990578714},{"$f":"IF($D73=1,\"\",MAX(X73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH73,0))","v":6.9881990399999978},{"$f":"IF($D73=1,\"\",MAX(Y73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI73,0))","v":7.4202651096774304},{"$f":"IF($D73=1,\"\",MAX(Z73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ73,0))","v":7.1823156800000163},{"$f":"IF($D73=1,\"\",MAX(AA73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK73,0))","v":7.7959747354838669},{"$f":"IF($D73=1,\"\",MAX(AB73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL73,0))","v":7.6081199225806557},{"$f":"IF($D73=1,\"\",MAX(AC73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM73,0))","v":6.5029074399999871},{"$f":"IF($D73=1,\"\",MAX(AD73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN73,0))","v":6.9506280774193527},{"$f":"IF($D73=1,\"\",MAX(AE73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO73,0))","v":8.2385148183079053},{"$f":"IF($D73=1,\"\",MAX(AF73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP73,0))","v":9.8623776774193459},{"$f":"IF($D73=1,\"\",MAX(AG73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ73,0))","v":10.144159896774198},{"$f":"IF($D73=1,\"\",MAX(AH73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR73,0))","v":8.9360591172413848},{"$f":"IF($D73=1,\"\",MAX(AI73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS73,0))","v":7.8064672990578714},{"$f":"IF($D73=1,\"\",MAX(AJ73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT73,0))","v":6.9881990399999978},{"$f":"IF($D73=1,\"\",MAX(AK73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU73,0))","v":7.4202651096774304},{"$f":"IF($D73=1,\"\",MAX(AL73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV73,0))","v":7.1823156800000163},{"$f":"IF($D73=1,\"\",MAX(AM73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW73,0))","v":7.7959747354838669},{"$f":"IF($D73=1,\"\",MAX(AN73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX73,0))","v":7.6081199225806557},{"$f":"IF($D73=1,\"\",MAX(AO73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B73,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY73,0))","v":6.5029074400000013},{"$f":"IF($D73=1,\"\",MAX(0,F73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP73-ET73))","v":0.21712807741935247},{"$f":"IF($D73=1,\"\",MAX(0,G73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ73-EU73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,H73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR73-EV73))","v":1.4558776774193465},{"$f":"IF($D73=1,\"\",MAX(0,I73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS73-EW73))","v":3.3726598967741985},{"$f":"IF($D73=1,\"\",MAX(0,J73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT73-EX73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,K73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU73-EY73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,L73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV73-EZ73))","v":0.36969903999999776},{"$f":"IF($D73=1,\"\",MAX(0,M73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW73-FA73))","v":4.3872651096774309},{"$f":"IF($D73=1,\"\",MAX(0,N73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX73-FB73))","v":1.8123156800000162},{"$f":"IF($D73=1,\"\",MAX(0,O73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY73-FC73))","v":2.9404747354838667},{"$f":"IF($D73=1,\"\",MAX(0,P73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ73-FD73))","v":2.561119922580656},{"$f":"IF($D73=1,\"\",MAX(0,Q73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA73-FE73))","v":2.523907439999987},{"$f":"IF($D73=1,\"\",MAX(0,R73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB73-FF73))","v":0.21712807741935247},{"$f":"IF($D73=1,\"\",MAX(0,S73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC73-FG73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,T73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD73-FH73))","v":1.4558776774193465},{"$f":"IF($D73=1,\"\",MAX(0,U73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE73-FI73))","v":3.3726598967741985},{"$f":"IF($D73=1,\"\",MAX(0,V73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF73-FJ73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,W73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG73-FK73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,X73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH73-FL73))","v":0.36969903999999776},{"$f":"IF($D73=1,\"\",MAX(0,Y73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI73-FM73))","v":4.3872651096774309},{"$f":"IF($D73=1,\"\",MAX(0,Z73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ73-FN73))","v":1.8123156800000162},{"$f":"IF($D73=1,\"\",MAX(0,AA73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK73-FO73))","v":2.9404747354838667},{"$f":"IF($D73=1,\"\",MAX(0,AB73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL73-FP73))","v":2.561119922580656},{"$f":"IF($D73=1,\"\",MAX(0,AC73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM73-FQ73))","v":2.523907439999987},{"$f":"IF($D73=1,\"\",MAX(0,AD73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN73-FR73))","v":0.21712807741935247},{"$f":"IF($D73=1,\"\",MAX(0,AE73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO73-FS73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,AF73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP73-FT73))","v":1.4558776774193465},{"$f":"IF($D73=1,\"\",MAX(0,AG73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ73-FU73))","v":3.3726598967741985},{"$f":"IF($D73=1,\"\",MAX(0,AH73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR73-FV73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,AI73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS73-FW73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,AJ73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT73-FX73))","v":0.36969903999999776},{"$f":"IF($D73=1,\"\",MAX(0,AK73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU73-FY73))","v":4.3872651096774309},{"$f":"IF($D73=1,\"\",MAX(0,AL73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV73-FZ73))","v":1.8123156800000162},{"$f":"IF($D73=1,\"\",MAX(0,AM73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW73-GA73))","v":2.9404747354838667},{"$f":"IF($D73=1,\"\",MAX(0,AN73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX73-GB73))","v":2.561119922580656},{"$f":"IF($D73=1,\"\",MAX(0,AO73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY73-GC73))","v":2.5239074400000012},{"$f":"IF($D73=1,\"\",MAX(0,F73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ73))","v":6.9506280774193527},{"$f":"IF($D73=1,\"\",MAX(0,G73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK73))","v":8.2385148183079053},{"$f":"IF($D73=1,\"\",MAX(0,H73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL73))","v":9.8623776774193459},{"$f":"IF($D73=1,\"\",MAX(0,I73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM73))","v":10.144159896774198},{"$f":"IF($D73=1,\"\",MAX(0,J73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN73))","v":8.9360591172413848},{"$f":"IF($D73=1,\"\",MAX(0,K73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO73))","v":7.8064672990578714},{"$f":"IF($D73=1,\"\",MAX(0,L73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP73))","v":6.9881990399999978},{"$f":"IF($D73=1,\"\",MAX(0,M73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ73))","v":7.4202651096774161},{"$f":"IF($D73=1,\"\",MAX(0,N73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR73))","v":7.1823156800000021},{"$f":"IF($D73=1,\"\",MAX(0,O73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS73))","v":7.7959747354838669},{"$f":"IF($D73=1,\"\",MAX(0,P73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT73))","v":7.6081199225806557},{"$f":"IF($D73=1,\"\",MAX(0,Q73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU73))","v":6.5029074400000013},{"$f":"IF($D73=1,\"\",MAX(0,R73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV73))","v":6.9506280774193527},{"$f":"IF($D73=1,\"\",MAX(0,S73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW73))","v":8.2385148183079053},{"$f":"IF($D73=1,\"\",MAX(0,T73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX73))","v":9.8623776774193459},{"$f":"IF($D73=1,\"\",MAX(0,U73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY73))","v":10.144159896774198},{"$f":"IF($D73=1,\"\",MAX(0,V73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ73))","v":8.9360591172413848},{"$f":"IF($D73=1,\"\",MAX(0,W73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA73))","v":7.8064672990578714},{"$f":"IF($D73=1,\"\",MAX(0,X73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB73))","v":6.9881990399999978},{"$f":"IF($D73=1,\"\",MAX(0,Y73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC73))","v":7.4202651096774161},{"$f":"IF($D73=1,\"\",MAX(0,Z73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED73))","v":7.1823156800000021},{"$f":"IF($D73=1,\"\",MAX(0,AA73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE73))","v":7.7959747354838669},{"$f":"IF($D73=1,\"\",MAX(0,AB73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF73))","v":7.6081199225806557},{"$f":"IF($D73=1,\"\",MAX(0,AC73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG73))","v":6.5029074400000013},{"$f":"IF($D73=1,\"\",MAX(0,AD73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH73))","v":6.9506280774193527},{"$f":"IF($D73=1,\"\",MAX(0,AE73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI73))","v":8.2385148183079053},{"$f":"IF($D73=1,\"\",MAX(0,AF73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ73))","v":9.8623776774193459},{"$f":"IF($D73=1,\"\",MAX(0,AG73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK73))","v":10.144159896774198},{"$f":"IF($D73=1,\"\",MAX(0,AH73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL73))","v":8.9360591172413848},{"$f":"IF($D73=1,\"\",MAX(0,AI73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM73))","v":7.8064672990578714},{"$f":"IF($D73=1,\"\",MAX(0,AJ73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN73))","v":6.9881990399999978},{"$f":"IF($D73=1,\"\",MAX(0,AK73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO73))","v":7.4202651096774161},{"$f":"IF($D73=1,\"\",MAX(0,AL73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP73))","v":7.1823156800000021},{"$f":"IF($D73=1,\"\",MAX(0,AM73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ73))","v":7.7959747354838669},{"$f":"IF($D73=1,\"\",MAX(0,AN73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER73))","v":7.6081199225806415},{"$f":"IF($D73=1,\"\",MAX(0,AO73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES73))","v":6.5029074400000013},{"$f":"IF($D73=1,\"\",MAX(0,F73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ73-ET73))","v":0.21712807741935247},{"$f":"IF($D73=1,\"\",MAX(0,G73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK73-EU73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,H73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL73-EV73))","v":1.4558776774193465},{"$f":"IF($D73=1,\"\",MAX(0,I73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM73-EW73))","v":3.3726598967741985},{"$f":"IF($D73=1,\"\",MAX(0,J73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN73-EX73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,K73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO73-EY73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,L73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP73-EZ73))","v":0.36969903999999776},{"$f":"IF($D73=1,\"\",MAX(0,M73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ73-FA73))","v":4.3872651096774167},{"$f":"IF($D73=1,\"\",MAX(0,N73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR73-FB73))","v":1.812315680000002},{"$f":"IF($D73=1,\"\",MAX(0,O73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS73-FC73))","v":2.9404747354838667},{"$f":"IF($D73=1,\"\",MAX(0,P73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT73-FD73))","v":2.561119922580656},{"$f":"IF($D73=1,\"\",MAX(0,Q73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU73-FE73))","v":2.5239074400000012},{"$f":"IF($D73=1,\"\",MAX(0,R73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV73-FF73))","v":0.21712807741935247},{"$f":"IF($D73=1,\"\",MAX(0,S73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW73-FG73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,T73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX73-FH73))","v":1.4558776774193465},{"$f":"IF($D73=1,\"\",MAX(0,U73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY73-FI73))","v":3.3726598967741985},{"$f":"IF($D73=1,\"\",MAX(0,V73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ73-FJ73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,W73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA73-FK73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,X73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB73-FL73))","v":0.36969903999999776},{"$f":"IF($D73=1,\"\",MAX(0,Y73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC73-FM73))","v":4.3872651096774167},{"$f":"IF($D73=1,\"\",MAX(0,Z73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED73-FN73))","v":1.812315680000002},{"$f":"IF($D73=1,\"\",MAX(0,AA73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE73-FO73))","v":2.9404747354838667},{"$f":"IF($D73=1,\"\",MAX(0,AB73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF73-FP73))","v":2.561119922580656},{"$f":"IF($D73=1,\"\",MAX(0,AC73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG73-FQ73))","v":2.5239074400000012},{"$f":"IF($D73=1,\"\",MAX(0,AD73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH73-FR73))","v":0.21712807741935247},{"$f":"IF($D73=1,\"\",MAX(0,AE73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI73-FS73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,AF73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ73-FT73))","v":1.4558776774193465},{"$f":"IF($D73=1,\"\",MAX(0,AG73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK73-FU73))","v":3.3726598967741985},{"$f":"IF($D73=1,\"\",MAX(0,AH73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL73-FV73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,AI73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM73-FW73))","v":0},{"$f":"IF($D73=1,\"\",MAX(0,AJ73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN73-FX73))","v":0.36969903999999776},{"$f":"IF($D73=1,\"\",MAX(0,AK73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO73-FY73))","v":4.3872651096774167},{"$f":"IF($D73=1,\"\",MAX(0,AL73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP73-FZ73))","v":1.812315680000002},{"$f":"IF($D73=1,\"\",MAX(0,AM73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ73-GA73))","v":2.9404747354838667},{"$f":"IF($D73=1,\"\",MAX(0,AN73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER73-GB73))","v":2.5611199225806418},{"$f":"IF($D73=1,\"\",MAX(0,AO73-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B73,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES73-GC73))","v":2.5239074400000012},202149.21478469673,1023362.611362168,1023362.6113621681,{"$f":"+LR73-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10231,"Klickitat County PUD #1",0,{"$f":"+VLOOKUP($B76,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ76,AP76))))","v":48.972537037037036},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK76,AQ76))))","v":54.855333333333327},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL76,AR76))))","v":63.361749999999994},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM76,AS76))))","v":67.750826923076929},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN76,AT76))))","v":59.137125000000005},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO76,AU76))))","v":56.252749999999999},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP76,AV76))))","v":51.897480769230775},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ76,AW76))))","v":43.124999999999993},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR76,AX76))))","v":51.15161538461539},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS76,AY76))))","v":54.896403846153838},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT76,AZ76))))","v":58.457903846153833},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU76,BA76))))","v":44.168499999999995},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV76,BB76))))","v":48.70853703703704},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW76,BC76))))","v":54.591333333333331},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX76,BD76))))","v":63.095750000000002},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY76,BE76))))","v":67.484499999999997},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ76,BF76))))","v":58.869125000000004},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA76,BG76))))","v":55.984907407407412},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB76,BH76))))","v":51.627480769230779},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC76,BI76))))","v":42.853999999999999},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED76,BJ76))))","v":50.879615384615384},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE76,BK76))))","v":54.622403846153837},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF76,BL76))))","v":58.182903846153842},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG76,BM76))))","v":43.892499999999998},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH76,BN76))))","v":48.424961538461538},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI76,BO76))))","v":54.305999999999997},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ76,BP76))))","v":62.807749999999999},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK76,BQ76))))","v":67.195499999999996},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL76,BR76))))","v":58.578500000000005},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM76,BS76))))","v":55.693907407407409},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN76,BT76))))","v":51.334999999999994},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO76,BU76))))","v":42.562192307692307},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP76,BV76))))","v":50.586615384615385},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ76,BW76))))","v":54.327500000000001},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER76,BX76))))","v":57.886814814814812},{"$f":"+IF(AND($D76=0,$E76=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B76,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B76,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D76=1,\"\",IF($E76=1,IF(BlockShape=\"Yes\",VLOOKUP($B76,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES76,BY76))))","v":43.595499999999994},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.065766203703703},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.481822916666658},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.082223557692309},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.952649038461537},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.908265624999991},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.910906250000004},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.381399038461538},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.621382500000003},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.14077884615385},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.22610576923077},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.015740384615391},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.023760000000003},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.196791666666662},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.51946354166666},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.884389423076918},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.604559999999999},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.906973958333332},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.086405092592592},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.482512019230768},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.770805000000003},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.290302884615386},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.411189903846157},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.181838942307692},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.169072499999999},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.193370192307697},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.672222499999997},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.671045673076918},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.475797499999999},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.894880000000001},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.146960648148152},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.485647500000006},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.996024038461535},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.449314903846158},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.542947499999997},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.447710648148146},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.319620000000008},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.550314102564105},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.668112759643911},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.653792682926827},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.173771341463414},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.637635416666669},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.886302752293577},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.730990131578945},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.410380813953488},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.377016447368426},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.224420731707319},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.619442073170731},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.284424999999999},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.529980769230772},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.596878338278927},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.374579268292678},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.531776162790699},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.537270833333334},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.263868167202578},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.689970394736843},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.392011627906975},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.339713815789477},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.211939024390247},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.615021341463418},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.261946875},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.102707317073172},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.931404984423676},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.080768292682926},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.325273255813954},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.325199324324331},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.207961414790994},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.245121875000006},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.828564024390246},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.308174342105261},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.907343023255812},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.890342948717951},{"$f":"+IF($D76=1,\"\",IF($E76=0,VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E76=1,(VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B76,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.242115624999997},{"$f":"IF($D76=1,\"\",(AP76*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ76*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.075415322580646},{"$f":"IF($D76=1,\"\",(AQ76*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA76*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.829644937586679},{"$f":"IF($D76=1,\"\",(AR76*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB76*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":44.925603494623665},{"$f":"IF($D76=1,\"\",(AS76*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC76*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":48.08239112903226},{"$f":"IF($D76=1,\"\",(AT76*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD76*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.792281250000002},{"$f":"IF($D76=1,\"\",(AU76*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE76*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.819324360699866},{"$f":"IF($D76=1,\"\",(AV76*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF76*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.72900416666667},{"$f":"IF($D76=1,\"\",(AW76*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG76*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.362532258064519},{"$f":"IF($D76=1,\"\",(AX76*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH76*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.596079166666673},{"$f":"IF($D76=1,\"\",(AY76*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI76*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.494180107526887},{"$f":"IF($D76=1,\"\",(AZ76*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ76*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.991565860215054},{"$f":"IF($D76=1,\"\",(BA76*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK76*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.250722222222223},{"$f":"IF($D76=1,\"\",(BB76*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL76*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.142967741935486},{"$f":"IF($D76=1,\"\",(BC76*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM76*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.816396671289873},{"$f":"IF($D76=1,\"\",(BD76*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN76*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":44.691892473118273},{"$f":"IF($D76=1,\"\",(BE76*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO76*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":47.871982526881723},{"$f":"IF($D76=1,\"\",(BF76*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP76*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.748529761904763},{"$f":"IF($D76=1,\"\",(BG76*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ76*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.812099596231498},{"$f":"IF($D76=1,\"\",(BH76*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR76*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.770105555555553},{"$f":"IF($D76=1,\"\",(BI76*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS76*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.434373655913976},{"$f":"IF($D76=1,\"\",(BJ76*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT76*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.666720833333333},{"$f":"IF($D76=1,\"\",(BK76*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU76*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.592165322580648},{"$f":"IF($D76=1,\"\",(BL76*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV76*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.082489247311834},{"$f":"IF($D76=1,\"\",(BM76*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW76*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.321461111111113},{"$f":"IF($D76=1,\"\",(BN76*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX76*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.185658602150546},{"$f":"IF($D76=1,\"\",(BO76*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY76*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.780679611650484},{"$f":"IF($D76=1,\"\",(BP76*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ76*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":44.443073924731181},{"$f":"IF($D76=1,\"\",(BQ76*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA76*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":47.707275537634416},{"$f":"IF($D76=1,\"\",(BR76*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB76*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.675590517241382},{"$f":"IF($D76=1,\"\",(BS76*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC76*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.823907133243608},{"$f":"IF($D76=1,\"\",(BT76*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD76*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.823191666666673},{"$f":"IF($D76=1,\"\",(BU76*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE76*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.513595430107525},{"$f":"IF($D76=1,\"\",(BV76*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF76*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.745277777777776},{"$f":"IF($D76=1,\"\",(BW76*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG76*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.700678763440862},{"$f":"IF($D76=1,\"\",(BX76*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH76*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.181717741935486},{"$f":"IF($D76=1,\"\",(BY76*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI76*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.396284722222227},12.695,13.776999999999999,9.2430000000000003,15.065,16.908000000000001,14.75,16.210999999999999,6.6239999999999997,7.4690000000000003,7.6479999999999997,5.165,4.8810000000000002,12.695,13.776999999999999,9.2430000000000003,15.065,16.908000000000001,14.75,16.210999999999999,6.6239999999999997,7.4690000000000003,7.6479999999999997,5.165,4.8810000000000002,12.695,13.776999999999999,9.2430000000000003,15.065,16.908000000000001,14.75,16.210999999999999,6.6239999999999997,7.4690000000000003,7.6479999999999997,5.165,4.8810000000000002,{"$f":"IF($D76=1,\"\",MAX(F76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP76,0))","v":9.9067708333333329},{"$f":"IF($D76=1,\"\",MAX(G76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ76,0))","v":14.373510416666669},{"$f":"IF($D76=1,\"\",MAX(H76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR76,0))","v":14.279526442307684},{"$f":"IF($D76=1,\"\",MAX(I76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS76,0))","v":15.798177884615392},{"$f":"IF($D76=1,\"\",MAX(J76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT76,0))","v":20.228859375000013},{"$f":"IF($D76=1,\"\",MAX(K76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU76,0))","v":18.341843749999995},{"$f":"IF($D76=1,\"\",MAX(L76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV76,0))","v":16.516081730769237},{"$f":"IF($D76=1,\"\",MAX(M76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW76,0))","v":10.50361749999999},{"$f":"IF($D76=1,\"\",MAX(N76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX76,0))","v":16.01083653846154},{"$f":"IF($D76=1,\"\",MAX(O76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY76,0))","v":9.6702980769230678},{"$f":"IF($D76=1,\"\",MAX(P76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ76,0))","v":13.442163461538442},{"$f":"IF($D76=1,\"\",MAX(Q76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA76,0))","v":3.1447399999999917},{"$f":"IF($D76=1,\"\",MAX(R76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB76,0))","v":9.5117453703703774},{"$f":"IF($D76=1,\"\",MAX(S76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC76,0))","v":14.071869791666671},{"$f":"IF($D76=1,\"\",MAX(T76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD76,0))","v":14.211360576923084},{"$f":"IF($D76=1,\"\",MAX(U76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE76,0))","v":15.879939999999998},{"$f":"IF($D76=1,\"\",MAX(V76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF76,0))","v":19.962151041666672},{"$f":"IF($D76=1,\"\",MAX(W76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG76,0))","v":17.89850231481482},{"$f":"IF($D76=1,\"\",MAX(X76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH76,0))","v":16.144968750000011},{"$f":"IF($D76=1,\"\",MAX(Y76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI76,0))","v":10.083194999999996},{"$f":"IF($D76=1,\"\",MAX(Z76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ76,0))","v":15.589312499999998},{"$f":"IF($D76=1,\"\",MAX(AA76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK76,0))","v":9.2112139423076798},{"$f":"IF($D76=1,\"\",MAX(AB76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL76,0))","v":13.001064903846149},{"$f":"IF($D76=1,\"\",MAX(AC76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM76,0))","v":2.7234274999999997},{"$f":"IF($D76=1,\"\",MAX(AD76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN76,0))","v":9.2315913461538415},{"$f":"IF($D76=1,\"\",MAX(AE76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO76,0))","v":13.633777500000001},{"$f":"IF($D76=1,\"\",MAX(AF76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP76,0))","v":14.136704326923081},{"$f":"IF($D76=1,\"\",MAX(AG76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ76,0))","v":15.719702499999997},{"$f":"IF($D76=1,\"\",MAX(AH76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR76,0))","v":19.683620000000005},{"$f":"IF($D76=1,\"\",MAX(AI76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS76,0))","v":17.546946759259257},{"$f":"IF($D76=1,\"\",MAX(AJ76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT76,0))","v":15.849352499999988},{"$f":"IF($D76=1,\"\",MAX(AK76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU76,0))","v":9.5661682692307721},{"$f":"IF($D76=1,\"\",MAX(AL76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV76,0))","v":15.137300480769227},{"$f":"IF($D76=1,\"\",MAX(AM76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW76,0))","v":8.7845525000000038},{"$f":"IF($D76=1,\"\",MAX(AN76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX76,0))","v":12.439104166666667},{"$f":"IF($D76=1,\"\",MAX(AO76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B76,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY76,0))","v":2.2758799999999866},{"$f":"IF($D76=1,\"\",MAX(0,F76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP76-ET76))","v":0},{"$f":"IF($D76=1,\"\",MAX(0,G76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ76-EU76))","v":0.59651041666666949},{"$f":"IF($D76=1,\"\",MAX(0,H76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR76-EV76))","v":5.0365264423076841},{"$f":"IF($D76=1,\"\",MAX(0,I76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS76-EW76))","v":0.73317788461539202},{"$f":"IF($D76=1,\"\",MAX(0,J76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT76-EX76))","v":3.3208593750000119},{"$f":"IF($D76=1,\"\",MAX(0,K76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU76-EY76))","v":3.5918437499999953},{"$f":"IF($D76=1,\"\",MAX(0,L76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV76-EZ76))","v":0.30508173076923839},{"$f":"IF($D76=1,\"\",MAX(0,M76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW76-FA76))","v":3.8796174999999904},{"$f":"IF($D76=1,\"\",MAX(0,N76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX76-FB76))","v":8.5418365384615385},{"$f":"IF($D76=1,\"\",MAX(0,O76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY76-FC76))","v":2.0222980769230681},{"$f":"IF($D76=1,\"\",MAX(0,P76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ76-FD76))","v":8.2771634615384428},{"$f":"IF($D76=1,\"\",MAX(0,Q76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA76-FE76))","v":0},{"$f":"IF($D76=1,\"\",MAX(0,R76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB76-FF76))","v":0},{"$f":"IF($D76=1,\"\",MAX(0,S76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC76-FG76))","v":0.29486979166667204},{"$f":"IF($D76=1,\"\",MAX(0,T76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD76-FH76))","v":4.9683605769230841},{"$f":"IF($D76=1,\"\",MAX(0,U76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE76-FI76))","v":0.81493999999999822},{"$f":"IF($D76=1,\"\",MAX(0,V76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF76-FJ76))","v":3.0541510416666711},{"$f":"IF($D76=1,\"\",MAX(0,W76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG76-FK76))","v":3.1485023148148201},{"$f":"IF($D76=1,\"\",MAX(0,X76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH76-FL76))","v":0},{"$f":"IF($D76=1,\"\",MAX(0,Y76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI76-FM76))","v":3.4591949999999967},{"$f":"IF($D76=1,\"\",MAX(0,Z76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ76-FN76))","v":8.1203124999999972},{"$f":"IF($D76=1,\"\",MAX(0,AA76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK76-FO76))","v":1.5632139423076801},{"$f":"IF($D76=1,\"\",MAX(0,AB76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL76-FP76))","v":7.8360649038461494},{"$f":"IF($D76=1,\"\",MAX(0,AC76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM76-FQ76))","v":0},{"$f":"IF($D76=1,\"\",MAX(0,AD76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN76-FR76))","v":0},{"$f":"IF($D76=1,\"\",MAX(0,AE76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO76-FS76))","v":0},{"$f":"IF($D76=1,\"\",MAX(0,AF76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP76-FT76))","v":4.8937043269230802},{"$f":"IF($D76=1,\"\",MAX(0,AG76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ76-FU76))","v":0.6547024999999973},{"$f":"IF($D76=1,\"\",MAX(0,AH76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR76-FV76))","v":2.7756200000000035},{"$f":"IF($D76=1,\"\",MAX(0,AI76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS76-FW76))","v":2.7969467592592565},{"$f":"IF($D76=1,\"\",MAX(0,AJ76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT76-FX76))","v":0},{"$f":"IF($D76=1,\"\",MAX(0,AK76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU76-FY76))","v":2.9421682692307725},{"$f":"IF($D76=1,\"\",MAX(0,AL76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV76-FZ76))","v":7.6683004807692265},{"$f":"IF($D76=1,\"\",MAX(0,AM76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW76-GA76))","v":1.1365525000000041},{"$f":"IF($D76=1,\"\",MAX(0,AN76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX76-GB76))","v":7.2741041666666666},{"$f":"IF($D76=1,\"\",MAX(0,AO76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY76-GC76))","v":0},{"$f":"IF($D76=1,\"\",MAX(0,F76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ76))","v":13.897121714456389},{"$f":"IF($D76=1,\"\",MAX(0,G76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK76))","v":18.025688395746648},{"$f":"IF($D76=1,\"\",MAX(0,H76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL76))","v":18.436146505376328},{"$f":"IF($D76=1,\"\",MAX(0,I76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM76))","v":19.668435794044669},{"$f":"IF($D76=1,\"\",MAX(0,J76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN76))","v":23.344843750000003},{"$f":"IF($D76=1,\"\",MAX(0,K76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO76))","v":21.433425639300133},{"$f":"IF($D76=1,\"\",MAX(0,L76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP76))","v":20.168476602564105},{"$f":"IF($D76=1,\"\",MAX(0,M76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ76))","v":14.762467741935474},{"$f":"IF($D76=1,\"\",MAX(0,N76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR76))","v":20.555536217948717},{"$f":"IF($D76=1,\"\",MAX(0,O76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS76))","v":15.402223738626951},{"$f":"IF($D76=1,\"\",MAX(0,P76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT76))","v":18.466337985938779},{"$f":"IF($D76=1,\"\",MAX(0,Q76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU76))","v":7.917777777777772},{"$f":"IF($D76=1,\"\",MAX(0,R76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV76))","v":13.565569295101554},{"$f":"IF($D76=1,\"\",MAX(0,S76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW76))","v":17.774936662043459},{"$f":"IF($D76=1,\"\",MAX(0,T76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX76))","v":18.40385752688173},{"$f":"IF($D76=1,\"\",MAX(0,U76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY76))","v":19.612517473118274},{"$f":"IF($D76=1,\"\",MAX(0,V76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ76))","v":23.120595238095241},{"$f":"IF($D76=1,\"\",MAX(0,W76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA76))","v":21.172807811175915},{"$f":"IF($D76=1,\"\",MAX(0,X76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB76))","v":19.857375213675226},{"$f":"IF($D76=1,\"\",MAX(0,Y76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC76))","v":14.419626344086023},{"$f":"IF($D76=1,\"\",MAX(0,Z76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED76))","v":20.212894551282051},{"$f":"IF($D76=1,\"\",MAX(0,AA76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE76))","v":15.030238523573189},{"$f":"IF($D76=1,\"\",MAX(0,AB76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF76))","v":18.100414598842008},{"$f":"IF($D76=1,\"\",MAX(0,AC76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG76))","v":7.5710388888888858},{"$f":"IF($D76=1,\"\",MAX(0,AD76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH76))","v":13.239302936310992},{"$f":"IF($D76=1,\"\",MAX(0,AE76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI76))","v":17.525320388349513},{"$f":"IF($D76=1,\"\",MAX(0,AF76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ76))","v":18.364676075268818},{"$f":"IF($D76=1,\"\",MAX(0,AG76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK76))","v":19.488224462365579},{"$f":"IF($D76=1,\"\",MAX(0,AH76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL76))","v":22.902909482758623},{"$f":"IF($D76=1,\"\",MAX(0,AI76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM76))","v":20.8700002741638},{"$f":"IF($D76=1,\"\",MAX(0,AJ76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN76))","v":19.51180833333332},{"$f":"IF($D76=1,\"\",MAX(0,AK76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO76))","v":14.048596877584782},{"$f":"IF($D76=1,\"\",MAX(0,AL76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP76))","v":19.841337606837609},{"$f":"IF($D76=1,\"\",MAX(0,AM76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ76))","v":14.626821236559138},{"$f":"IF($D76=1,\"\",MAX(0,AN76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER76))","v":17.705097072879326},{"$f":"IF($D76=1,\"\",MAX(0,AO76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES76))","v":7.1992152777777676},{"$f":"IF($D76=1,\"\",MAX(0,F76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ76-ET76))","v":1.2021217144563892},{"$f":"IF($D76=1,\"\",MAX(0,G76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK76-EU76))","v":4.2486883957466492},{"$f":"IF($D76=1,\"\",MAX(0,H76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL76-EV76))","v":9.1931465053763279},{"$f":"IF($D76=1,\"\",MAX(0,I76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM76-EW76))","v":4.6034357940446693},{"$f":"IF($D76=1,\"\",MAX(0,J76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN76-EX76))","v":6.4368437500000013},{"$f":"IF($D76=1,\"\",MAX(0,K76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO76-EY76))","v":6.6834256393001326},{"$f":"IF($D76=1,\"\",MAX(0,L76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP76-EZ76))","v":3.9574766025641068},{"$f":"IF($D76=1,\"\",MAX(0,M76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ76-FA76))","v":8.1384677419354752},{"$f":"IF($D76=1,\"\",MAX(0,N76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR76-FB76))","v":13.086536217948716},{"$f":"IF($D76=1,\"\",MAX(0,O76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS76-FC76))","v":7.7542237386269512},{"$f":"IF($D76=1,\"\",MAX(0,P76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT76-FD76))","v":13.30133798593878},{"$f":"IF($D76=1,\"\",MAX(0,Q76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU76-FE76))","v":3.0367777777777718},{"$f":"IF($D76=1,\"\",MAX(0,R76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV76-FF76))","v":0.87056929510155356},{"$f":"IF($D76=1,\"\",MAX(0,S76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW76-FG76))","v":3.9979366620434593},{"$f":"IF($D76=1,\"\",MAX(0,T76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX76-FH76))","v":9.1608575268817294},{"$f":"IF($D76=1,\"\",MAX(0,U76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY76-FI76))","v":4.5475174731182744},{"$f":"IF($D76=1,\"\",MAX(0,V76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ76-FJ76))","v":6.2125952380952398},{"$f":"IF($D76=1,\"\",MAX(0,W76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA76-FK76))","v":6.4228078111759146},{"$f":"IF($D76=1,\"\",MAX(0,X76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB76-FL76))","v":3.6463752136752277},{"$f":"IF($D76=1,\"\",MAX(0,Y76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC76-FM76))","v":7.7956263440860232},{"$f":"IF($D76=1,\"\",MAX(0,Z76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED76-FN76))","v":12.74389455128205},{"$f":"IF($D76=1,\"\",MAX(0,AA76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE76-FO76))","v":7.3822385235731893},{"$f":"IF($D76=1,\"\",MAX(0,AB76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF76-FP76))","v":12.935414598842009},{"$f":"IF($D76=1,\"\",MAX(0,AC76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG76-FQ76))","v":2.6900388888888855},{"$f":"IF($D76=1,\"\",MAX(0,AD76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH76-FR76))","v":0.54430293631099147},{"$f":"IF($D76=1,\"\",MAX(0,AE76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI76-FS76))","v":3.748320388349514},{"$f":"IF($D76=1,\"\",MAX(0,AF76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ76-FT76))","v":9.1216760752688177},{"$f":"IF($D76=1,\"\",MAX(0,AG76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK76-FU76))","v":4.4232244623655799},{"$f":"IF($D76=1,\"\",MAX(0,AH76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL76-FV76))","v":5.9949094827586222},{"$f":"IF($D76=1,\"\",MAX(0,AI76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM76-FW76))","v":6.1200002741638002},{"$f":"IF($D76=1,\"\",MAX(0,AJ76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN76-FX76))","v":3.3008083333333218},{"$f":"IF($D76=1,\"\",MAX(0,AK76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO76-FY76))","v":7.4245968775847819},{"$f":"IF($D76=1,\"\",MAX(0,AL76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP76-FZ76))","v":12.372337606837608},{"$f":"IF($D76=1,\"\",MAX(0,AM76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ76-GA76))","v":6.9788212365591384},{"$f":"IF($D76=1,\"\",MAX(0,AN76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER76-GB76))","v":12.540097072879327},{"$f":"IF($D76=1,\"\",MAX(0,AO76-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B76,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES76-GC76))","v":2.3182152777777674},317911.8704489909,2143008.3565992778,1595054.7895660016,{"$f":"+LR76-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10234,"Kootenai Electric Coop",0,{"$f":"+VLOOKUP($B77,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ77,AP77))))","v":84.185000000000002},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK77,AQ77))))","v":90.003999999999991},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL77,AR77))))","v":114.816},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM77,AS77))))","v":120.19999999999999},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN77,AT77))))","v":104.97899999999998},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO77,AU77))))","v":100.09299999999999},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP77,AV77))))","v":86.341999999999985},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ77,AW77))))","v":68.891999999999996},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR77,AX77))))","v":85.746999999999986},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS77,AY77))))","v":102.578},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT77,AZ77))))","v":103.917},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU77,BA77))))","v":73.369},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV77,BB77))))","v":85.474999999999994},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW77,BC77))))","v":91.330999999999989},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX77,BD77))))","v":116.295},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY77,BE77))))","v":121.71399999999998},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ77,BF77))))","v":105.14399999999999},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA77,BG77))))","v":100.264},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB77,BH77))))","v":86.483999999999995},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC77,BI77))))","v":69.013999999999996},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED77,BJ77))))","v":87.057999999999993},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE77,BK77))))","v":103.99300000000001},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF77,BL77))))","v":104.42199999999998},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG77,BM77))))","v":73.38},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH77,BN77))))","v":86.811999999999998},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI77,BO77))))","v":92.248999999999995},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ77,BP77))))","v":117.82299999999999},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK77,BQ77))))","v":123.276},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL77,BR77))))","v":103.83800000000001},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM77,BS77))))","v":100.428},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN77,BT77))))","v":86.620999999999995},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO77,BU77))))","v":69.132999999999996},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP77,BV77))))","v":88.415999999999997},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ77,BW77))))","v":105.456},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER77,BX77))))","v":104.623},{"$f":"+IF(AND($D77=0,$E77=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B77,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B77,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D77=1,\"\",IF($E77=1,IF(BlockShape=\"Yes\",VLOOKUP($B77,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES77,BY77))))","v":73.381},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.452122685185195},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.129807291666673},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.599336538461543},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.531783653846162},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.855291666666673},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.249641826923082},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.893069711538459},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.872124999999997},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.890798076923076},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.905019230769227},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.090894230769223},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.427839999999996},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.543273148148153},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.387786458333331},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.84948798076924},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.649259999999998},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":68.060338541666667},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.260006944444434},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.9955264423077},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.001832499999999},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.057151442307699},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.102286057692304},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.406269230769233},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.556299999999993},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.520822115384618},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.193650000000005},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.134225961538476},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.971549999999993},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.900202500000006},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.470236111111113},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.197062500000001},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.447786057692305},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.258033653846155},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.687682500000001},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.525699074074069},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.7189725},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.554679487179492},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.699424332344215},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.733262195121959},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.15579268292683},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.622951388888886},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.732422018348622},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.522789473684213},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.634904069767444},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.850286184210518},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.419036585365845},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.48576219512195},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.390043749999997},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.296086538461545},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.390424332344217},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.668399390243906},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.958409883720925},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.508875000000003},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.936128617363345},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.302042763157893},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.309043604651166},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.495279605263164},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.157914634146337},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.065670731707321},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.080343750000004},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.015091463414635},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.430794392523367},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.634725609756096},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.902595930232565},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.306993243243255},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.776961414790989},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.830734374999999},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.769234756097568},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.169049342105261},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.790133720930235},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.810733974358968},{"$f":"+IF($D77=1,\"\",IF($E77=0,VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E77=1,(VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B77,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.800003125},{"$f":"IF($D77=1,\"\",(AP77*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ77*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.882227150537638},{"$f":"IF($D77=1,\"\",(AQ77*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA77*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.047922330097094},{"$f":"IF($D77=1,\"\",(AR77*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB77*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":69.927196236559141},{"$f":"IF($D77=1,\"\",(AS77*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC77*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.280002688172047},{"$f":"IF($D77=1,\"\",(AT77*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD77*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.612860119047625},{"$f":"IF($D77=1,\"\",(AU77*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE77*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.659963660834457},{"$f":"IF($D77=1,\"\",(AV77*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF77*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.514506944444442},{"$f":"IF($D77=1,\"\",(AW77*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG77*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.751689516129026},{"$f":"IF($D77=1,\"\",(AX77*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH77*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.118137499999996},{"$f":"IF($D77=1,\"\",(AY77*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI77*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.077865591397838},{"$f":"IF($D77=1,\"\",(AZ77*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ77*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.243470430107529},{"$f":"IF($D77=1,\"\",(BA77*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK77*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.633263888888884},{"$f":"IF($D77=1,\"\",(BB77*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL77*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.826711021505382},{"$f":"IF($D77=1,\"\",(BC77*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM77*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.04089181692094},{"$f":"IF($D77=1,\"\",(BD77*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN77*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.038470430107537},{"$f":"IF($D77=1,\"\",(BE77*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO77*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.394350806451612},{"$f":"IF($D77=1,\"\",(BF77*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP77*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.681139880952372},{"$f":"IF($D77=1,\"\",(BG77*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ77*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.682986541049793},{"$f":"IF($D77=1,\"\",(BH77*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR77*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.480500000000006},{"$f":"IF($D77=1,\"\",(BI77*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS77*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.670758064516129},{"$f":"IF($D77=1,\"\",(BJ77*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT77*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.064361111111118},{"$f":"IF($D77=1,\"\",(BK77*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU77*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.073047043010746},{"$f":"IF($D77=1,\"\",(BL77*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV77*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.234607526881724},{"$f":"IF($D77=1,\"\",(BM77*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW77*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.566986111111106},{"$f":"IF($D77=1,\"\",(BN77*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX77*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.803241935483875},{"$f":"IF($D77=1,\"\",(BO77*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY77*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.066220527045772},{"$f":"IF($D77=1,\"\",(BP77*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ77*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.182833333333335},{"$f":"IF($D77=1,\"\",(BQ77*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA77*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":70.541818548387099},{"$f":"IF($D77=1,\"\",(BR77*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB77*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.969757183908044},{"$f":"IF($D77=1,\"\",(BS77*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC77*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.738596231493943},{"$f":"IF($D77=1,\"\",(BT77*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD77*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.478694444444443},{"$f":"IF($D77=1,\"\",(BU77*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE77*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.621758064516136},{"$f":"IF($D77=1,\"\",(BV77*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF77*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.042684722222219},{"$f":"IF($D77=1,\"\",(BW77*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG77*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.1006438172043},{"$f":"IF($D77=1,\"\",(BX77*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH77*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":49.25813306451613},{"$f":"IF($D77=1,\"\",(BY77*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI77*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.532763888888887},13.715,15.46,11.122,15.173999999999999,17.071999999999999,13.882999999999999,11.148999999999999,7.2469999999999999,10.313000000000001,10.329000000000001,12.077999999999999,6.1269999999999998,13.715,15.46,11.122,15.173999999999999,17.071999999999999,13.882999999999999,11.148999999999999,7.2469999999999999,10.313000000000001,10.329000000000001,12.077999999999999,6.1269999999999998,13.715,15.46,11.122,15.173999999999999,17.071999999999999,13.882999999999999,11.148999999999999,7.2469999999999999,10.313000000000001,10.329000000000001,12.077999999999999,6.1269999999999998,{"$f":"IF($D77=1,\"\",MAX(F77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP77,0))","v":36.732877314814807},{"$f":"IF($D77=1,\"\",MAX(G77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ77,0))","v":29.874192708333318},{"$f":"IF($D77=1,\"\",MAX(H77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR77,0))","v":39.21666346153846},{"$f":"IF($D77=1,\"\",MAX(I77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS77,0))","v":46.668216346153827},{"$f":"IF($D77=1,\"\",MAX(J77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT77,0))","v":37.123708333333312},{"$f":"IF($D77=1,\"\",MAX(K77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU77,0))","v":36.843358173076908},{"$f":"IF($D77=1,\"\",MAX(L77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV77,0))","v":36.448930288461526},{"$f":"IF($D77=1,\"\",MAX(M77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW77,0))","v":25.019874999999999},{"$f":"IF($D77=1,\"\",MAX(N77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX77,0))","v":36.85620192307691},{"$f":"IF($D77=1,\"\",MAX(O77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY77,0))","v":45.672980769230776},{"$f":"IF($D77=1,\"\",MAX(P77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ77,0))","v":43.826105769230779},{"$f":"IF($D77=1,\"\",MAX(Q77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA77,0))","v":27.941160000000004},{"$f":"IF($D77=1,\"\",MAX(R77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB77,0))","v":37.931726851851842},{"$f":"IF($D77=1,\"\",MAX(S77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC77,0))","v":30.943213541666658},{"$f":"IF($D77=1,\"\",MAX(T77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD77,0))","v":40.445512019230762},{"$f":"IF($D77=1,\"\",MAX(U77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE77,0))","v":44.064739999999986},{"$f":"IF($D77=1,\"\",MAX(V77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF77,0))","v":37.083661458333324},{"$f":"IF($D77=1,\"\",MAX(W77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG77,0))","v":40.003993055555561},{"$f":"IF($D77=1,\"\",MAX(X77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH77,0))","v":36.488473557692295},{"$f":"IF($D77=1,\"\",MAX(Y77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI77,0))","v":25.012167499999997},{"$f":"IF($D77=1,\"\",MAX(Z77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ77,0))","v":38.000848557692294},{"$f":"IF($D77=1,\"\",MAX(AA77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK77,0))","v":46.890713942307706},{"$f":"IF($D77=1,\"\",MAX(AB77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL77,0))","v":44.01573076923075},{"$f":"IF($D77=1,\"\",MAX(AC77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM77,0))","v":27.823700000000002},{"$f":"IF($D77=1,\"\",MAX(AD77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN77,0))","v":36.291177884615379},{"$f":"IF($D77=1,\"\",MAX(AE77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO77,0))","v":35.05534999999999},{"$f":"IF($D77=1,\"\",MAX(AF77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP77,0))","v":41.688774038461517},{"$f":"IF($D77=1,\"\",MAX(AG77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ77,0))","v":45.304450000000003},{"$f":"IF($D77=1,\"\",MAX(AH77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR77,0))","v":36.937797500000002},{"$f":"IF($D77=1,\"\",MAX(AI77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS77,0))","v":39.957763888888884},{"$f":"IF($D77=1,\"\",MAX(AJ77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT77,0))","v":33.423937499999994},{"$f":"IF($D77=1,\"\",MAX(AK77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU77,0))","v":27.685213942307691},{"$f":"IF($D77=1,\"\",MAX(AL77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV77,0))","v":39.157966346153842},{"$f":"IF($D77=1,\"\",MAX(AM77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW77,0))","v":44.768317500000002},{"$f":"IF($D77=1,\"\",MAX(AN77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX77,0))","v":47.097300925925936},{"$f":"IF($D77=1,\"\",MAX(AO77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B77,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY77,0))","v":27.662027500000001},{"$f":"IF($D77=1,\"\",MAX(0,F77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP77-ET77))","v":23.017877314814807},{"$f":"IF($D77=1,\"\",MAX(0,G77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ77-EU77))","v":14.414192708333317},{"$f":"IF($D77=1,\"\",MAX(0,H77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR77-EV77))","v":28.09466346153846},{"$f":"IF($D77=1,\"\",MAX(0,I77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS77-EW77))","v":31.494216346153827},{"$f":"IF($D77=1,\"\",MAX(0,J77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT77-EX77))","v":20.051708333333313},{"$f":"IF($D77=1,\"\",MAX(0,K77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU77-EY77))","v":22.960358173076909},{"$f":"IF($D77=1,\"\",MAX(0,L77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV77-EZ77))","v":25.299930288461525},{"$f":"IF($D77=1,\"\",MAX(0,M77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW77-FA77))","v":17.772874999999999},{"$f":"IF($D77=1,\"\",MAX(0,N77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX77-FB77))","v":26.543201923076907},{"$f":"IF($D77=1,\"\",MAX(0,O77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY77-FC77))","v":35.343980769230775},{"$f":"IF($D77=1,\"\",MAX(0,P77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ77-FD77))","v":31.748105769230779},{"$f":"IF($D77=1,\"\",MAX(0,Q77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA77-FE77))","v":21.814160000000005},{"$f":"IF($D77=1,\"\",MAX(0,R77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB77-FF77))","v":24.216726851851842},{"$f":"IF($D77=1,\"\",MAX(0,S77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC77-FG77))","v":15.483213541666657},{"$f":"IF($D77=1,\"\",MAX(0,T77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD77-FH77))","v":29.323512019230762},{"$f":"IF($D77=1,\"\",MAX(0,U77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE77-FI77))","v":28.890739999999987},{"$f":"IF($D77=1,\"\",MAX(0,V77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF77-FJ77))","v":20.011661458333325},{"$f":"IF($D77=1,\"\",MAX(0,W77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG77-FK77))","v":26.120993055555562},{"$f":"IF($D77=1,\"\",MAX(0,X77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH77-FL77))","v":25.339473557692294},{"$f":"IF($D77=1,\"\",MAX(0,Y77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI77-FM77))","v":17.765167499999997},{"$f":"IF($D77=1,\"\",MAX(0,Z77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ77-FN77))","v":27.687848557692291},{"$f":"IF($D77=1,\"\",MAX(0,AA77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK77-FO77))","v":36.561713942307705},{"$f":"IF($D77=1,\"\",MAX(0,AB77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL77-FP77))","v":31.93773076923075},{"$f":"IF($D77=1,\"\",MAX(0,AC77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM77-FQ77))","v":21.696700000000003},{"$f":"IF($D77=1,\"\",MAX(0,AD77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN77-FR77))","v":22.57617788461538},{"$f":"IF($D77=1,\"\",MAX(0,AE77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO77-FS77))","v":19.595349999999989},{"$f":"IF($D77=1,\"\",MAX(0,AF77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP77-FT77))","v":30.566774038461517},{"$f":"IF($D77=1,\"\",MAX(0,AG77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ77-FU77))","v":30.130450000000003},{"$f":"IF($D77=1,\"\",MAX(0,AH77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR77-FV77))","v":19.865797500000003},{"$f":"IF($D77=1,\"\",MAX(0,AI77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS77-FW77))","v":26.074763888888885},{"$f":"IF($D77=1,\"\",MAX(0,AJ77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT77-FX77))","v":22.274937499999993},{"$f":"IF($D77=1,\"\",MAX(0,AK77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU77-FY77))","v":20.438213942307691},{"$f":"IF($D77=1,\"\",MAX(0,AL77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV77-FZ77))","v":28.844966346153839},{"$f":"IF($D77=1,\"\",MAX(0,AM77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW77-GA77))","v":34.439317500000001},{"$f":"IF($D77=1,\"\",MAX(0,AN77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX77-GB77))","v":35.019300925925933},{"$f":"IF($D77=1,\"\",MAX(0,AO77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY77-GC77))","v":21.535027500000002},{"$f":"IF($D77=1,\"\",MAX(0,F77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ77))","v":41.302772849462364},{"$f":"IF($D77=1,\"\",MAX(0,G77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK77))","v":38.956077669902896},{"$f":"IF($D77=1,\"\",MAX(0,H77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL77))","v":44.888803763440862},{"$f":"IF($D77=1,\"\",MAX(0,I77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM77))","v":49.919997311827942},{"$f":"IF($D77=1,\"\",MAX(0,J77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN77))","v":42.36613988095236},{"$f":"IF($D77=1,\"\",MAX(0,K77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO77))","v":45.433036339165533},{"$f":"IF($D77=1,\"\",MAX(0,L77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP77))","v":40.827493055555543},{"$f":"IF($D77=1,\"\",MAX(0,M77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ77))","v":31.140310483870969},{"$f":"IF($D77=1,\"\",MAX(0,N77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR77))","v":43.62886249999999},{"$f":"IF($D77=1,\"\",MAX(0,O77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS77))","v":52.500134408602165},{"$f":"IF($D77=1,\"\",MAX(0,P77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT77))","v":54.673529569892473},{"$f":"IF($D77=1,\"\",MAX(0,Q77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU77))","v":33.735736111111116},{"$f":"IF($D77=1,\"\",MAX(0,R77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV77))","v":42.648288978494612},{"$f":"IF($D77=1,\"\",MAX(0,S77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW77))","v":40.290108183079049},{"$f":"IF($D77=1,\"\",MAX(0,T77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX77))","v":46.256529569892464},{"$f":"IF($D77=1,\"\",MAX(0,U77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY77))","v":51.319649193548372},{"$f":"IF($D77=1,\"\",MAX(0,V77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ77))","v":42.462860119047619},{"$f":"IF($D77=1,\"\",MAX(0,W77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA77))","v":45.581013458950203},{"$f":"IF($D77=1,\"\",MAX(0,X77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB77))","v":41.003499999999988},{"$f":"IF($D77=1,\"\",MAX(0,Y77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC77))","v":31.343241935483867},{"$f":"IF($D77=1,\"\",MAX(0,Z77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED77))","v":44.993638888888874},{"$f":"IF($D77=1,\"\",MAX(0,AA77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE77))","v":53.919952956989263},{"$f":"IF($D77=1,\"\",MAX(0,AB77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF77))","v":55.187392473118258},{"$f":"IF($D77=1,\"\",MAX(0,AC77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG77))","v":33.813013888888889},{"$f":"IF($D77=1,\"\",MAX(0,AD77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH77))","v":44.008758064516122},{"$f":"IF($D77=1,\"\",MAX(0,AE77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI77))","v":41.182779472954223},{"$f":"IF($D77=1,\"\",MAX(0,AF77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ77))","v":47.640166666666659},{"$f":"IF($D77=1,\"\",MAX(0,AG77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK77))","v":52.734181451612898},{"$f":"IF($D77=1,\"\",MAX(0,AH77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL77))","v":41.868242816091964},{"$f":"IF($D77=1,\"\",MAX(0,AI77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM77))","v":45.689403768506054},{"$f":"IF($D77=1,\"\",MAX(0,AJ77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN77))","v":41.142305555555552},{"$f":"IF($D77=1,\"\",MAX(0,AK77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO77))","v":31.511241935483859},{"$f":"IF($D77=1,\"\",MAX(0,AL77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP77))","v":46.373315277777778},{"$f":"IF($D77=1,\"\",MAX(0,AM77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ77))","v":55.355356182795703},{"$f":"IF($D77=1,\"\",MAX(0,AN77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER77))","v":55.364866935483874},{"$f":"IF($D77=1,\"\",MAX(0,AO77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES77))","v":33.848236111111113},{"$f":"IF($D77=1,\"\",MAX(0,F77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ77-ET77))","v":27.587772849462365},{"$f":"IF($D77=1,\"\",MAX(0,G77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK77-EU77))","v":23.496077669902895},{"$f":"IF($D77=1,\"\",MAX(0,H77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL77-EV77))","v":33.766803763440862},{"$f":"IF($D77=1,\"\",MAX(0,I77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM77-EW77))","v":34.745997311827942},{"$f":"IF($D77=1,\"\",MAX(0,J77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN77-EX77))","v":25.294139880952361},{"$f":"IF($D77=1,\"\",MAX(0,K77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO77-EY77))","v":31.550036339165533},{"$f":"IF($D77=1,\"\",MAX(0,L77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP77-EZ77))","v":29.678493055555542},{"$f":"IF($D77=1,\"\",MAX(0,M77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ77-FA77))","v":23.89331048387097},{"$f":"IF($D77=1,\"\",MAX(0,N77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR77-FB77))","v":33.315862499999987},{"$f":"IF($D77=1,\"\",MAX(0,O77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS77-FC77))","v":42.171134408602164},{"$f":"IF($D77=1,\"\",MAX(0,P77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT77-FD77))","v":42.595529569892477},{"$f":"IF($D77=1,\"\",MAX(0,Q77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU77-FE77))","v":27.608736111111117},{"$f":"IF($D77=1,\"\",MAX(0,R77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV77-FF77))","v":28.933288978494613},{"$f":"IF($D77=1,\"\",MAX(0,S77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW77-FG77))","v":24.830108183079048},{"$f":"IF($D77=1,\"\",MAX(0,T77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX77-FH77))","v":35.134529569892464},{"$f":"IF($D77=1,\"\",MAX(0,U77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY77-FI77))","v":36.145649193548373},{"$f":"IF($D77=1,\"\",MAX(0,V77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ77-FJ77))","v":25.39086011904762},{"$f":"IF($D77=1,\"\",MAX(0,W77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA77-FK77))","v":31.698013458950204},{"$f":"IF($D77=1,\"\",MAX(0,X77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB77-FL77))","v":29.854499999999987},{"$f":"IF($D77=1,\"\",MAX(0,Y77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC77-FM77))","v":24.096241935483867},{"$f":"IF($D77=1,\"\",MAX(0,Z77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED77-FN77))","v":34.680638888888872},{"$f":"IF($D77=1,\"\",MAX(0,AA77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE77-FO77))","v":43.590952956989263},{"$f":"IF($D77=1,\"\",MAX(0,AB77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF77-FP77))","v":43.109392473118263},{"$f":"IF($D77=1,\"\",MAX(0,AC77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG77-FQ77))","v":27.68601388888889},{"$f":"IF($D77=1,\"\",MAX(0,AD77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH77-FR77))","v":30.293758064516123},{"$f":"IF($D77=1,\"\",MAX(0,AE77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI77-FS77))","v":25.722779472954223},{"$f":"IF($D77=1,\"\",MAX(0,AF77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ77-FT77))","v":36.518166666666659},{"$f":"IF($D77=1,\"\",MAX(0,AG77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK77-FU77))","v":37.560181451612898},{"$f":"IF($D77=1,\"\",MAX(0,AH77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL77-FV77))","v":24.796242816091965},{"$f":"IF($D77=1,\"\",MAX(0,AI77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM77-FW77))","v":31.806403768506055},{"$f":"IF($D77=1,\"\",MAX(0,AJ77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN77-FX77))","v":29.993305555555551},{"$f":"IF($D77=1,\"\",MAX(0,AK77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO77-FY77))","v":24.264241935483859},{"$f":"IF($D77=1,\"\",MAX(0,AL77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP77-FZ77))","v":36.060315277777775},{"$f":"IF($D77=1,\"\",MAX(0,AM77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ77-GA77))","v":45.026356182795702},{"$f":"IF($D77=1,\"\",MAX(0,AN77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER77-GB77))","v":43.286866935483872},{"$f":"IF($D77=1,\"\",MAX(0,AO77-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B77,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES77-GC77))","v":27.721236111111114},3325473.2580784005,5743629.4493947551,4877882.5380784003,{"$f":"+LR77-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10237,"Lewis County PUD #1",0,{"$f":"+VLOOKUP($B80,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":1},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ80,AP80))))","v":125.13017083870973},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK80,AQ80))))","v":131.2002495644935},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL80,AR80))))","v":126.1399350967742},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM80,AS80))))","v":127.94999068387099},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN80,AT80))))","v":135.5036405218394},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO80,AU80))))","v":126.5087036382231},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP80,AV80))))","v":129.856188693333},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ80,AW80))))","v":113.3889787096773},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR80,AX80))))","v":127.47726783111096},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS80,AY80))))","v":119.69463259354835},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT80,AZ80))))","v":123.51884521290322},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU80,BA80))))","v":123.96195976000001},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV80,BB80))))","v":125.13017083870973},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW80,BC80))))","v":131.2002495644935},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX80,BD80))))","v":126.1399350967742},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY80,BE80))))","v":127.94999068387099},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ80,BF80))))","v":135.5036405218394},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA80,BG80))))","v":126.5087036382231},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB80,BH80))))","v":129.856188693333},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC80,BI80))))","v":113.3889787096773},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED80,BJ80))))","v":127.47726783111096},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE80,BK80))))","v":119.69463259354835},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF80,BL80))))","v":123.51884521290322},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG80,BM80))))","v":123.96195976000001},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH80,BN80))))","v":125.44356261953169},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI80,BO80))))","v":131.52363858659049},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ80,BP80))))","v":126.44321746531119},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK80,BQ80))))","v":128.263382464693},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL80,BR80))))","v":131.59626189248939},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM80,BS80))))","v":126.82251721148212},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN80,BT80))))","v":130.180026866849},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO80,BU80))))","v":113.67204225364529},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP80,BV80))))","v":127.80067073826498},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ80,BW80))))","v":119.99791496208535},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER80,BX80))))","v":123.83223699372522},{"$f":"+IF(AND($D80=0,$E80=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B80,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B80,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D80=1,\"\",IF($E80=1,IF(BlockShape=\"Yes\",VLOOKUP($B80,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES80,BY80))))","v":124.275351540822},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000002},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.036993065187},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38799999999999},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.72879166666699},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.54195423956898},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.20093333333298},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.318193548387},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.04206111111097},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38799999999999},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000003},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000002},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.036993065187},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38799999999999},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.72879166666699},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.54195423956898},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.20093333333298},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.318193548387},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.04206111111097},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38799999999999},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000003},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.70139178082198},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.36038208728399},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.00134688466598},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.70139178082199},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.82141303731697},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.85576781282801},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.52477150684901},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.60125709235497},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.36546401826499},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.00134688466601},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.70139178082201},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.70139178082201},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000002},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.036993065187},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000001},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.72879166666699},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.54195423956899},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.200933333333},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.318193548387},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.04206111111098},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000001},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000001},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000002},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.036993065187},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000001},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":122.72879166666699},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.54195423956901},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.200933333333},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.318193548387},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.04206111111098},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000001},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.38800000000001},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.70139178082199},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.36038208728402},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.00134688466599},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.70139178082199},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.82141303731697},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.85576781282802},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.52477150684902},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.60125709235498},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":118.365464018265},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":111.00134688466599},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.70139178082201},{"$f":"+IF($D80=1,\"\",IF($E80=0,VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E80=1,(VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B80,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":114.70139178082199},{"$f":"IF($D80=1,\"\",(AP80*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ80*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.38800000000003},{"$f":"IF($D80=1,\"\",(AQ80*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA80*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.036993065187},{"$f":"IF($D80=1,\"\",(AR80*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB80*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"IF($D80=1,\"\",(AS80*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC80*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.38799999999999},{"$f":"IF($D80=1,\"\",(AT80*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD80*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":122.72879166666701},{"$f":"IF($D80=1,\"\",(AU80*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE80*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.54195423956899},{"$f":"IF($D80=1,\"\",(AV80*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF80*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.200933333333},{"$f":"IF($D80=1,\"\",(AW80*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG80*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":103.318193548387},{"$f":"IF($D80=1,\"\",(AX80*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH80*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.04206111111097},{"$f":"IF($D80=1,\"\",(AY80*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI80*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"IF($D80=1,\"\",(AZ80*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ80*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.38799999999999},{"$f":"IF($D80=1,\"\",(BA80*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK80*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.38800000000002},{"$f":"IF($D80=1,\"\",(BB80*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL80*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.38800000000003},{"$f":"IF($D80=1,\"\",(BC80*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM80*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.036993065187},{"$f":"IF($D80=1,\"\",(BD80*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN80*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"IF($D80=1,\"\",(BE80*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO80*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.38799999999999},{"$f":"IF($D80=1,\"\",(BF80*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP80*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":122.72879166666701},{"$f":"IF($D80=1,\"\",(BG80*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ80*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.54195423956899},{"$f":"IF($D80=1,\"\",(BH80*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR80*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.200933333333},{"$f":"IF($D80=1,\"\",(BI80*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS80*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":103.318193548387},{"$f":"IF($D80=1,\"\",(BJ80*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT80*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.04206111111097},{"$f":"IF($D80=1,\"\",(BK80*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU80*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":110.69806451612899},{"$f":"IF($D80=1,\"\",(BL80*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV80*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.38799999999999},{"$f":"IF($D80=1,\"\",(BM80*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW80*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.38800000000002},{"$f":"IF($D80=1,\"\",(BN80*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX80*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.70139178082199},{"$f":"IF($D80=1,\"\",(BO80*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY80*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.36038208728401},{"$f":"IF($D80=1,\"\",(BP80*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ80*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.00134688466599},{"$f":"IF($D80=1,\"\",(BQ80*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA80*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.70139178082199},{"$f":"IF($D80=1,\"\",(BR80*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB80*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.82141303731699},{"$f":"IF($D80=1,\"\",(BS80*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC80*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.85576781282802},{"$f":"IF($D80=1,\"\",(BT80*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD80*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.52477150684901},{"$f":"IF($D80=1,\"\",(BU80*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE80*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":103.60125709235498},{"$f":"IF($D80=1,\"\",(BV80*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF80*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":118.36546401826499},{"$f":"IF($D80=1,\"\",(BW80*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG80*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.00134688466599},{"$f":"IF($D80=1,\"\",(BX80*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH80*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.70139178082199},{"$f":"IF($D80=1,\"\",(BY80*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI80*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.70139178082201},20.177499999999998,23.582999999999998,13.696,18.95,20.273499999999999,19.407499999999999,22.244,16.152999999999999,8.4855,5.8920000000000003,1.865,10.951000000000001,20.177499999999998,23.582999999999998,13.696,18.95,20.273499999999999,19.407499999999999,22.244,16.152999999999999,8.4855,5.8920000000000003,1.865,10.951000000000001,20.177499999999998,23.582999999999998,13.696,18.95,20.273499999999999,19.407499999999999,22.244,16.152999999999999,8.4855,5.8920000000000003,1.865,10.951000000000001,{"$f":"IF($D80=1,\"\",MAX(F80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP80,0))","v":10.742170838709711},{"$f":"IF($D80=1,\"\",MAX(G80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ80,0))","v":13.163256499306499},{"$f":"IF($D80=1,\"\",MAX(H80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR80,0))","v":15.441870580645201},{"$f":"IF($D80=1,\"\",MAX(I80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS80,0))","v":13.561990683871002},{"$f":"IF($D80=1,\"\",MAX(J80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT80,0))","v":12.774848855172408},{"$f":"IF($D80=1,\"\",MAX(K80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU80,0))","v":11.966749398654116},{"$f":"IF($D80=1,\"\",MAX(L80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV80,0))","v":11.655255360000012},{"$f":"IF($D80=1,\"\",MAX(M80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW80,0))","v":10.070785161290303},{"$f":"IF($D80=1,\"\",MAX(N80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX80,0))","v":9.4352067199999965},{"$f":"IF($D80=1,\"\",MAX(O80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY80,0))","v":8.9965680774193544},{"$f":"IF($D80=1,\"\",MAX(P80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ80,0))","v":9.1308452129032247},{"$f":"IF($D80=1,\"\",MAX(Q80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA80,0))","v":9.5739597599999797},{"$f":"IF($D80=1,\"\",MAX(R80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB80,0))","v":10.742170838709711},{"$f":"IF($D80=1,\"\",MAX(S80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC80,0))","v":13.163256499306499},{"$f":"IF($D80=1,\"\",MAX(T80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD80,0))","v":15.441870580645201},{"$f":"IF($D80=1,\"\",MAX(U80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE80,0))","v":13.561990683871002},{"$f":"IF($D80=1,\"\",MAX(V80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF80,0))","v":12.774848855172408},{"$f":"IF($D80=1,\"\",MAX(W80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG80,0))","v":11.966749398654116},{"$f":"IF($D80=1,\"\",MAX(X80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH80,0))","v":11.655255360000012},{"$f":"IF($D80=1,\"\",MAX(Y80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI80,0))","v":10.070785161290303},{"$f":"IF($D80=1,\"\",MAX(Z80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ80,0))","v":9.4352067199999965},{"$f":"IF($D80=1,\"\",MAX(AA80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK80,0))","v":8.9965680774193544},{"$f":"IF($D80=1,\"\",MAX(AB80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL80,0))","v":9.1308452129032247},{"$f":"IF($D80=1,\"\",MAX(AC80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM80,0))","v":9.5739597599999797},{"$f":"IF($D80=1,\"\",MAX(AD80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN80,0))","v":10.742170838709711},{"$f":"IF($D80=1,\"\",MAX(AE80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO80,0))","v":13.163256499306499},{"$f":"IF($D80=1,\"\",MAX(AF80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP80,0))","v":15.441870580645215},{"$f":"IF($D80=1,\"\",MAX(AG80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ80,0))","v":13.561990683871002},{"$f":"IF($D80=1,\"\",MAX(AH80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR80,0))","v":12.774848855172422},{"$f":"IF($D80=1,\"\",MAX(AI80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS80,0))","v":11.966749398654116},{"$f":"IF($D80=1,\"\",MAX(AJ80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT80,0))","v":11.655255359999998},{"$f":"IF($D80=1,\"\",MAX(AK80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU80,0))","v":10.070785161290317},{"$f":"IF($D80=1,\"\",MAX(AL80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV80,0))","v":9.4352067199999965},{"$f":"IF($D80=1,\"\",MAX(AM80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW80,0))","v":8.9965680774193402},{"$f":"IF($D80=1,\"\",MAX(AN80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX80,0))","v":9.1308452129032105},{"$f":"IF($D80=1,\"\",MAX(AO80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B80,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY80,0))","v":9.5739597599999939},{"$f":"IF($D80=1,\"\",MAX(0,F80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP80-ET80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,G80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ80-EU80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,H80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR80-EV80))","v":1.7458705806452013},{"$f":"IF($D80=1,\"\",MAX(0,I80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS80-EW80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,J80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT80-EX80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,K80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU80-EY80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,L80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV80-EZ80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,M80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW80-FA80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,N80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX80-FB80))","v":0.94970671999999645},{"$f":"IF($D80=1,\"\",MAX(0,O80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY80-FC80))","v":3.104568077419354},{"$f":"IF($D80=1,\"\",MAX(0,P80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ80-FD80))","v":7.2658452129032245},{"$f":"IF($D80=1,\"\",MAX(0,Q80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA80-FE80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,R80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB80-FF80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,S80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC80-FG80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,T80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD80-FH80))","v":1.7458705806452013},{"$f":"IF($D80=1,\"\",MAX(0,U80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE80-FI80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,V80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF80-FJ80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,W80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG80-FK80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,X80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH80-FL80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,Y80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI80-FM80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,Z80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ80-FN80))","v":0.94970671999999645},{"$f":"IF($D80=1,\"\",MAX(0,AA80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK80-FO80))","v":3.104568077419354},{"$f":"IF($D80=1,\"\",MAX(0,AB80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL80-FP80))","v":7.2658452129032245},{"$f":"IF($D80=1,\"\",MAX(0,AC80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM80-FQ80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AD80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN80-FR80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AE80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO80-FS80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AF80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP80-FT80))","v":1.7458705806452155},{"$f":"IF($D80=1,\"\",MAX(0,AG80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ80-FU80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AH80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR80-FV80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AI80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS80-FW80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AJ80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT80-FX80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AK80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU80-FY80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AL80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV80-FZ80))","v":0.94970671999999645},{"$f":"IF($D80=1,\"\",MAX(0,AM80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW80-GA80))","v":3.1045680774193398},{"$f":"IF($D80=1,\"\",MAX(0,AN80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX80-GB80))","v":7.2658452129032103},{"$f":"IF($D80=1,\"\",MAX(0,AO80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY80-GC80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,F80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ80))","v":10.742170838709697},{"$f":"IF($D80=1,\"\",MAX(0,G80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK80))","v":13.163256499306499},{"$f":"IF($D80=1,\"\",MAX(0,H80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL80))","v":15.441870580645201},{"$f":"IF($D80=1,\"\",MAX(0,I80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM80))","v":13.561990683871002},{"$f":"IF($D80=1,\"\",MAX(0,J80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN80))","v":12.774848855172394},{"$f":"IF($D80=1,\"\",MAX(0,K80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO80))","v":11.966749398654102},{"$f":"IF($D80=1,\"\",MAX(0,L80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP80))","v":11.655255359999998},{"$f":"IF($D80=1,\"\",MAX(0,M80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ80))","v":10.070785161290303},{"$f":"IF($D80=1,\"\",MAX(0,N80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR80))","v":9.4352067199999965},{"$f":"IF($D80=1,\"\",MAX(0,O80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS80))","v":8.9965680774193544},{"$f":"IF($D80=1,\"\",MAX(0,P80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT80))","v":9.1308452129032247},{"$f":"IF($D80=1,\"\",MAX(0,Q80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU80))","v":9.5739597599999939},{"$f":"IF($D80=1,\"\",MAX(0,R80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV80))","v":10.742170838709697},{"$f":"IF($D80=1,\"\",MAX(0,S80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW80))","v":13.163256499306499},{"$f":"IF($D80=1,\"\",MAX(0,T80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX80))","v":15.441870580645201},{"$f":"IF($D80=1,\"\",MAX(0,U80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY80))","v":13.561990683871002},{"$f":"IF($D80=1,\"\",MAX(0,V80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ80))","v":12.774848855172394},{"$f":"IF($D80=1,\"\",MAX(0,W80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA80))","v":11.966749398654102},{"$f":"IF($D80=1,\"\",MAX(0,X80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB80))","v":11.655255359999998},{"$f":"IF($D80=1,\"\",MAX(0,Y80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC80))","v":10.070785161290303},{"$f":"IF($D80=1,\"\",MAX(0,Z80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED80))","v":9.4352067199999965},{"$f":"IF($D80=1,\"\",MAX(0,AA80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE80))","v":8.9965680774193544},{"$f":"IF($D80=1,\"\",MAX(0,AB80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF80))","v":9.1308452129032247},{"$f":"IF($D80=1,\"\",MAX(0,AC80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG80))","v":9.5739597599999939},{"$f":"IF($D80=1,\"\",MAX(0,AD80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH80))","v":10.742170838709697},{"$f":"IF($D80=1,\"\",MAX(0,AE80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI80))","v":13.163256499306485},{"$f":"IF($D80=1,\"\",MAX(0,AF80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ80))","v":15.441870580645201},{"$f":"IF($D80=1,\"\",MAX(0,AG80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK80))","v":13.561990683871002},{"$f":"IF($D80=1,\"\",MAX(0,AH80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL80))","v":12.774848855172408},{"$f":"IF($D80=1,\"\",MAX(0,AI80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM80))","v":11.966749398654102},{"$f":"IF($D80=1,\"\",MAX(0,AJ80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN80))","v":11.655255359999998},{"$f":"IF($D80=1,\"\",MAX(0,AK80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO80))","v":10.070785161290303},{"$f":"IF($D80=1,\"\",MAX(0,AL80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP80))","v":9.4352067199999965},{"$f":"IF($D80=1,\"\",MAX(0,AM80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ80))","v":8.9965680774193544},{"$f":"IF($D80=1,\"\",MAX(0,AN80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER80))","v":9.1308452129032247},{"$f":"IF($D80=1,\"\",MAX(0,AO80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES80))","v":9.5739597599999939},{"$f":"IF($D80=1,\"\",MAX(0,F80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ80-ET80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,G80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK80-EU80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,H80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL80-EV80))","v":1.7458705806452013},{"$f":"IF($D80=1,\"\",MAX(0,I80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM80-EW80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,J80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN80-EX80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,K80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO80-EY80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,L80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP80-EZ80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,M80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ80-FA80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,N80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR80-FB80))","v":0.94970671999999645},{"$f":"IF($D80=1,\"\",MAX(0,O80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS80-FC80))","v":3.104568077419354},{"$f":"IF($D80=1,\"\",MAX(0,P80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT80-FD80))","v":7.2658452129032245},{"$f":"IF($D80=1,\"\",MAX(0,Q80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU80-FE80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,R80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV80-FF80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,S80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW80-FG80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,T80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX80-FH80))","v":1.7458705806452013},{"$f":"IF($D80=1,\"\",MAX(0,U80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY80-FI80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,V80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ80-FJ80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,W80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA80-FK80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,X80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB80-FL80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,Y80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC80-FM80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,Z80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED80-FN80))","v":0.94970671999999645},{"$f":"IF($D80=1,\"\",MAX(0,AA80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE80-FO80))","v":3.104568077419354},{"$f":"IF($D80=1,\"\",MAX(0,AB80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF80-FP80))","v":7.2658452129032245},{"$f":"IF($D80=1,\"\",MAX(0,AC80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG80-FQ80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AD80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH80-FR80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AE80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI80-FS80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AF80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ80-FT80))","v":1.7458705806452013},{"$f":"IF($D80=1,\"\",MAX(0,AG80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK80-FU80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AH80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL80-FV80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AI80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM80-FW80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AJ80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN80-FX80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AK80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO80-FY80))","v":0},{"$f":"IF($D80=1,\"\",MAX(0,AL80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP80-FZ80))","v":0.94970671999999645},{"$f":"IF($D80=1,\"\",MAX(0,AM80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ80-GA80))","v":3.104568077419354},{"$f":"IF($D80=1,\"\",MAX(0,AN80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER80-GB80))","v":7.2658452129032245},{"$f":"IF($D80=1,\"\",MAX(0,AO80-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B80,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES80-GC80))","v":0},176366.14175917461,1456288.7413605589,1456288.7413605584,{"$f":"+LR80-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10247,"Mason County PUD #3",0,{"$f":"+VLOOKUP($B85,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ85,AP85))))","v":115.92901851851852},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK85,AQ85))))","v":140.30824999999999},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL85,AR85))))","v":170.87603846153843},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM85,AS85))))","v":153.1098076923077},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN85,AT85))))","v":159.63041666666663},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO85,AU85))))","v":150.65071153846156},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP85,AV85))))","v":127.75567307692306},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ85,AW85))))","v":94.903999999999996},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR85,AX85))))","v":82.788576923076917},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS85,AY85))))","v":87.275615384615392},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT85,AZ85))))","v":90.162153846153842},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU85,BA85))))","v":83.602000000000004},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV85,BB85))))","v":116.19801851851852},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW85,BC85))))","v":140.82124999999999},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX85,BD85))))","v":171.69803846153846},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY85,BE85))))","v":153.75299999999999},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ85,BF85))))","v":160.33641666666665},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA85,BG85))))","v":151.26544444444446},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB85,BH85))))","v":128.14467307692306},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC85,BI85))))","v":94.97},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED85,BJ85))))","v":82.733576923076924},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE85,BK85))))","v":87.260615384615392},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF85,BL85))))","v":90.174153846153843},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG85,BM85))))","v":83.547000000000011},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH85,BN85))))","v":116.40832692307693},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI85,BO85))))","v":141.27700000000002},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ85,BP85))))","v":172.46903846153845},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK85,BQ85))))","v":154.34100000000001},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL85,BR85))))","v":160.989},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM85,BS85))))","v":151.82844444444447},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN85,BT85))))","v":128.476},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO85,BU85))))","v":94.976711538461529},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP85,BV85))))","v":82.617576923076925},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ85,BW85))))","v":87.186000000000007},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER85,BX85))))","v":90.124907407407406},{"$f":"+IF(AND($D85=0,$E85=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B85,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B85,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D85=1,\"\",IF($E85=1,IF(BlockShape=\"Yes\",VLOOKUP($B85,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES85,BY85))))","v":83.432000000000002},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.463597222222219},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.71541145833334},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":117.41442788461539},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.95541346153846},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":108.60903124999999},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":96.782528846153838},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.282552884615384},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":72.934174999999996},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.995365384615383},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.736110576923082},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.653201923076921},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.436324999999997},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.496236111111102},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":103.86994270833334},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":117.5583221153846},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.1309},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":108.71257291666667},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":93.126259259259257},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.321663461538463},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.023700000000005},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.007048076923084},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.775149038461535},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.691951923076928},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.477800000000002},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":81.766269230769225},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":99.686449999999979},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":117.7612451923077},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":126.39139999999999},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.19367499999998},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":93.212490740740748},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":87.975700000000003},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":70.07211057692308},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.01667788461539},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.712725000000006},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.019018518518521},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.51885},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.238314102564104},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.952311572700296},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.429896341463404},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":100.42312804878048},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.933215277777776},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.522657492354739},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.59075},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.783831395348834},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.904927631578943},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.046908536585363},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.815749999999994},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.862250000000003},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.186487179487187},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":76.837341246290791},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.397579268292688},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.513976744186053},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.911305555555558},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.814347266881029},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":75.534532894736842},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.595110465116278},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.779927631578943},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.885018292682929},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.653676829268299},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.691250000000004},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.411597560975608},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":80.831395638629289},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":97.403243902439016},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":95.480529069767456},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.79259459459459},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":84.808450160771699},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.441031249999995},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.196902439024385},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.643098684210528},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.039220930232553},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.449570512820515},{"$f":"+IF($D85=1,\"\",IF($E85=0,VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E85=1,(VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B85,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.504750000000001},{"$f":"IF($D85=1,\"\",(AP85*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ85*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":75.433639784946237},{"$f":"IF($D85=1,\"\",(AQ85*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA85*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.206167822468785},{"$f":"IF($D85=1,\"\",(AR85*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB85*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.60404301075268},{"$f":"IF($D85=1,\"\",(AS85*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC85*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.90354569892473},{"$f":"IF($D85=1,\"\",(AT85*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD85*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":102.74796726190475},{"$f":"IF($D85=1,\"\",(AU85*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE85*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.62643472409151},{"$f":"IF($D85=1,\"\",(AV85*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF85*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.612680555555556},{"$f":"IF($D85=1,\"\",(AW85*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG85*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.15498387096774},{"$f":"IF($D85=1,\"\",(AX85*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH85*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.734958333333331},{"$f":"IF($D85=1,\"\",(AY85*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI85*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.260225806451615},{"$f":"IF($D85=1,\"\",(AZ85*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ85*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.11195967741935},{"$f":"IF($D85=1,\"\",(BA85*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK85*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.514513888888885},{"$f":"IF($D85=1,\"\",(BB85*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL85*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":75.430857526881724},{"$f":"IF($D85=1,\"\",(BC85*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM85*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.234732316227465},{"$f":"IF($D85=1,\"\",(BD85*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN85*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.67025268817206},{"$f":"IF($D85=1,\"\",(BE85*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO85*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":111.97468817204302},{"$f":"IF($D85=1,\"\",(BF85*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP85*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":102.79774404761905},{"$f":"IF($D85=1,\"\",(BG85*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ85*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.647114401076706},{"$f":"IF($D85=1,\"\",(BH85*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR85*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.611541666666668},{"$f":"IF($D85=1,\"\",(BI85*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS85*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.115857526881726},{"$f":"IF($D85=1,\"\",(BJ85*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT85*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.688930555555551},{"$f":"IF($D85=1,\"\",(BK85*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU85*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.210682795698922},{"$f":"IF($D85=1,\"\",(BL85*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV85*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.0621747311828},{"$f":"IF($D85=1,\"\",(BM85*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW85*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.461555555555563},{"$f":"IF($D85=1,\"\",(BN85*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX85*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":75.437865591397852},{"$f":"IF($D85=1,\"\",(BO85*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY85*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.291897364771145},{"$f":"IF($D85=1,\"\",(BP85*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ85*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":108.7862123655914},{"$f":"IF($D85=1,\"\",(BQ85*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA85*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":112.09927688172043},{"$f":"IF($D85=1,\"\",(BR85*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB85*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":101.91965229885056},{"$f":"IF($D85=1,\"\",(BS85*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC85*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":89.694783310901755},{"$f":"IF($D85=1,\"\",(BT85*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD85*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":80.626958333333334},{"$f":"IF($D85=1,\"\",(BU85*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE85*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.073362903225799},{"$f":"IF($D85=1,\"\",(BV85*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF85*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.636722222222225},{"$f":"IF($D85=1,\"\",(BW85*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG85*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.154008064516134},{"$f":"IF($D85=1,\"\",(BX85*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH85*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":61.006024193548392},{"$f":"IF($D85=1,\"\",(BY85*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI85*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.401472222222218},32.158000000000001,32.143000000000001,19.238,26.123999999999999,30.62,28.402999999999999,29.561,20.923999999999999,7.1459999999999999,5.8330000000000002,1.8169999999999999,13.398,32.158000000000001,32.143000000000001,19.238,26.123999999999999,30.62,28.402999999999999,29.561,20.923999999999999,7.1459999999999999,5.8330000000000002,1.8169999999999999,13.398,32.158000000000001,32.143000000000001,19.238,26.123999999999999,30.62,28.402999999999999,29.561,20.923999999999999,7.1459999999999999,5.8330000000000002,1.8169999999999999,13.398,{"$f":"IF($D85=1,\"\",MAX(F85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP85,0))","v":37.465421296296299},{"$f":"IF($D85=1,\"\",MAX(G85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ85,0))","v":36.592838541666652},{"$f":"IF($D85=1,\"\",MAX(H85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR85,0))","v":53.461610576923036},{"$f":"IF($D85=1,\"\",MAX(I85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS85,0))","v":32.154394230769242},{"$f":"IF($D85=1,\"\",MAX(J85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT85,0))","v":51.021385416666647},{"$f":"IF($D85=1,\"\",MAX(K85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU85,0))","v":53.868182692307727},{"$f":"IF($D85=1,\"\",MAX(L85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV85,0))","v":43.473120192307675},{"$f":"IF($D85=1,\"\",MAX(M85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW85,0))","v":21.969825},{"$f":"IF($D85=1,\"\",MAX(N85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX85,0))","v":17.793211538461534},{"$f":"IF($D85=1,\"\",MAX(O85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY85,0))","v":20.53950480769231},{"$f":"IF($D85=1,\"\",MAX(P85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ85,0))","v":22.508951923076921},{"$f":"IF($D85=1,\"\",MAX(Q85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA85,0))","v":16.165675000000007},{"$f":"IF($D85=1,\"\",MAX(R85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB85,0))","v":37.701782407407421},{"$f":"IF($D85=1,\"\",MAX(S85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC85,0))","v":36.951307291666652},{"$f":"IF($D85=1,\"\",MAX(T85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD85,0))","v":54.139716346153861},{"$f":"IF($D85=1,\"\",MAX(U85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE85,0))","v":27.622099999999989},{"$f":"IF($D85=1,\"\",MAX(V85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF85,0))","v":51.623843749999978},{"$f":"IF($D85=1,\"\",MAX(W85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG85,0))","v":58.139185185185198},{"$f":"IF($D85=1,\"\",MAX(X85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH85,0))","v":43.823009615384592},{"$f":"IF($D85=1,\"\",MAX(Y85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI85,0))","v":21.946299999999994},{"$f":"IF($D85=1,\"\",MAX(Z85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ85,0))","v":17.72652884615384},{"$f":"IF($D85=1,\"\",MAX(AA85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK85,0))","v":20.485466346153856},{"$f":"IF($D85=1,\"\",MAX(AB85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL85,0))","v":22.482201923076914},{"$f":"IF($D85=1,\"\",MAX(AC85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM85,0))","v":16.069200000000009},{"$f":"IF($D85=1,\"\",MAX(AD85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN85,0))","v":34.642057692307702},{"$f":"IF($D85=1,\"\",MAX(AE85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO85,0))","v":41.590550000000036},{"$f":"IF($D85=1,\"\",MAX(AF85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP85,0))","v":54.707793269230748},{"$f":"IF($D85=1,\"\",MAX(AG85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ85,0))","v":27.949600000000018},{"$f":"IF($D85=1,\"\",MAX(AH85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR85,0))","v":53.79532500000002},{"$f":"IF($D85=1,\"\",MAX(AI85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS85,0))","v":58.615953703703724},{"$f":"IF($D85=1,\"\",MAX(AJ85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT85,0))","v":40.500299999999996},{"$f":"IF($D85=1,\"\",MAX(AK85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU85,0))","v":24.904600961538449},{"$f":"IF($D85=1,\"\",MAX(AL85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV85,0))","v":17.600899038461534},{"$f":"IF($D85=1,\"\",MAX(AM85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW85,0))","v":17.473275000000001},{"$f":"IF($D85=1,\"\",MAX(AN85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX85,0))","v":25.105888888888884},{"$f":"IF($D85=1,\"\",MAX(AO85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B85,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY85,0))","v":15.913150000000002},{"$f":"IF($D85=1,\"\",MAX(0,F85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP85-ET85))","v":5.3074212962962974},{"$f":"IF($D85=1,\"\",MAX(0,G85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ85-EU85))","v":4.4498385416666508},{"$f":"IF($D85=1,\"\",MAX(0,H85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR85-EV85))","v":34.223610576923036},{"$f":"IF($D85=1,\"\",MAX(0,I85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS85-EW85))","v":6.0303942307692431},{"$f":"IF($D85=1,\"\",MAX(0,J85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT85-EX85))","v":20.401385416666646},{"$f":"IF($D85=1,\"\",MAX(0,K85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU85-EY85))","v":25.465182692307728},{"$f":"IF($D85=1,\"\",MAX(0,L85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV85-EZ85))","v":13.912120192307675},{"$f":"IF($D85=1,\"\",MAX(0,M85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW85-FA85))","v":1.0458250000000007},{"$f":"IF($D85=1,\"\",MAX(0,N85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX85-FB85))","v":10.647211538461534},{"$f":"IF($D85=1,\"\",MAX(0,O85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY85-FC85))","v":14.70650480769231},{"$f":"IF($D85=1,\"\",MAX(0,P85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ85-FD85))","v":20.691951923076921},{"$f":"IF($D85=1,\"\",MAX(0,Q85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA85-FE85))","v":2.7676750000000077},{"$f":"IF($D85=1,\"\",MAX(0,R85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB85-FF85))","v":5.54378240740742},{"$f":"IF($D85=1,\"\",MAX(0,S85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC85-FG85))","v":4.8083072916666509},{"$f":"IF($D85=1,\"\",MAX(0,T85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD85-FH85))","v":34.901716346153862},{"$f":"IF($D85=1,\"\",MAX(0,U85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE85-FI85))","v":1.4980999999999902},{"$f":"IF($D85=1,\"\",MAX(0,V85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF85-FJ85))","v":21.003843749999977},{"$f":"IF($D85=1,\"\",MAX(0,W85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG85-FK85))","v":29.736185185185199},{"$f":"IF($D85=1,\"\",MAX(0,X85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH85-FL85))","v":14.262009615384592},{"$f":"IF($D85=1,\"\",MAX(0,Y85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI85-FM85))","v":1.0222999999999942},{"$f":"IF($D85=1,\"\",MAX(0,Z85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ85-FN85))","v":10.58052884615384},{"$f":"IF($D85=1,\"\",MAX(0,AA85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK85-FO85))","v":14.652466346153856},{"$f":"IF($D85=1,\"\",MAX(0,AB85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL85-FP85))","v":20.665201923076914},{"$f":"IF($D85=1,\"\",MAX(0,AC85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM85-FQ85))","v":2.6712000000000096},{"$f":"IF($D85=1,\"\",MAX(0,AD85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN85-FR85))","v":2.4840576923077009},{"$f":"IF($D85=1,\"\",MAX(0,AE85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO85-FS85))","v":9.4475500000000352},{"$f":"IF($D85=1,\"\",MAX(0,AF85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP85-FT85))","v":35.469793269230749},{"$f":"IF($D85=1,\"\",MAX(0,AG85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ85-FU85))","v":1.8256000000000192},{"$f":"IF($D85=1,\"\",MAX(0,AH85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR85-FV85))","v":23.175325000000019},{"$f":"IF($D85=1,\"\",MAX(0,AI85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS85-FW85))","v":30.212953703703725},{"$f":"IF($D85=1,\"\",MAX(0,AJ85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT85-FX85))","v":10.939299999999996},{"$f":"IF($D85=1,\"\",MAX(0,AK85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU85-FY85))","v":3.9806009615384497},{"$f":"IF($D85=1,\"\",MAX(0,AL85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV85-FZ85))","v":10.454899038461534},{"$f":"IF($D85=1,\"\",MAX(0,AM85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW85-GA85))","v":11.640275000000001},{"$f":"IF($D85=1,\"\",MAX(0,AN85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX85-GB85))","v":23.288888888888884},{"$f":"IF($D85=1,\"\",MAX(0,AO85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY85-GC85))","v":2.515150000000002},{"$f":"IF($D85=1,\"\",MAX(0,F85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ85))","v":40.495378733572281},{"$f":"IF($D85=1,\"\",MAX(0,G85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK85))","v":49.102082177531202},{"$f":"IF($D85=1,\"\",MAX(0,H85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL85))","v":62.271995450785752},{"$f":"IF($D85=1,\"\",MAX(0,I85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM85))","v":41.206261993382967},{"$f":"IF($D85=1,\"\",MAX(0,J85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN85))","v":56.882449404761886},{"$f":"IF($D85=1,\"\",MAX(0,K85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO85))","v":61.024276814370054},{"$f":"IF($D85=1,\"\",MAX(0,L85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP85))","v":47.142992521367503},{"$f":"IF($D85=1,\"\",MAX(0,M85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ85))","v":31.749016129032256},{"$f":"IF($D85=1,\"\",MAX(0,N85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR85))","v":22.053618589743586},{"$f":"IF($D85=1,\"\",MAX(0,O85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS85))","v":27.015389578163777},{"$f":"IF($D85=1,\"\",MAX(0,P85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT85))","v":29.050194168734492},{"$f":"IF($D85=1,\"\",MAX(0,Q85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU85))","v":23.087486111111119},{"$f":"IF($D85=1,\"\",MAX(0,R85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV85))","v":40.7671609916368},{"$f":"IF($D85=1,\"\",MAX(0,S85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW85))","v":49.586517683772527},{"$f":"IF($D85=1,\"\",MAX(0,T85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX85))","v":63.027785773366404},{"$f":"IF($D85=1,\"\",MAX(0,U85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY85))","v":41.778311827956969},{"$f":"IF($D85=1,\"\",MAX(0,V85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ85))","v":57.538672619047603},{"$f":"IF($D85=1,\"\",MAX(0,W85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA85))","v":61.618330043367749},{"$f":"IF($D85=1,\"\",MAX(0,X85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB85))","v":47.533131410256388},{"$f":"IF($D85=1,\"\",MAX(0,Y85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC85))","v":31.854142473118273},{"$f":"IF($D85=1,\"\",MAX(0,Z85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED85))","v":22.044646367521374},{"$f":"IF($D85=1,\"\",MAX(0,AA85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE85))","v":27.049932588916469},{"$f":"IF($D85=1,\"\",MAX(0,AB85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF85))","v":29.111979114971042},{"$f":"IF($D85=1,\"\",MAX(0,AC85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG85))","v":23.085444444444448},{"$f":"IF($D85=1,\"\",MAX(0,AD85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH85))","v":40.970461331679076},{"$f":"IF($D85=1,\"\",MAX(0,AE85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI85))","v":49.98510263522887},{"$f":"IF($D85=1,\"\",MAX(0,AF85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ85))","v":63.68282609594705},{"$f":"IF($D85=1,\"\",MAX(0,AG85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK85))","v":42.24172311827958},{"$f":"IF($D85=1,\"\",MAX(0,AH85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL85))","v":59.069347701149439},{"$f":"IF($D85=1,\"\",MAX(0,AI85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM85))","v":62.133661133542716},{"$f":"IF($D85=1,\"\",MAX(0,AJ85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN85))","v":47.849041666666665},{"$f":"IF($D85=1,\"\",MAX(0,AK85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO85))","v":31.90334863523573},{"$f":"IF($D85=1,\"\",MAX(0,AL85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP85))","v":21.9808547008547},{"$f":"IF($D85=1,\"\",MAX(0,AM85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ85))","v":27.031991935483873},{"$f":"IF($D85=1,\"\",MAX(0,AN85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER85))","v":29.118883213859014},{"$f":"IF($D85=1,\"\",MAX(0,AO85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES85))","v":23.030527777777785},{"$f":"IF($D85=1,\"\",MAX(0,F85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ85-ET85))","v":8.3373787335722795},{"$f":"IF($D85=1,\"\",MAX(0,G85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK85-EU85))","v":16.959082177531201},{"$f":"IF($D85=1,\"\",MAX(0,H85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL85-EV85))","v":43.033995450785753},{"$f":"IF($D85=1,\"\",MAX(0,I85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM85-EW85))","v":15.082261993382968},{"$f":"IF($D85=1,\"\",MAX(0,J85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN85-EX85))","v":26.262449404761885},{"$f":"IF($D85=1,\"\",MAX(0,K85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO85-EY85))","v":32.621276814370056},{"$f":"IF($D85=1,\"\",MAX(0,L85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP85-EZ85))","v":17.581992521367503},{"$f":"IF($D85=1,\"\",MAX(0,M85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ85-FA85))","v":10.825016129032257},{"$f":"IF($D85=1,\"\",MAX(0,N85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR85-FB85))","v":14.907618589743585},{"$f":"IF($D85=1,\"\",MAX(0,O85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS85-FC85))","v":21.182389578163779},{"$f":"IF($D85=1,\"\",MAX(0,P85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT85-FD85))","v":27.233194168734492},{"$f":"IF($D85=1,\"\",MAX(0,Q85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU85-FE85))","v":9.689486111111119},{"$f":"IF($D85=1,\"\",MAX(0,R85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV85-FF85))","v":8.6091609916367986},{"$f":"IF($D85=1,\"\",MAX(0,S85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW85-FG85))","v":17.443517683772527},{"$f":"IF($D85=1,\"\",MAX(0,T85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX85-FH85))","v":43.789785773366404},{"$f":"IF($D85=1,\"\",MAX(0,U85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY85-FI85))","v":15.65431182795697},{"$f":"IF($D85=1,\"\",MAX(0,V85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ85-FJ85))","v":26.918672619047602},{"$f":"IF($D85=1,\"\",MAX(0,W85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA85-FK85))","v":33.21533004336775},{"$f":"IF($D85=1,\"\",MAX(0,X85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB85-FL85))","v":17.972131410256388},{"$f":"IF($D85=1,\"\",MAX(0,Y85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC85-FM85))","v":10.930142473118273},{"$f":"IF($D85=1,\"\",MAX(0,Z85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED85-FN85))","v":14.898646367521373},{"$f":"IF($D85=1,\"\",MAX(0,AA85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE85-FO85))","v":21.216932588916471},{"$f":"IF($D85=1,\"\",MAX(0,AB85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF85-FP85))","v":27.294979114971042},{"$f":"IF($D85=1,\"\",MAX(0,AC85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG85-FQ85))","v":9.6874444444444485},{"$f":"IF($D85=1,\"\",MAX(0,AD85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH85-FR85))","v":8.8124613316790743},{"$f":"IF($D85=1,\"\",MAX(0,AE85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI85-FS85))","v":17.842102635228869},{"$f":"IF($D85=1,\"\",MAX(0,AF85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ85-FT85))","v":44.44482609594705},{"$f":"IF($D85=1,\"\",MAX(0,AG85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK85-FU85))","v":16.117723118279581},{"$f":"IF($D85=1,\"\",MAX(0,AH85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL85-FV85))","v":28.449347701149438},{"$f":"IF($D85=1,\"\",MAX(0,AI85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM85-FW85))","v":33.730661133542718},{"$f":"IF($D85=1,\"\",MAX(0,AJ85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN85-FX85))","v":18.288041666666665},{"$f":"IF($D85=1,\"\",MAX(0,AK85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO85-FY85))","v":10.979348635235731},{"$f":"IF($D85=1,\"\",MAX(0,AL85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP85-FZ85))","v":14.834854700854699},{"$f":"IF($D85=1,\"\",MAX(0,AM85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ85-GA85))","v":21.198991935483875},{"$f":"IF($D85=1,\"\",MAX(0,AN85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER85-GB85))","v":27.301883213859014},{"$f":"IF($D85=1,\"\",MAX(0,AO85-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B85,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES85-GC85))","v":9.6325277777777849},1789818.5008278724,5257072.2895279787,4334063.2808278734,{"$f":"+LR85-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10259,"Missoula Elec Coop",0,{"$f":"+VLOOKUP($B88,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ88,AP88))))","v":38.28},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK88,AQ88))))","v":43.408999999999999},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL88,AR88))))","v":56.895000000000003},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM88,AS88))))","v":61.275000000000006},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN88,AT88))))","v":51.009},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO88,AU88))))","v":44.988},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP88,AV88))))","v":42.353000000000002},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ88,AW88))))","v":28.385000000000005},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR88,AX88))))","v":34.637},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS88,AY88))))","v":39.56},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT88,AZ88))))","v":37.626000000000005},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU88,BA88))))","v":27.259},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV88,BB88))))","v":38.957000000000001},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW88,BC88))))","v":44.066000000000003},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX88,BD88))))","v":57.558999999999997},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY88,BE88))))","v":61.927000000000007},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ88,BF88))))","v":51.658000000000001},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA88,BG88))))","v":45.634},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB88,BH88))))","v":42.996000000000002},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC88,BI88))))","v":28.225999999999999},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED88,BJ88))))","v":34.478000000000002},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE88,BK88))))","v":39.4},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF88,BL88))))","v":37.463999999999999},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG88,BM88))))","v":27.097999999999999},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH88,BN88))))","v":39.625999999999998},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI88,BO88))))","v":44.716999999999999},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ88,BP88))))","v":58.216000000000001},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK88,BQ88))))","v":62.573},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL88,BR88))))","v":52.171999999999997},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM88,BS88))))","v":46.274000000000001},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN88,BT88))))","v":43.632999999999996},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO88,BU88))))","v":28.082000000000001},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP88,BV88))))","v":34.335000000000001},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ88,BW88))))","v":39.254999999999995},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER88,BX88))))","v":37.317999999999998},{"$f":"+IF(AND($D88=0,$E88=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B88,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B88,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D88=1,\"\",IF($E88=1,IF(BlockShape=\"Yes\",VLOOKUP($B88,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES88,BY88))))","v":26.952999999999996},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.756587962962968},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.776645833333333},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.829971153846152},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.34691826923077},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.088572916666671},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.640427884615388},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.40098076923077},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.941199999999998},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.612951923076928},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.377495192307695},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.878961538461542},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.00245},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.025162037037035},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.024609375000004},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.078798076923071},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.348824999999998},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.320286458333335},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.07483796296296},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.638124999999999},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.705575},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.386153846153846},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.157956730769229},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.652980769230769},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.769050000000004},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.14771634615385},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.483200000000004},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.331995192307694},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.591549999999998},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.245424999999997},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.311388888888892},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.690075},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.63310096153846},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.176274038461539},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.84975},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.569791666666667},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.552775},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.890384615384619},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.3013234421365},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.373853658536582},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.697359756097562},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.880743055555556},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.01350458715596},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.824565789473684},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.230802325581394},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.47325},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.556679878048779},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.610371951219509},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.225990625000001},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.995429487179489},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.434540059347182},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.497713414634148},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.372470930232559},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.014722222222222},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.675144694533767},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.937615131578948},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.931718023255812},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.155835526315787},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.233079268292684},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.292746951219513},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.913731250000001},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.600341463414633},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.083644859813081},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.629176829268289},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.51761627906977},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.76746621621621},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.812797427652736},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.537421875},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.2791006097561},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.857671052631577},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.424828488372093},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.489416666666667},{"$f":"+IF($D88=1,\"\",IF($E88=0,VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E88=1,(VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B88,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.620634375},{"$f":"IF($D88=1,\"\",(AP88*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ88*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.296567204301077},{"$f":"IF($D88=1,\"\",(AQ88*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA88*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.684851595006933},{"$f":"IF($D88=1,\"\",(AR88*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB88*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.983725806451609},{"$f":"IF($D88=1,\"\",(AS88*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC88*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":37.856252688172042},{"$f":"IF($D88=1,\"\",(AT88*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD88*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.285217261904769},{"$f":"IF($D88=1,\"\",(AU88*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE88*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.044191117092872},{"$f":"IF($D88=1,\"\",(AV88*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF88*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.468716666666669},{"$f":"IF($D88=1,\"\",(AW88*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG88*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.225639784946235},{"$f":"IF($D88=1,\"\",(AX88*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH88*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.020633333333336},{"$f":"IF($D88=1,\"\",(AY88*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI88*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.929608870967744},{"$f":"IF($D88=1,\"\",(AZ88*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ88*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.115389784946235},{"$f":"IF($D88=1,\"\",(BA88*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK88*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.879579166666666},{"$f":"IF($D88=1,\"\",(BB88*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL88*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.49656451612903},{"$f":"IF($D88=1,\"\",(BC88*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM88*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.879181692094313},{"$f":"IF($D88=1,\"\",(BD88*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN88*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.17745967741935},{"$f":"IF($D88=1,\"\",(BE88*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO88*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.047930107526881},{"$f":"IF($D88=1,\"\",(BF88*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP88*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.475044642857149},{"$f":"IF($D88=1,\"\",(BG88*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ88*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.233243606998652},{"$f":"IF($D88=1,\"\",(BH88*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR88*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.653465277777777},{"$f":"IF($D88=1,\"\",(BI88*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS88*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.960673387096772},{"$f":"IF($D88=1,\"\",(BJ88*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT88*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.755575},{"$f":"IF($D88=1,\"\",(BK88*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU88*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.664193548387097},{"$f":"IF($D88=1,\"\",(BL88*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV88*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.849006720430108},{"$f":"IF($D88=1,\"\",(BM88*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW88*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.611130555555558},{"$f":"IF($D88=1,\"\",(BN88*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX88*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.702099462365592},{"$f":"IF($D88=1,\"\",(BO88*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY88*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.079237170596389},{"$f":"IF($D88=1,\"\",(BP88*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ88*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.376989247311826},{"$f":"IF($D88=1,\"\",(BQ88*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA88*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":38.245537634408599},{"$f":"IF($D88=1,\"\",(BR88*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB88*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.341005747126431},{"$f":"IF($D88=1,\"\",(BS88*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC88*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.42839838492598},{"$f":"IF($D88=1,\"\",(BT88*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD88*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.844451388888892},{"$f":"IF($D88=1,\"\",(BU88*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE88*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.713595430107528},{"$f":"IF($D88=1,\"\",(BV88*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF88*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.508419444444442},{"$f":"IF($D88=1,\"\",(BW88*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG88*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.416721774193544},{"$f":"IF($D88=1,\"\",(BX88*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH88*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.600602150537632},{"$f":"IF($D88=1,\"\",(BY88*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI88*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.360712499999998},6.7370000000000001,6.532,6.766,6.1689999999999996,7.5659999999999998,5.8369999999999997,5.2770000000000001,3.7320000000000002,3.35,2.9929999999999999,3.843,2.548,6.7370000000000001,6.532,6.766,6.1689999999999996,7.5659999999999998,5.8369999999999997,5.2770000000000001,3.7320000000000002,3.35,2.9929999999999999,3.843,2.548,6.7370000000000001,6.532,6.766,6.1689999999999996,7.5659999999999998,5.8369999999999997,5.2770000000000001,3.7320000000000002,3.35,2.9929999999999999,3.843,2.548,{"$f":"IF($D88=1,\"\",MAX(F88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP88,0))","v":10.523412037037033},{"$f":"IF($D88=1,\"\",MAX(G88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ88,0))","v":11.632354166666666},{"$f":"IF($D88=1,\"\",MAX(H88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR88,0))","v":16.065028846153851},{"$f":"IF($D88=1,\"\",MAX(I88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS88,0))","v":20.928081730769236},{"$f":"IF($D88=1,\"\",MAX(J88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT88,0))","v":16.92042708333333},{"$f":"IF($D88=1,\"\",MAX(K88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU88,0))","v":13.347572115384612},{"$f":"IF($D88=1,\"\",MAX(L88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV88,0))","v":13.952019230769231},{"$f":"IF($D88=1,\"\",MAX(M88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW88,0))","v":7.4438000000000066},{"$f":"IF($D88=1,\"\",MAX(N88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX88,0))","v":11.024048076923073},{"$f":"IF($D88=1,\"\",MAX(O88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY88,0))","v":12.182504807692307},{"$f":"IF($D88=1,\"\",MAX(P88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ88,0))","v":11.747038461538462},{"$f":"IF($D88=1,\"\",MAX(Q88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA88,0))","v":6.2565500000000007},{"$f":"IF($D88=1,\"\",MAX(R88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB88,0))","v":10.931837962962966},{"$f":"IF($D88=1,\"\",MAX(S88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC88,0))","v":12.041390624999998},{"$f":"IF($D88=1,\"\",MAX(T88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD88,0))","v":16.480201923076926},{"$f":"IF($D88=1,\"\",MAX(U88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE88,0))","v":21.578175000000009},{"$f":"IF($D88=1,\"\",MAX(V88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF88,0))","v":17.337713541666666},{"$f":"IF($D88=1,\"\",MAX(W88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG88,0))","v":13.559162037037041},{"$f":"IF($D88=1,\"\",MAX(X88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH88,0))","v":14.357875000000003},{"$f":"IF($D88=1,\"\",MAX(Y88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI88,0))","v":7.5204249999999995},{"$f":"IF($D88=1,\"\",MAX(Z88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ88,0))","v":11.091846153846156},{"$f":"IF($D88=1,\"\",MAX(AA88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK88,0))","v":12.24204326923077},{"$f":"IF($D88=1,\"\",MAX(AB88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL88,0))","v":11.811019230769229},{"$f":"IF($D88=1,\"\",MAX(AC88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM88,0))","v":6.3289499999999954},{"$f":"IF($D88=1,\"\",MAX(AD88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN88,0))","v":11.478283653846148},{"$f":"IF($D88=1,\"\",MAX(AE88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO88,0))","v":12.233799999999995},{"$f":"IF($D88=1,\"\",MAX(AF88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP88,0))","v":16.884004807692307},{"$f":"IF($D88=1,\"\",MAX(AG88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ88,0))","v":21.981450000000002},{"$f":"IF($D88=1,\"\",MAX(AH88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR88,0))","v":17.926575},{"$f":"IF($D88=1,\"\",MAX(AI88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS88,0))","v":13.962611111111109},{"$f":"IF($D88=1,\"\",MAX(AJ88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT88,0))","v":14.942924999999995},{"$f":"IF($D88=1,\"\",MAX(AK88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU88,0))","v":7.4488990384615406},{"$f":"IF($D88=1,\"\",MAX(AL88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV88,0))","v":11.158725961538462},{"$f":"IF($D88=1,\"\",MAX(AM88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW88,0))","v":12.405249999999995},{"$f":"IF($D88=1,\"\",MAX(AN88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX88,0))","v":11.748208333333331},{"$f":"IF($D88=1,\"\",MAX(AO88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B88,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY88,0))","v":6.4002249999999954},{"$f":"IF($D88=1,\"\",MAX(0,F88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP88-ET88))","v":3.7864120370370333},{"$f":"IF($D88=1,\"\",MAX(0,G88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ88-EU88))","v":5.1003541666666656},{"$f":"IF($D88=1,\"\",MAX(0,H88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR88-EV88))","v":9.2990288461538508},{"$f":"IF($D88=1,\"\",MAX(0,I88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS88-EW88))","v":14.759081730769235},{"$f":"IF($D88=1,\"\",MAX(0,J88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT88-EX88))","v":9.3544270833333307},{"$f":"IF($D88=1,\"\",MAX(0,K88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU88-EY88))","v":7.5105721153846119},{"$f":"IF($D88=1,\"\",MAX(0,L88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV88-EZ88))","v":8.6750192307692302},{"$f":"IF($D88=1,\"\",MAX(0,M88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW88-FA88))","v":3.7118000000000064},{"$f":"IF($D88=1,\"\",MAX(0,N88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX88-FB88))","v":7.6740480769230732},{"$f":"IF($D88=1,\"\",MAX(0,O88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY88-FC88))","v":9.1895048076923072},{"$f":"IF($D88=1,\"\",MAX(0,P88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ88-FD88))","v":7.9040384615384625},{"$f":"IF($D88=1,\"\",MAX(0,Q88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA88-FE88))","v":3.7085500000000007},{"$f":"IF($D88=1,\"\",MAX(0,R88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB88-FF88))","v":4.194837962962966},{"$f":"IF($D88=1,\"\",MAX(0,S88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC88-FG88))","v":5.5093906249999982},{"$f":"IF($D88=1,\"\",MAX(0,T88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD88-FH88))","v":9.7142019230769261},{"$f":"IF($D88=1,\"\",MAX(0,U88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE88-FI88))","v":15.409175000000008},{"$f":"IF($D88=1,\"\",MAX(0,V88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF88-FJ88))","v":9.7717135416666672},{"$f":"IF($D88=1,\"\",MAX(0,W88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG88-FK88))","v":7.722162037037041},{"$f":"IF($D88=1,\"\",MAX(0,X88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH88-FL88))","v":9.0808750000000025},{"$f":"IF($D88=1,\"\",MAX(0,Y88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI88-FM88))","v":3.7884249999999993},{"$f":"IF($D88=1,\"\",MAX(0,Z88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ88-FN88))","v":7.741846153846156},{"$f":"IF($D88=1,\"\",MAX(0,AA88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK88-FO88))","v":9.2490432692307696},{"$f":"IF($D88=1,\"\",MAX(0,AB88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL88-FP88))","v":7.9680192307692295},{"$f":"IF($D88=1,\"\",MAX(0,AC88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM88-FQ88))","v":3.7809499999999954},{"$f":"IF($D88=1,\"\",MAX(0,AD88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN88-FR88))","v":4.741283653846148},{"$f":"IF($D88=1,\"\",MAX(0,AE88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO88-FS88))","v":5.7017999999999951},{"$f":"IF($D88=1,\"\",MAX(0,AF88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP88-FT88))","v":10.118004807692307},{"$f":"IF($D88=1,\"\",MAX(0,AG88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ88-FU88))","v":15.812450000000002},{"$f":"IF($D88=1,\"\",MAX(0,AH88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR88-FV88))","v":10.360575000000001},{"$f":"IF($D88=1,\"\",MAX(0,AI88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS88-FW88))","v":8.1256111111111089},{"$f":"IF($D88=1,\"\",MAX(0,AJ88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT88-FX88))","v":9.6659249999999943},{"$f":"IF($D88=1,\"\",MAX(0,AK88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU88-FY88))","v":3.7168990384615403},{"$f":"IF($D88=1,\"\",MAX(0,AL88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV88-FZ88))","v":7.8087259615384621},{"$f":"IF($D88=1,\"\",MAX(0,AM88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW88-GA88))","v":9.4122499999999949},{"$f":"IF($D88=1,\"\",MAX(0,AN88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX88-GB88))","v":7.9052083333333307},{"$f":"IF($D88=1,\"\",MAX(0,AO88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY88-GC88))","v":3.8522249999999953},{"$f":"IF($D88=1,\"\",MAX(0,F88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ88))","v":12.983432795698924},{"$f":"IF($D88=1,\"\",MAX(0,G88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK88))","v":13.724148404993066},{"$f":"IF($D88=1,\"\",MAX(0,H88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL88))","v":18.911274193548394},{"$f":"IF($D88=1,\"\",MAX(0,I88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM88))","v":23.418747311827964},{"$f":"IF($D88=1,\"\",MAX(0,J88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN88))","v":18.723782738095231},{"$f":"IF($D88=1,\"\",MAX(0,K88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO88))","v":14.943808882907128},{"$f":"IF($D88=1,\"\",MAX(0,L88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP88))","v":15.884283333333332},{"$f":"IF($D88=1,\"\",MAX(0,M88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ88))","v":9.1593602150537698},{"$f":"IF($D88=1,\"\",MAX(0,N88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR88))","v":13.616366666666664},{"$f":"IF($D88=1,\"\",MAX(0,O88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS88))","v":15.630391129032258},{"$f":"IF($D88=1,\"\",MAX(0,P88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT88))","v":14.51061021505377},{"$f":"IF($D88=1,\"\",MAX(0,Q88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU88))","v":8.3794208333333344},{"$f":"IF($D88=1,\"\",MAX(0,R88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV88))","v":13.46043548387097},{"$f":"IF($D88=1,\"\",MAX(0,S88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW88))","v":14.186818307905689},{"$f":"IF($D88=1,\"\",MAX(0,T88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX88))","v":19.381540322580648},{"$f":"IF($D88=1,\"\",MAX(0,U88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY88))","v":23.879069892473126},{"$f":"IF($D88=1,\"\",MAX(0,V88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ88))","v":19.182955357142852},{"$f":"IF($D88=1,\"\",MAX(0,W88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA88))","v":15.400756393001348},{"$f":"IF($D88=1,\"\",MAX(0,X88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB88))","v":16.342534722222226},{"$f":"IF($D88=1,\"\",MAX(0,Y88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC88))","v":9.2653266129032268},{"$f":"IF($D88=1,\"\",MAX(0,Z88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED88))","v":13.722425000000001},{"$f":"IF($D88=1,\"\",MAX(0,AA88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE88))","v":15.735806451612902},{"$f":"IF($D88=1,\"\",MAX(0,AB88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF88))","v":14.614993279569891},{"$f":"IF($D88=1,\"\",MAX(0,AC88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG88))","v":8.4868694444444408},{"$f":"IF($D88=1,\"\",MAX(0,AD88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH88))","v":13.923900537634406},{"$f":"IF($D88=1,\"\",MAX(0,AE88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI88))","v":14.637762829403609},{"$f":"IF($D88=1,\"\",MAX(0,AF88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ88))","v":19.839010752688175},{"$f":"IF($D88=1,\"\",MAX(0,AG88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK88))","v":24.327462365591401},{"$f":"IF($D88=1,\"\",MAX(0,AH88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL88))","v":19.830994252873566},{"$f":"IF($D88=1,\"\",MAX(0,AI88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM88))","v":15.84560161507402},{"$f":"IF($D88=1,\"\",MAX(0,AJ88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN88))","v":16.788548611111104},{"$f":"IF($D88=1,\"\",MAX(0,AK88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO88))","v":9.3684045698924727},{"$f":"IF($D88=1,\"\",MAX(0,AL88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP88))","v":13.826580555555559},{"$f":"IF($D88=1,\"\",MAX(0,AM88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ88))","v":15.838278225806452},{"$f":"IF($D88=1,\"\",MAX(0,AN88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER88))","v":14.717397849462365},{"$f":"IF($D88=1,\"\",MAX(0,AO88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES88))","v":8.5922874999999976},{"$f":"IF($D88=1,\"\",MAX(0,F88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ88-ET88))","v":6.2464327956989241},{"$f":"IF($D88=1,\"\",MAX(0,G88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK88-EU88))","v":7.1921484049930662},{"$f":"IF($D88=1,\"\",MAX(0,H88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL88-EV88))","v":12.145274193548394},{"$f":"IF($D88=1,\"\",MAX(0,I88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM88-EW88))","v":17.249747311827964},{"$f":"IF($D88=1,\"\",MAX(0,J88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN88-EX88))","v":11.157782738095232},{"$f":"IF($D88=1,\"\",MAX(0,K88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO88-EY88))","v":9.1068088829071279},{"$f":"IF($D88=1,\"\",MAX(0,L88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP88-EZ88))","v":10.607283333333331},{"$f":"IF($D88=1,\"\",MAX(0,M88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ88-FA88))","v":5.4273602150537696},{"$f":"IF($D88=1,\"\",MAX(0,N88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR88-FB88))","v":10.266366666666665},{"$f":"IF($D88=1,\"\",MAX(0,O88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS88-FC88))","v":12.637391129032258},{"$f":"IF($D88=1,\"\",MAX(0,P88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT88-FD88))","v":10.66761021505377},{"$f":"IF($D88=1,\"\",MAX(0,Q88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU88-FE88))","v":5.8314208333333344},{"$f":"IF($D88=1,\"\",MAX(0,R88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV88-FF88))","v":6.7234354838709702},{"$f":"IF($D88=1,\"\",MAX(0,S88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW88-FG88))","v":7.6548183079056891},{"$f":"IF($D88=1,\"\",MAX(0,T88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX88-FH88))","v":12.615540322580648},{"$f":"IF($D88=1,\"\",MAX(0,U88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY88-FI88))","v":17.710069892473125},{"$f":"IF($D88=1,\"\",MAX(0,V88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ88-FJ88))","v":11.616955357142853},{"$f":"IF($D88=1,\"\",MAX(0,W88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA88-FK88))","v":9.5637563930013485},{"$f":"IF($D88=1,\"\",MAX(0,X88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB88-FL88))","v":11.065534722222225},{"$f":"IF($D88=1,\"\",MAX(0,Y88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC88-FM88))","v":5.5333266129032266},{"$f":"IF($D88=1,\"\",MAX(0,Z88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED88-FN88))","v":10.372425000000002},{"$f":"IF($D88=1,\"\",MAX(0,AA88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE88-FO88))","v":12.742806451612902},{"$f":"IF($D88=1,\"\",MAX(0,AB88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF88-FP88))","v":10.771993279569891},{"$f":"IF($D88=1,\"\",MAX(0,AC88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG88-FQ88))","v":5.9388694444444408},{"$f":"IF($D88=1,\"\",MAX(0,AD88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH88-FR88))","v":7.1869005376344059},{"$f":"IF($D88=1,\"\",MAX(0,AE88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI88-FS88))","v":8.1057628294036093},{"$f":"IF($D88=1,\"\",MAX(0,AF88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ88-FT88))","v":13.073010752688175},{"$f":"IF($D88=1,\"\",MAX(0,AG88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK88-FU88))","v":18.158462365591401},{"$f":"IF($D88=1,\"\",MAX(0,AH88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL88-FV88))","v":12.264994252873567},{"$f":"IF($D88=1,\"\",MAX(0,AI88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM88-FW88))","v":10.008601615074021},{"$f":"IF($D88=1,\"\",MAX(0,AJ88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN88-FX88))","v":11.511548611111103},{"$f":"IF($D88=1,\"\",MAX(0,AK88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO88-FY88))","v":5.6364045698924725},{"$f":"IF($D88=1,\"\",MAX(0,AL88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP88-FZ88))","v":10.476580555555559},{"$f":"IF($D88=1,\"\",MAX(0,AM88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ88-GA88))","v":12.845278225806451},{"$f":"IF($D88=1,\"\",MAX(0,AN88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER88-GB88))","v":10.874397849462365},{"$f":"IF($D88=1,\"\",MAX(0,AO88-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B88,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES88-GC88))","v":6.0442874999999976},1013407.3788192958,1986410.6486384002,1673088.0488192954,{"$f":"+LR88-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10278,"Northern Lights",0,{"$f":"+VLOOKUP($B91,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ91,AP91))))","v":48.496370370370371},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK91,AQ91))))","v":61.378416666666666},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL91,AR91))))","v":95.436288461538467},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM91,AS91))))","v":98.703826923076917},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN91,AT91))))","v":87.705541666666676},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO91,AU91))))","v":64.730538461538472},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP91,AV91))))","v":53.008499999999998},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ91,AW91))))","v":35.905500000000004},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR91,AX91))))","v":41.15353846153846},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS91,AY91))))","v":49.029653846153849},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT91,AZ91))))","v":49.732153846153849},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU91,BA91))))","v":40.264000000000003},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV91,BB91))))","v":48.83237037037037},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW91,BC91))))","v":61.714416666666672},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX91,BD91))))","v":95.773288461538471},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY91,BE91))))","v":99.038000000000011},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ91,BF91))))","v":88.041541666666674},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA91,BG91))))","v":65.065648148148156},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB91,BH91))))","v":53.345499999999994},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC91,BI91))))","v":36.241500000000002},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED91,BJ91))))","v":41.489538461538459},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE91,BK91))))","v":49.365653846153847},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF91,BL91))))","v":50.068153846153848},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG91,BM91))))","v":40.6},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH91,BN91))))","v":49.633192307692305},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI91,BO91))))","v":62.516000000000005},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ91,BP91))))","v":96.575288461538463},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK91,BQ91))))","v":99.838999999999999},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL91,BR91))))","v":88.278000000000006},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM91,BS91))))","v":65.866648148148158},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN91,BT91))))","v":54.146500000000003},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO91,BU91))))","v":37.041057692307696},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP91,BV91))))","v":42.290538461538461},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ91,BW91))))","v":50.164499999999997},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER91,BX91))))","v":50.870222222222218},{"$f":"+IF(AND($D91=0,$E91=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B91,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B91,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D91=1,\"\",IF($E91=1,IF(BlockShape=\"Yes\",VLOOKUP($B91,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES91,BY91))))","v":41.4},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.04778703703704},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.439968749999998},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.454307692307687},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.832983173076926},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.507833333333338},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.375699519230771},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.614576923076925},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.503769999999999},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.486572115384611},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.318831730769226},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.99366586538461},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.711662500000003},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.698449074074073},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.654830729166669},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.693841346153853},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.830829999999999},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":57.753932291666672},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.765888888888881},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.758689903846161},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.185532500000001},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.634925480769233},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.506055288461539},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.962987980769238},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.6512575},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.057665865384614},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.844359999999995},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":60.770560096153844},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":59.968384999999998},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.520122499999999},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.785759259259258},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.803075},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.524634615384613},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.77945432692308},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.663779999999996},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.118201388888892},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.873739999999998},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.339919871794869},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.127522255192886},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.495326219512194},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.941984756097568},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.424138888888884},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.965605504587153},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.825529605263156},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.078840116279068},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.102911184210528},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.954829268292681},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.999710365853659},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.897028125000002},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.917689102564104},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.205789317507417},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.581076219512198},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.488049418604646},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.550791666666669},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.649498392282958},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.844486842105265},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.675113372093023},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.02130263157895},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.883295731707321},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.776512195121953},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.675225000000001},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.608530487804877},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.761395638629288},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":49.601085365853663},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.569261627906982},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.445871621621627},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.633141479099677},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.342778124999995},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.518557926829267},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.05521381578947},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.360575581395349},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.325535256410255},{"$f":"+IF($D91=1,\"\",IF($E91=0,VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E91=1,(VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B91,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.778621875000002},{"$f":"IF($D91=1,\"\",(AP91*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ91*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.81545564516129},{"$f":"IF($D91=1,\"\",(AQ91*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA91*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":44.55467822468794},{"$f":"IF($D91=1,\"\",(AR91*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB91*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":55.622928763440854},{"$f":"IF($D91=1,\"\",(AS91*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC91*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":55.472435483870974},{"$f":"IF($D91=1,\"\",(AT91*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD91*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.043392857142862},{"$f":"IF($D91=1,\"\",(AU91*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE91*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.554567967698524},{"$f":"IF($D91=1,\"\",(AV91*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF91*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.748090277777777},{"$f":"IF($D91=1,\"\",(AW91*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG91*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.070737903225805},{"$f":"IF($D91=1,\"\",(AX91*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH91*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.524581944444446},{"$f":"IF($D91=1,\"\",(AY91*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI91*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.308895161290323},{"$f":"IF($D91=1,\"\",(AZ91*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ91*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.146868279569887},{"$f":"IF($D91=1,\"\",(BA91*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK91*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.794047222222222},{"$f":"IF($D91=1,\"\",(BB91*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL91*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.435549731182796},{"$f":"IF($D91=1,\"\",(BC91*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM91*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":44.70569486823856},{"$f":"IF($D91=1,\"\",(BD91*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN91*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":55.794665322580641},{"$f":"IF($D91=1,\"\",(BE91*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO91*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":55.511049731182794},{"$f":"IF($D91=1,\"\",(BF91*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP91*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":54.238300595238101},{"$f":"IF($D91=1,\"\",(BG91*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ91*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.787157469717364},{"$f":"IF($D91=1,\"\",(BH91*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR91*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.839359722222227},{"$f":"IF($D91=1,\"\",(BI91*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS91*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.712973118279567},{"$f":"IF($D91=1,\"\",(BJ91*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT91*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.575840277777779},{"$f":"IF($D91=1,\"\",(BK91*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU91*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.382043010752689},{"$f":"IF($D91=1,\"\",(BL91*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV91*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.031315860215056},{"$f":"IF($D91=1,\"\",(BM91*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW91*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.661909722222223},{"$f":"IF($D91=1,\"\",(BN91*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX91*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.773638440860214},{"$f":"IF($D91=1,\"\",(BO91*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY91*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":44.800488210818308},{"$f":"IF($D91=1,\"\",(BP91*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ91*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":55.846383064516132},{"$f":"IF($D91=1,\"\",(BQ91*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA91*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":55.622553763440862},{"$f":"IF($D91=1,\"\",(BR91*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB91*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.086245689655172},{"$f":"IF($D91=1,\"\",(BS91*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC91*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":46.791864064602954},{"$f":"IF($D91=1,\"\",(BT91*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD91*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.93183194444444},{"$f":"IF($D91=1,\"\",(BU91*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE91*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.99507392473118},{"$f":"IF($D91=1,\"\",(BV91*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF91*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.673663888888889},{"$f":"IF($D91=1,\"\",(BW91*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG91*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.437567204301075},{"$f":"IF($D91=1,\"\",(BX91*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH91*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.172889784946239},{"$f":"IF($D91=1,\"\",(BY91*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI91*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.831465277777777},9.6739999999999995,9.6929999999999996,7.556,9.9589999999999996,10.055999999999999,7.91,6.3739999999999997,6.4770000000000003,3.9049999999999998,3.4209999999999998,2.786,5.2359999999999998,9.6739999999999995,9.6929999999999996,7.556,9.9589999999999996,10.055999999999999,7.91,6.3739999999999997,6.4770000000000003,3.9049999999999998,3.4209999999999998,2.786,5.2359999999999998,9.6739999999999995,9.6929999999999996,7.556,9.9589999999999996,10.055999999999999,7.91,6.3739999999999997,6.4770000000000003,3.9049999999999998,3.4209999999999998,2.786,5.2359999999999998,{"$f":"IF($D91=1,\"\",MAX(F91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP91,0))","v":16.448583333333332},{"$f":"IF($D91=1,\"\",MAX(G91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ91,0))","v":12.938447916666668},{"$f":"IF($D91=1,\"\",MAX(H91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR91,0))","v":34.98198076923078},{"$f":"IF($D91=1,\"\",MAX(I91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS91,0))","v":38.870843749999992},{"$f":"IF($D91=1,\"\",MAX(J91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT91,0))","v":30.197708333333338},{"$f":"IF($D91=1,\"\",MAX(K91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU91,0))","v":15.354838942307701},{"$f":"IF($D91=1,\"\",MAX(L91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV91,0))","v":15.393923076923073},{"$f":"IF($D91=1,\"\",MAX(M91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW91,0))","v":12.401730000000004},{"$f":"IF($D91=1,\"\",MAX(N91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX91,0))","v":17.666966346153849},{"$f":"IF($D91=1,\"\",MAX(O91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY91,0))","v":18.710822115384623},{"$f":"IF($D91=1,\"\",MAX(P91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ91,0))","v":18.738487980769239},{"$f":"IF($D91=1,\"\",MAX(Q91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA91,0))","v":12.5523375},{"$f":"IF($D91=1,\"\",MAX(R91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB91,0))","v":17.133921296296297},{"$f":"IF($D91=1,\"\",MAX(S91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC91,0))","v":13.059585937500003},{"$f":"IF($D91=1,\"\",MAX(T91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD91,0))","v":35.079447115384617},{"$f":"IF($D91=1,\"\",MAX(U91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE91,0))","v":39.207170000000012},{"$f":"IF($D91=1,\"\",MAX(V91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF91,0))","v":30.287609375000002},{"$f":"IF($D91=1,\"\",MAX(W91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG91,0))","v":15.299759259259275},{"$f":"IF($D91=1,\"\",MAX(X91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH91,0))","v":15.586810096153833},{"$f":"IF($D91=1,\"\",MAX(Y91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI91,0))","v":13.055967500000001},{"$f":"IF($D91=1,\"\",MAX(Z91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ91,0))","v":17.854612980769225},{"$f":"IF($D91=1,\"\",MAX(AA91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK91,0))","v":18.859598557692308},{"$f":"IF($D91=1,\"\",MAX(AB91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL91,0))","v":19.10516586538461},{"$f":"IF($D91=1,\"\",MAX(AC91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM91,0))","v":12.948742500000002},{"$f":"IF($D91=1,\"\",MAX(AD91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN91,0))","v":17.575526442307691},{"$f":"IF($D91=1,\"\",MAX(AE91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO91,0))","v":13.671640000000011},{"$f":"IF($D91=1,\"\",MAX(AF91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP91,0))","v":35.804728365384619},{"$f":"IF($D91=1,\"\",MAX(AG91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ91,0))","v":39.870615000000001},{"$f":"IF($D91=1,\"\",MAX(AH91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR91,0))","v":32.757877500000006},{"$f":"IF($D91=1,\"\",MAX(AI91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS91,0))","v":16.0808888888889},{"$f":"IF($D91=1,\"\",MAX(AJ91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT91,0))","v":16.343425000000003},{"$f":"IF($D91=1,\"\",MAX(AK91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU91,0))","v":13.516423076923083},{"$f":"IF($D91=1,\"\",MAX(AL91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV91,0))","v":18.51108413461538},{"$f":"IF($D91=1,\"\",MAX(AM91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW91,0))","v":19.500720000000001},{"$f":"IF($D91=1,\"\",MAX(AN91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX91,0))","v":19.752020833333326},{"$f":"IF($D91=1,\"\",MAX(AO91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B91,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY91,0))","v":13.526260000000001},{"$f":"IF($D91=1,\"\",MAX(0,F91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP91-ET91))","v":6.7745833333333323},{"$f":"IF($D91=1,\"\",MAX(0,G91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ91-EU91))","v":3.2454479166666683},{"$f":"IF($D91=1,\"\",MAX(0,H91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR91-EV91))","v":27.42598076923078},{"$f":"IF($D91=1,\"\",MAX(0,I91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS91-EW91))","v":28.911843749999992},{"$f":"IF($D91=1,\"\",MAX(0,J91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT91-EX91))","v":20.141708333333341},{"$f":"IF($D91=1,\"\",MAX(0,K91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU91-EY91))","v":7.444838942307701},{"$f":"IF($D91=1,\"\",MAX(0,L91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV91-EZ91))","v":9.0199230769230745},{"$f":"IF($D91=1,\"\",MAX(0,M91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW91-FA91))","v":5.9247300000000038},{"$f":"IF($D91=1,\"\",MAX(0,N91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX91-FB91))","v":13.76196634615385},{"$f":"IF($D91=1,\"\",MAX(0,O91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY91-FC91))","v":15.289822115384624},{"$f":"IF($D91=1,\"\",MAX(0,P91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ91-FD91))","v":15.95248798076924},{"$f":"IF($D91=1,\"\",MAX(0,Q91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA91-FE91))","v":7.3163375000000004},{"$f":"IF($D91=1,\"\",MAX(0,R91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB91-FF91))","v":7.4599212962962973},{"$f":"IF($D91=1,\"\",MAX(0,S91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC91-FG91))","v":3.3665859375000036},{"$f":"IF($D91=1,\"\",MAX(0,T91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD91-FH91))","v":27.523447115384617},{"$f":"IF($D91=1,\"\",MAX(0,U91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE91-FI91))","v":29.248170000000012},{"$f":"IF($D91=1,\"\",MAX(0,V91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF91-FJ91))","v":20.231609375000005},{"$f":"IF($D91=1,\"\",MAX(0,W91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG91-FK91))","v":7.3897592592592751},{"$f":"IF($D91=1,\"\",MAX(0,X91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH91-FL91))","v":9.2128100961538344},{"$f":"IF($D91=1,\"\",MAX(0,Y91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI91-FM91))","v":6.578967500000001},{"$f":"IF($D91=1,\"\",MAX(0,Z91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ91-FN91))","v":13.949612980769226},{"$f":"IF($D91=1,\"\",MAX(0,AA91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK91-FO91))","v":15.438598557692309},{"$f":"IF($D91=1,\"\",MAX(0,AB91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL91-FP91))","v":16.319165865384608},{"$f":"IF($D91=1,\"\",MAX(0,AC91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM91-FQ91))","v":7.7127425000000018},{"$f":"IF($D91=1,\"\",MAX(0,AD91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN91-FR91))","v":7.9015264423076914},{"$f":"IF($D91=1,\"\",MAX(0,AE91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO91-FS91))","v":3.9786400000000111},{"$f":"IF($D91=1,\"\",MAX(0,AF91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP91-FT91))","v":28.248728365384618},{"$f":"IF($D91=1,\"\",MAX(0,AG91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ91-FU91))","v":29.911615000000001},{"$f":"IF($D91=1,\"\",MAX(0,AH91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR91-FV91))","v":22.701877500000009},{"$f":"IF($D91=1,\"\",MAX(0,AI91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS91-FW91))","v":8.1708888888889},{"$f":"IF($D91=1,\"\",MAX(0,AJ91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT91-FX91))","v":9.9694250000000046},{"$f":"IF($D91=1,\"\",MAX(0,AK91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU91-FY91))","v":7.0394230769230823},{"$f":"IF($D91=1,\"\",MAX(0,AL91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV91-FZ91))","v":14.606084134615381},{"$f":"IF($D91=1,\"\",MAX(0,AM91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW91-GA91))","v":16.079720000000002},{"$f":"IF($D91=1,\"\",MAX(0,AN91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX91-GB91))","v":16.966020833333324},{"$f":"IF($D91=1,\"\",MAX(0,AO91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY91-GC91))","v":8.29026},{"$f":"IF($D91=1,\"\",MAX(0,F91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ91))","v":19.680914725209082},{"$f":"IF($D91=1,\"\",MAX(0,G91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK91))","v":16.823738441978726},{"$f":"IF($D91=1,\"\",MAX(0,H91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL91))","v":39.813359698097614},{"$f":"IF($D91=1,\"\",MAX(0,I91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM91))","v":43.231391439205943},{"$f":"IF($D91=1,\"\",MAX(0,J91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN91))","v":33.662148809523813},{"$f":"IF($D91=1,\"\",MAX(0,K91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO91))","v":18.175970493839948},{"$f":"IF($D91=1,\"\",MAX(0,L91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP91))","v":18.260409722222221},{"$f":"IF($D91=1,\"\",MAX(0,M91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ91))","v":15.834762096774199},{"$f":"IF($D91=1,\"\",MAX(0,N91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR91))","v":21.628956517094014},{"$f":"IF($D91=1,\"\",MAX(0,O91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS91))","v":23.720758684863526},{"$f":"IF($D91=1,\"\",MAX(0,P91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT91))","v":23.585285566583963},{"$f":"IF($D91=1,\"\",MAX(0,Q91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU91))","v":16.469952777777781},{"$f":"IF($D91=1,\"\",MAX(0,R91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV91))","v":20.396820639187574},{"$f":"IF($D91=1,\"\",MAX(0,S91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW91))","v":17.008721798428112},{"$f":"IF($D91=1,\"\",MAX(0,T91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX91))","v":39.978623138957829},{"$f":"IF($D91=1,\"\",MAX(0,U91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY91))","v":43.526950268817217},{"$f":"IF($D91=1,\"\",MAX(0,V91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ91))","v":33.803241071428573},{"$f":"IF($D91=1,\"\",MAX(0,W91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA91))","v":18.278490678430792},{"$f":"IF($D91=1,\"\",MAX(0,X91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB91))","v":18.506140277777767},{"$f":"IF($D91=1,\"\",MAX(0,Y91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC91))","v":16.528526881720435},{"$f":"IF($D91=1,\"\",MAX(0,Z91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED91))","v":21.91369818376068},{"$f":"IF($D91=1,\"\",MAX(0,AA91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE91))","v":23.983610835401159},{"$f":"IF($D91=1,\"\",MAX(0,AB91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF91))","v":24.036837985938792},{"$f":"IF($D91=1,\"\",MAX(0,AC91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG91))","v":16.938090277777778},{"$f":"IF($D91=1,\"\",MAX(0,AD91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH91))","v":20.859553866832091},{"$f":"IF($D91=1,\"\",MAX(0,AE91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI91))","v":17.715511789181697},{"$f":"IF($D91=1,\"\",MAX(0,AF91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ91))","v":40.728905397022331},{"$f":"IF($D91=1,\"\",MAX(0,AG91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK91))","v":44.216446236559136},{"$f":"IF($D91=1,\"\",MAX(0,AH91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL91))","v":36.191754310344834},{"$f":"IF($D91=1,\"\",MAX(0,AI91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM91))","v":19.074784083545204},{"$f":"IF($D91=1,\"\",MAX(0,AJ91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN91))","v":19.214668055555563},{"$f":"IF($D91=1,\"\",MAX(0,AK91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO91))","v":17.045983767576516},{"$f":"IF($D91=1,\"\",MAX(0,AL91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP91))","v":22.616874572649571},{"$f":"IF($D91=1,\"\",MAX(0,AM91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ91))","v":24.726932795698922},{"$f":"IF($D91=1,\"\",MAX(0,AN91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER91))","v":24.697332437275978},{"$f":"IF($D91=1,\"\",MAX(0,AO91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES91))","v":17.568534722222221},{"$f":"IF($D91=1,\"\",MAX(0,F91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ91-ET91))","v":10.006914725209082},{"$f":"IF($D91=1,\"\",MAX(0,G91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK91-EU91))","v":7.1307384419787265},{"$f":"IF($D91=1,\"\",MAX(0,H91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL91-EV91))","v":32.257359698097616},{"$f":"IF($D91=1,\"\",MAX(0,I91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM91-EW91))","v":33.272391439205947},{"$f":"IF($D91=1,\"\",MAX(0,J91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN91-EX91))","v":23.606148809523816},{"$f":"IF($D91=1,\"\",MAX(0,K91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO91-EY91))","v":10.265970493839948},{"$f":"IF($D91=1,\"\",MAX(0,L91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP91-EZ91))","v":11.886409722222222},{"$f":"IF($D91=1,\"\",MAX(0,M91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ91-FA91))","v":9.3577620967741986},{"$f":"IF($D91=1,\"\",MAX(0,N91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR91-FB91))","v":17.723956517094013},{"$f":"IF($D91=1,\"\",MAX(0,O91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS91-FC91))","v":20.299758684863527},{"$f":"IF($D91=1,\"\",MAX(0,P91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT91-FD91))","v":20.799285566583961},{"$f":"IF($D91=1,\"\",MAX(0,Q91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU91-FE91))","v":11.23395277777778},{"$f":"IF($D91=1,\"\",MAX(0,R91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV91-FF91))","v":10.722820639187574},{"$f":"IF($D91=1,\"\",MAX(0,S91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW91-FG91))","v":7.3157217984281129},{"$f":"IF($D91=1,\"\",MAX(0,T91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX91-FH91))","v":32.422623138957832},{"$f":"IF($D91=1,\"\",MAX(0,U91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY91-FI91))","v":33.567950268817214},{"$f":"IF($D91=1,\"\",MAX(0,V91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ91-FJ91))","v":23.747241071428576},{"$f":"IF($D91=1,\"\",MAX(0,W91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA91-FK91))","v":10.368490678430792},{"$f":"IF($D91=1,\"\",MAX(0,X91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB91-FL91))","v":12.132140277777768},{"$f":"IF($D91=1,\"\",MAX(0,Y91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC91-FM91))","v":10.051526881720434},{"$f":"IF($D91=1,\"\",MAX(0,Z91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED91-FN91))","v":18.008698183760679},{"$f":"IF($D91=1,\"\",MAX(0,AA91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE91-FO91))","v":20.562610835401159},{"$f":"IF($D91=1,\"\",MAX(0,AB91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF91-FP91))","v":21.250837985938791},{"$f":"IF($D91=1,\"\",MAX(0,AC91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG91-FQ91))","v":11.702090277777778},{"$f":"IF($D91=1,\"\",MAX(0,AD91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH91-FR91))","v":11.185553866832091},{"$f":"IF($D91=1,\"\",MAX(0,AE91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI91-FS91))","v":8.0225117891816975},{"$f":"IF($D91=1,\"\",MAX(0,AF91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ91-FT91))","v":33.172905397022333},{"$f":"IF($D91=1,\"\",MAX(0,AG91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK91-FU91))","v":34.257446236559133},{"$f":"IF($D91=1,\"\",MAX(0,AH91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL91-FV91))","v":26.135754310344836},{"$f":"IF($D91=1,\"\",MAX(0,AI91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM91-FW91))","v":11.164784083545204},{"$f":"IF($D91=1,\"\",MAX(0,AJ91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN91-FX91))","v":12.840668055555565},{"$f":"IF($D91=1,\"\",MAX(0,AK91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO91-FY91))","v":10.568983767576515},{"$f":"IF($D91=1,\"\",MAX(0,AL91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP91-FZ91))","v":18.71187457264957},{"$f":"IF($D91=1,\"\",MAX(0,AM91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ91-GA91))","v":21.305932795698922},{"$f":"IF($D91=1,\"\",MAX(0,AN91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER91-GB91))","v":21.911332437275977},{"$f":"IF($D91=1,\"\",MAX(0,AO91-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B91,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES91-GC91))","v":12.332534722222221},1887400.9770109931,3295113.9420461725,2774621.657010993,{"$f":"+LR91-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10284,"Ohop Mutual Light Company",0,{"$f":"+VLOOKUP($B93,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ93,AP93))))","v":18.851000000000003},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK93,AQ93))))","v":20.535},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL93,AR93))))","v":25.078000000000003},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM93,AS93))))","v":27.005000000000003},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN93,AT93))))","v":23.043000000000003},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO93,AU93))))","v":20.71},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP93,AV93))))","v":18.956000000000003},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ93,AW93))))","v":12.93},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR93,AX93))))","v":12.132999999999999},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS93,AY93))))","v":12.581},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT93,AZ93))))","v":13.212},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU93,BA93))))","v":12.252000000000001},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV93,BB93))))","v":18.945},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW93,BC93))))","v":20.61},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX93,BD93))))","v":25.145},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY93,BE93))))","v":27.077999999999999},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ93,BF93))))","v":23.114999999999998},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA93,BG93))))","v":20.788},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB93,BH93))))","v":19.041999999999998},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC93,BI93))))","v":13.004},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED93,BJ93))))","v":12.200999999999999},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE93,BK93))))","v":12.654},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF93,BL93))))","v":13.292},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG93,BM93))))","v":12.321999999999999},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH93,BN93))))","v":19.04},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI93,BO93))))","v":20.686999999999998},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ93,BP93))))","v":25.215},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK93,BQ93))))","v":27.154},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL93,BR93))))","v":22.914999999999999},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM93,BS93))))","v":20.867999999999999},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN93,BT93))))","v":19.13},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO93,BU93))))","v":13.08},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP93,BV93))))","v":12.27},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ93,BW93))))","v":12.73},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER93,BX93))))","v":13.372999999999999},{"$f":"+IF(AND($D93=0,$E93=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B93,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B93,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D93=1,\"\",IF($E93=1,IF(BlockShape=\"Yes\",VLOOKUP($B93,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES93,BY93))))","v":12.394},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.88487037037037},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.939591145833333},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.822192307692305},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.409028846153845},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.6848515625},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.516709134615384},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.001165865384614},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0820574999999995},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9214062500000004},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5647740384615396},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7378653846153842},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8728324999999995},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.892657407407407},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.945229166666666},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.829961538461539},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.30959},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.689315104166667},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.607824074074074},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.004865384615384},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0885099999999994},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9289350961538458},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5812043269230767},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7545745192307702},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8803274999999999},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.837685096153846},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.043052499999998},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.841302884615384},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.319085000000001},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.532269999999999},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.615166666666665},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.932475},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1475432692307681},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.9400865384615384},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.5607374999999983},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8113518518518514},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.8914649999999993},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.371025641025641},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.712875370919884},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.494814024390244},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.275112804878049},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.320402777777778},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.727831804281346},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9774309210526315},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9143662790697675},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4512269736842116},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6684908536585361},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7446585365853657},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3627656250000006},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.3624391025641032},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.707347181008901},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.485661585365856},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.490072674418604},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.313899305555555},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.559852090032155},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9705065789473686},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9045843023255822},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.437786184210526},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6579298780487806},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7334298780487805},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.348615624999999},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5173597560975605},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.533118380062307},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.480524390243902},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.487279069767441},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.117006756756757},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.55790996784566},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.1195375},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7782652439024398},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4285098684210524},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7889970930232559},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5705032051282064},{"$f":"+IF($D93=1,\"\",IF($E93=0,VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E93=1,(VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B93,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3386593750000007},{"$f":"IF($D93=1,\"\",(AP93*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ93*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.250032258064515},{"$f":"IF($D93=1,\"\",(AQ93*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA93*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.366216366158115},{"$f":"IF($D93=1,\"\",(AR93*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB93*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.7961438172043},{"$f":"IF($D93=1,\"\",(AS93*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC93*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.468270161290324},{"$f":"IF($D93=1,\"\",(AT93*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD93*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.100087797619048},{"$f":"IF($D93=1,\"\",(AU93*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE93*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.169518169582775},{"$f":"IF($D93=1,\"\",(AV93*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF93*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.568922222222222},{"$f":"IF($D93=1,\"\",(AW93*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG93*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.542157258064516},{"$f":"IF($D93=1,\"\",(AX93*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH93*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3006638888888906},{"$f":"IF($D93=1,\"\",(AY93*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI93*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7287782258064519},{"$f":"IF($D93=1,\"\",(AZ93*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ93*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8591397849462359},{"$f":"IF($D93=1,\"\",(BA93*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK93*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.2016916666666662},{"$f":"IF($D93=1,\"\",(BB93*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL93*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.250952956989247},{"$f":"IF($D93=1,\"\",(BC93*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM93*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.366635228848819},{"$f":"IF($D93=1,\"\",(BD93*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN93*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.796452956989249},{"$f":"IF($D93=1,\"\",(BE93*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO93*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.468307795698927},{"$f":"IF($D93=1,\"\",(BF93*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP93*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.099851190476191},{"$f":"IF($D93=1,\"\",(BG93*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ93*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.169170928667564},{"$f":"IF($D93=1,\"\",(BH93*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR93*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.568136111111111},{"$f":"IF($D93=1,\"\",(BI93*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS93*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5411034946236564},{"$f":"IF($D93=1,\"\",(BJ93*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT93*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.2993388888888884},{"$f":"IF($D93=1,\"\",(BK93*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU93*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7333091397849465},{"$f":"IF($D93=1,\"\",(BL93*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV93*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8635322580645175},{"$f":"IF($D93=1,\"\",(BM93*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW93*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.1995666666666667},{"$f":"IF($D93=1,\"\",(BN93*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX93*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.255606182795699},{"$f":"IF($D93=1,\"\",(BO93*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY93*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.370807212205269},{"$f":"IF($D93=1,\"\",(BP93*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ93*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.800529569892474},{"$f":"IF($D93=1,\"\",(BQ93*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA93*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.472120967741937},{"$f":"IF($D93=1,\"\",(BR93*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB93*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.930376436781609},{"$f":"IF($D93=1,\"\",(BS93*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC93*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.172627187079406},{"$f":"IF($D93=1,\"\",(BT93*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD93*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.571169444444445},{"$f":"IF($D93=1,\"\",(BU93*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE93*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5438830645161286},{"$f":"IF($D93=1,\"\",(BV93*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF93*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3018652777777779},{"$f":"IF($D93=1,\"\",(BW93*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG93*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.74154569892473},{"$f":"IF($D93=1,\"\",(BX93*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH93*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8716411290322581},{"$f":"IF($D93=1,\"\",(BY93*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI93*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.2013291666666674},6.6040000000000001,6.5650000000000004,5.306,5.9139999999999997,6.8620000000000001,6.093,5.931,5.2069999999999999,2.0139999999999998,1.9990000000000001,1.613,3.5249999999999999,6.6040000000000001,6.5650000000000004,5.306,5.9139999999999997,6.8620000000000001,6.093,5.931,5.2069999999999999,2.0139999999999998,1.9990000000000001,1.613,3.5249999999999999,6.6040000000000001,6.5650000000000004,5.306,5.9139999999999997,6.8620000000000001,6.093,5.931,5.2069999999999999,2.0139999999999998,1.9990000000000001,1.613,3.5249999999999999,{"$f":"IF($D93=1,\"\",MAX(F93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP93,0))","v":7.9661296296296324},{"$f":"IF($D93=1,\"\",MAX(G93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ93,0))","v":7.5954088541666671},{"$f":"IF($D93=1,\"\",MAX(H93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR93,0))","v":8.2558076923076982},{"$f":"IF($D93=1,\"\",MAX(I93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS93,0))","v":9.5959711538461576},{"$f":"IF($D93=1,\"\",MAX(J93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT93,0))","v":8.3581484375000024},{"$f":"IF($D93=1,\"\",MAX(K93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU93,0))","v":8.1932908653846166},{"$f":"IF($D93=1,\"\",MAX(L93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV93,0))","v":7.954834134615389},{"$f":"IF($D93=1,\"\",MAX(M93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW93,0))","v":4.8479425000000003},{"$f":"IF($D93=1,\"\",MAX(N93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX93,0))","v":4.2115937499999987},{"$f":"IF($D93=1,\"\",MAX(O93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY93,0))","v":4.0162259615384599},{"$f":"IF($D93=1,\"\",MAX(P93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ93,0))","v":4.4741346153846155},{"$f":"IF($D93=1,\"\",MAX(Q93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA93,0))","v":4.3791675000000012},{"$f":"IF($D93=1,\"\",MAX(R93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB93,0))","v":8.0523425925925931},{"$f":"IF($D93=1,\"\",MAX(S93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC93,0))","v":7.6647708333333338},{"$f":"IF($D93=1,\"\",MAX(T93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD93,0))","v":8.3150384615384603},{"$f":"IF($D93=1,\"\",MAX(U93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE93,0))","v":9.7684099999999994},{"$f":"IF($D93=1,\"\",MAX(V93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF93,0))","v":8.4256848958333315},{"$f":"IF($D93=1,\"\",MAX(W93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG93,0))","v":8.1801759259259264},{"$f":"IF($D93=1,\"\",MAX(X93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH93,0))","v":8.0371346153846144},{"$f":"IF($D93=1,\"\",MAX(Y93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI93,0))","v":4.9154900000000001},{"$f":"IF($D93=1,\"\",MAX(Z93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ93,0))","v":4.2720649038461529},{"$f":"IF($D93=1,\"\",MAX(AA93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK93,0))","v":4.0727956730769233},{"$f":"IF($D93=1,\"\",MAX(AB93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL93,0))","v":4.5374254807692296},{"$f":"IF($D93=1,\"\",MAX(AC93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM93,0))","v":4.4416724999999992},{"$f":"IF($D93=1,\"\",MAX(AD93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN93,0))","v":8.2023149038461529},{"$f":"IF($D93=1,\"\",MAX(AE93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO93,0))","v":7.6439474999999995},{"$f":"IF($D93=1,\"\",MAX(AF93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP93,0))","v":8.3736971153846156},{"$f":"IF($D93=1,\"\",MAX(AG93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ93,0))","v":9.8349149999999987},{"$f":"IF($D93=1,\"\",MAX(AH93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR93,0))","v":8.3827300000000005},{"$f":"IF($D93=1,\"\",MAX(AI93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS93,0))","v":8.2528333333333332},{"$f":"IF($D93=1,\"\",MAX(AJ93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT93,0))","v":8.1975249999999988},{"$f":"IF($D93=1,\"\",MAX(AK93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU93,0))","v":4.932456730769232},{"$f":"IF($D93=1,\"\",MAX(AL93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV93,0))","v":4.3299134615384611},{"$f":"IF($D93=1,\"\",MAX(AM93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW93,0))","v":4.1692625000000021},{"$f":"IF($D93=1,\"\",MAX(AN93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX93,0))","v":4.5616481481481479},{"$f":"IF($D93=1,\"\",MAX(AO93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B93,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY93,0))","v":4.5025350000000008},{"$f":"IF($D93=1,\"\",MAX(0,F93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP93-ET93))","v":1.3621296296296324},{"$f":"IF($D93=1,\"\",MAX(0,G93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ93-EU93))","v":1.0304088541666667},{"$f":"IF($D93=1,\"\",MAX(0,H93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR93-EV93))","v":2.9498076923076981},{"$f":"IF($D93=1,\"\",MAX(0,I93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS93-EW93))","v":3.6819711538461579},{"$f":"IF($D93=1,\"\",MAX(0,J93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT93-EX93))","v":1.4961484375000023},{"$f":"IF($D93=1,\"\",MAX(0,K93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU93-EY93))","v":2.1002908653846166},{"$f":"IF($D93=1,\"\",MAX(0,L93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV93-EZ93))","v":2.023834134615389},{"$f":"IF($D93=1,\"\",MAX(0,M93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW93-FA93))","v":0},{"$f":"IF($D93=1,\"\",MAX(0,N93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX93-FB93))","v":2.1975937499999989},{"$f":"IF($D93=1,\"\",MAX(0,O93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY93-FC93))","v":2.0172259615384598},{"$f":"IF($D93=1,\"\",MAX(0,P93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ93-FD93))","v":2.8611346153846156},{"$f":"IF($D93=1,\"\",MAX(0,Q93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA93-FE93))","v":0.8541675000000013},{"$f":"IF($D93=1,\"\",MAX(0,R93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB93-FF93))","v":1.448342592592593},{"$f":"IF($D93=1,\"\",MAX(0,S93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC93-FG93))","v":1.0997708333333334},{"$f":"IF($D93=1,\"\",MAX(0,T93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD93-FH93))","v":3.0090384615384602},{"$f":"IF($D93=1,\"\",MAX(0,U93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE93-FI93))","v":3.8544099999999997},{"$f":"IF($D93=1,\"\",MAX(0,V93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF93-FJ93))","v":1.5636848958333314},{"$f":"IF($D93=1,\"\",MAX(0,W93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG93-FK93))","v":2.0871759259259264},{"$f":"IF($D93=1,\"\",MAX(0,X93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH93-FL93))","v":2.1061346153846143},{"$f":"IF($D93=1,\"\",MAX(0,Y93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI93-FM93))","v":0},{"$f":"IF($D93=1,\"\",MAX(0,Z93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ93-FN93))","v":2.2580649038461531},{"$f":"IF($D93=1,\"\",MAX(0,AA93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK93-FO93))","v":2.0737956730769231},{"$f":"IF($D93=1,\"\",MAX(0,AB93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL93-FP93))","v":2.9244254807692296},{"$f":"IF($D93=1,\"\",MAX(0,AC93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM93-FQ93))","v":0.91667249999999934},{"$f":"IF($D93=1,\"\",MAX(0,AD93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN93-FR93))","v":1.5983149038461528},{"$f":"IF($D93=1,\"\",MAX(0,AE93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO93-FS93))","v":1.0789474999999991},{"$f":"IF($D93=1,\"\",MAX(0,AF93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP93-FT93))","v":3.0676971153846155},{"$f":"IF($D93=1,\"\",MAX(0,AG93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ93-FU93))","v":3.920914999999999},{"$f":"IF($D93=1,\"\",MAX(0,AH93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR93-FV93))","v":1.5207300000000004},{"$f":"IF($D93=1,\"\",MAX(0,AI93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS93-FW93))","v":2.1598333333333333},{"$f":"IF($D93=1,\"\",MAX(0,AJ93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT93-FX93))","v":2.2665249999999988},{"$f":"IF($D93=1,\"\",MAX(0,AK93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU93-FY93))","v":0},{"$f":"IF($D93=1,\"\",MAX(0,AL93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV93-FZ93))","v":2.3159134615384613},{"$f":"IF($D93=1,\"\",MAX(0,AM93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW93-GA93))","v":2.170262500000002},{"$f":"IF($D93=1,\"\",MAX(0,AN93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX93-GB93))","v":2.9486481481481479},{"$f":"IF($D93=1,\"\",MAX(0,AO93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY93-GC93))","v":0.97753500000000093},{"$f":"IF($D93=1,\"\",MAX(0,F93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ93))","v":8.600967741935488},{"$f":"IF($D93=1,\"\",MAX(0,G93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK93))","v":8.1687836338418851},{"$f":"IF($D93=1,\"\",MAX(0,H93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL93))","v":9.2818561827957033},{"$f":"IF($D93=1,\"\",MAX(0,I93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM93))","v":10.536729838709679},{"$f":"IF($D93=1,\"\",MAX(0,J93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN93))","v":8.9429122023809544},{"$f":"IF($D93=1,\"\",MAX(0,K93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO93))","v":8.5404818304172263},{"$f":"IF($D93=1,\"\",MAX(0,L93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP93))","v":8.3870777777777814},{"$f":"IF($D93=1,\"\",MAX(0,M93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ93))","v":5.3878427419354837},{"$f":"IF($D93=1,\"\",MAX(0,N93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR93))","v":4.8323361111111085},{"$f":"IF($D93=1,\"\",MAX(0,O93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS93))","v":4.8522217741935476},{"$f":"IF($D93=1,\"\",MAX(0,P93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT93))","v":5.3528602150537639},{"$f":"IF($D93=1,\"\",MAX(0,Q93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU93))","v":5.0503083333333345},{"$f":"IF($D93=1,\"\",MAX(0,R93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV93))","v":8.6940470430107535},{"$f":"IF($D93=1,\"\",MAX(0,S93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW93))","v":8.2433647711511799},{"$f":"IF($D93=1,\"\",MAX(0,T93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX93))","v":9.3485470430107505},{"$f":"IF($D93=1,\"\",MAX(0,U93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY93))","v":10.609692204301073},{"$f":"IF($D93=1,\"\",MAX(0,V93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ93))","v":9.0151488095238079},{"$f":"IF($D93=1,\"\",MAX(0,W93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA93))","v":8.6188290713324367},{"$f":"IF($D93=1,\"\",MAX(0,X93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB93))","v":8.4738638888888875},{"$f":"IF($D93=1,\"\",MAX(0,Y93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC93))","v":5.4628965053763432},{"$f":"IF($D93=1,\"\",MAX(0,Z93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED93))","v":4.9016611111111104},{"$f":"IF($D93=1,\"\",MAX(0,AA93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE93))","v":4.9206908602150534},{"$f":"IF($D93=1,\"\",MAX(0,AB93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF93))","v":5.4284677419354823},{"$f":"IF($D93=1,\"\",MAX(0,AC93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG93))","v":5.1224333333333325},{"$f":"IF($D93=1,\"\",MAX(0,AD93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH93))","v":8.7843938172043003},{"$f":"IF($D93=1,\"\",MAX(0,AE93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI93))","v":8.3161927877947281},{"$f":"IF($D93=1,\"\",MAX(0,AF93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ93))","v":9.4144704301075262},{"$f":"IF($D93=1,\"\",MAX(0,AG93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK93))","v":10.681879032258063},{"$f":"IF($D93=1,\"\",MAX(0,AH93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL93))","v":8.9846235632183902},{"$f":"IF($D93=1,\"\",MAX(0,AI93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM93))","v":8.6953728129205921},{"$f":"IF($D93=1,\"\",MAX(0,AJ93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN93))","v":8.5588305555555539},{"$f":"IF($D93=1,\"\",MAX(0,AK93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO93))","v":5.5361169354838715},{"$f":"IF($D93=1,\"\",MAX(0,AL93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP93))","v":4.9681347222222216},{"$f":"IF($D93=1,\"\",MAX(0,AM93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ93))","v":4.9884543010752704},{"$f":"IF($D93=1,\"\",MAX(0,AN93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER93))","v":5.5013588709677412},{"$f":"IF($D93=1,\"\",MAX(0,AO93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES93))","v":5.1926708333333327},{"$f":"IF($D93=1,\"\",MAX(0,F93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ93-ET93))","v":1.9969677419354879},{"$f":"IF($D93=1,\"\",MAX(0,G93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK93-EU93))","v":1.6037836338418847},{"$f":"IF($D93=1,\"\",MAX(0,H93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL93-EV93))","v":3.9758561827957033},{"$f":"IF($D93=1,\"\",MAX(0,I93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM93-EW93))","v":4.6227298387096791},{"$f":"IF($D93=1,\"\",MAX(0,J93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN93-EX93))","v":2.0809122023809543},{"$f":"IF($D93=1,\"\",MAX(0,K93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO93-EY93))","v":2.4474818304172263},{"$f":"IF($D93=1,\"\",MAX(0,L93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP93-EZ93))","v":2.4560777777777814},{"$f":"IF($D93=1,\"\",MAX(0,M93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ93-FA93))","v":0.18084274193548389},{"$f":"IF($D93=1,\"\",MAX(0,N93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR93-FB93))","v":2.8183361111111087},{"$f":"IF($D93=1,\"\",MAX(0,O93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS93-FC93))","v":2.8532217741935475},{"$f":"IF($D93=1,\"\",MAX(0,P93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT93-FD93))","v":3.7398602150537639},{"$f":"IF($D93=1,\"\",MAX(0,Q93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU93-FE93))","v":1.5253083333333346},{"$f":"IF($D93=1,\"\",MAX(0,R93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV93-FF93))","v":2.0900470430107534},{"$f":"IF($D93=1,\"\",MAX(0,S93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW93-FG93))","v":1.6783647711511795},{"$f":"IF($D93=1,\"\",MAX(0,T93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX93-FH93))","v":4.0425470430107504},{"$f":"IF($D93=1,\"\",MAX(0,U93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY93-FI93))","v":4.6956922043010731},{"$f":"IF($D93=1,\"\",MAX(0,V93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ93-FJ93))","v":2.1531488095238078},{"$f":"IF($D93=1,\"\",MAX(0,W93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA93-FK93))","v":2.5258290713324367},{"$f":"IF($D93=1,\"\",MAX(0,X93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB93-FL93))","v":2.5428638888888875},{"$f":"IF($D93=1,\"\",MAX(0,Y93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC93-FM93))","v":0.25589650537634334},{"$f":"IF($D93=1,\"\",MAX(0,Z93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED93-FN93))","v":2.8876611111111106},{"$f":"IF($D93=1,\"\",MAX(0,AA93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE93-FO93))","v":2.9216908602150533},{"$f":"IF($D93=1,\"\",MAX(0,AB93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF93-FP93))","v":3.8154677419354823},{"$f":"IF($D93=1,\"\",MAX(0,AC93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG93-FQ93))","v":1.5974333333333326},{"$f":"IF($D93=1,\"\",MAX(0,AD93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH93-FR93))","v":2.1803938172043003},{"$f":"IF($D93=1,\"\",MAX(0,AE93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI93-FS93))","v":1.7511927877947278},{"$f":"IF($D93=1,\"\",MAX(0,AF93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ93-FT93))","v":4.1084704301075261},{"$f":"IF($D93=1,\"\",MAX(0,AG93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK93-FU93))","v":4.7678790322580635},{"$f":"IF($D93=1,\"\",MAX(0,AH93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL93-FV93))","v":2.1226235632183901},{"$f":"IF($D93=1,\"\",MAX(0,AI93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM93-FW93))","v":2.6023728129205921},{"$f":"IF($D93=1,\"\",MAX(0,AJ93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN93-FX93))","v":2.6278305555555539},{"$f":"IF($D93=1,\"\",MAX(0,AK93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO93-FY93))","v":0.32911693548387166},{"$f":"IF($D93=1,\"\",MAX(0,AL93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP93-FZ93))","v":2.9541347222222218},{"$f":"IF($D93=1,\"\",MAX(0,AM93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ93-GA93))","v":2.9894543010752703},{"$f":"IF($D93=1,\"\",MAX(0,AN93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER93-GB93))","v":3.8883588709677412},{"$f":"IF($D93=1,\"\",MAX(0,AO93-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B93,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES93-GC93))","v":1.6676708333333328},261214.29030665362,953600.62206596357,861546.68020408973,{"$f":"+LR93-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10304,"Parkland L & W",0,{"$f":"+VLOOKUP($B99,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ99,AP99))))","v":16.984999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK99,AQ99))))","v":22.847000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL99,AR99))))","v":25.815999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM99,AS99))))","v":26.198},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN99,AT99))))","v":24.77},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO99,AU99))))","v":20.478000000000002},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP99,AV99))))","v":18.009},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ99,AW99))))","v":16.05},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR99,AX99))))","v":14.218999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS99,AY99))))","v":15.23},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT99,AZ99))))","v":15.433999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU99,BA99))))","v":14.262},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV99,BB99))))","v":17.067},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW99,BC99))))","v":22.943000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX99,BD99))))","v":25.908999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY99,BE99))))","v":26.291},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ99,BF99))))","v":24.864000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA99,BG99))))","v":20.565000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB99,BH99))))","v":18.094999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC99,BI99))))","v":16.137},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED99,BJ99))))","v":14.311999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE99,BK99))))","v":15.33},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF99,BL99))))","v":15.532},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG99,BM99))))","v":14.347},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH99,BN99))))","v":17.146999999999998},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI99,BO99))))","v":23.036999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ99,BP99))))","v":26},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK99,BQ99))))","v":26.381},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL99,BR99))))","v":24.954999999999998},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM99,BS99))))","v":20.649000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN99,BT99))))","v":18.178000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO99,BU99))))","v":16.222000000000001},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP99,BV99))))","v":14.401999999999999},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ99,BW99))))","v":15.427},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER99,BX99))))","v":15.628},{"$f":"+IF(AND($D99=0,$E99=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B99,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B99,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D99=1,\"\",IF($E99=1,IF(BlockShape=\"Yes\",VLOOKUP($B99,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES99,BY99))))","v":14.429},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.464594907407408},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.862619791666667},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.671432692307693},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.320002403846154},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.2715390625},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.731437500000002},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.844074519230769},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.831702499999999},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.100350961538462},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.553055288461538},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.090709134615384},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.043397500000001},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.496189814814816},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.898044270833335},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.702492788461537},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.125322499999999},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.304104166666665},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.144282407407406},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.874966346153846},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.86229},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.131689903846155},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.586399038461538},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.125444711538462},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.0733725},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.047228365384616},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.215239999999998},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.732745192307693},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.156997499999999},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.162305},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.175969907407406},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.461257499999999},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.434694711538461},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.162225961538461},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.083642500000002},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.708949074074074},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.10258},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.480951923076923},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.89759940652819},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.55317987804878},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.757024390243902},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.020274305555557},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.398376146788992},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.105625},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.1979040697674428},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2406249999999996},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.8994999999999997},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2754695121951212},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.981562499999999},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.507894230769232},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.925157270029674},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.58071951219512},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.003488372093024},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.048829861111113},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.11612540192926},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.132634868421052},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2216802325581391},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2667138157894744},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9280701219512206},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.3021189024390232},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0059406249999991},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.971490853658537},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.647426791277258},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.607536585365853},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.028674418604648},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.139695945945949},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.143832797427653},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.551},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.6958140243902431},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2921315789473677},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.4928430232558139},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.8064519230769225},{"$f":"+IF($D99=1,\"\",IF($E99=0,VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E99=1,(VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B99,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0296937499999999},{"$f":"IF($D99=1,\"\",(AP99*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ99*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.632744623655912},{"$f":"IF($D99=1,\"\",(AQ99*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA99*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.009343966712901},{"$f":"IF($D99=1,\"\",(AR99*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB99*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.737579301075272},{"$f":"IF($D99=1,\"\",(AS99*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC99*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.190087365591395},{"$f":"IF($D99=1,\"\",(AT99*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD99*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.306711309523809},{"$f":"IF($D99=1,\"\",(AU99*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE99*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.264531628532978},{"$f":"IF($D99=1,\"\",(AV99*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF99*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.110062500000002},{"$f":"IF($D99=1,\"\",(AW99*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG99*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.613924731182795},{"$f":"IF($D99=1,\"\",(AX99*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH99*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.315133333333334},{"$f":"IF($D99=1,\"\",(AY99*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI99*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.824068548387096},{"$f":"IF($D99=1,\"\",(AZ99*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ99*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.849581989247312},{"$f":"IF($D99=1,\"\",(BA99*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK99*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.127026388888888},{"$f":"IF($D99=1,\"\",(BB99*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL99*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.662388440860216},{"$f":"IF($D99=1,\"\",(BC99*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM99*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.041091539528434},{"$f":"IF($D99=1,\"\",(BD99*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN99*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.767087365591397},{"$f":"IF($D99=1,\"\",(BE99*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO99*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.219528225806449},{"$f":"IF($D99=1,\"\",(BF99*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP99*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.337558035714284},{"$f":"IF($D99=1,\"\",(BG99*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ99*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.295349932705248},{"$f":"IF($D99=1,\"\",(BH99*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR99*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.139315277777779},{"$f":"IF($D99=1,\"\",(BI99*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS99*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.641362903225806},{"$f":"IF($D99=1,\"\",(BJ99*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT99*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.344255555555556},{"$f":"IF($D99=1,\"\",(BK99*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU99*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.855307795698925},{"$f":"IF($D99=1,\"\",(BL99*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV99*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.880752688172043},{"$f":"IF($D99=1,\"\",(BM99*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW99*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.154513888888889},{"$f":"IF($D99=1,\"\",(BN99*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX99*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.691258064516129},{"$f":"IF($D99=1,\"\",(BO99*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY99*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.072011095700415},{"$f":"IF($D99=1,\"\",(BP99*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ99*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.795825268817204},{"$f":"IF($D99=1,\"\",(BQ99*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA99*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.248202956989246},{"$f":"IF($D99=1,\"\",(BR99*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB99*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.302114942528735},{"$f":"IF($D99=1,\"\",(BS99*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC99*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.325371467025573},{"$f":"IF($D99=1,\"\",(BT99*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD99*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.167809722222223},{"$f":"IF($D99=1,\"\",(BU99*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE99*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.668091397849462},{"$f":"IF($D99=1,\"\",(BV99*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF99*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.372630555555556},{"$f":"IF($D99=1,\"\",(BW99*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG99*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.885745967741936},{"$f":"IF($D99=1,\"\",(BX99*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH99*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.911127688172042},{"$f":"IF($D99=1,\"\",(BY99*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI99*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.181297222222222},3.9529999999999998,5.22,2.8109999999999999,3.5870000000000002,4.4130000000000003,4.1479999999999997,3.05,2.3610000000000002,0.72,1.4019999999999999,1.079,1.357,3.9529999999999998,5.22,2.8109999999999999,3.5870000000000002,4.4130000000000003,4.1479999999999997,3.05,2.3610000000000002,0.72,1.4019999999999999,1.079,1.357,3.9529999999999998,5.22,2.8109999999999999,3.5870000000000002,4.4130000000000003,4.1479999999999997,3.05,2.3610000000000002,0.72,1.4019999999999999,1.079,1.357,{"$f":"IF($D99=1,\"\",MAX(F99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP99,0))","v":3.5204050925925916},{"$f":"IF($D99=1,\"\",MAX(G99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ99,0))","v":4.9843802083333344},{"$f":"IF($D99=1,\"\",MAX(H99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR99,0))","v":7.1445673076923057},{"$f":"IF($D99=1,\"\",MAX(I99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS99,0))","v":6.8779975961538469},{"$f":"IF($D99=1,\"\",MAX(J99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT99,0))","v":6.4984609374999991},{"$f":"IF($D99=1,\"\",MAX(K99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU99,0))","v":3.7465624999999996},{"$f":"IF($D99=1,\"\",MAX(L99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV99,0))","v":4.1649254807692309},{"$f":"IF($D99=1,\"\",MAX(M99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW99,0))","v":4.218297500000002},{"$f":"IF($D99=1,\"\",MAX(N99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX99,0))","v":3.1186490384615375},{"$f":"IF($D99=1,\"\",MAX(O99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY99,0))","v":3.6769447115384626},{"$f":"IF($D99=1,\"\",MAX(P99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ99,0))","v":3.3432908653846152},{"$f":"IF($D99=1,\"\",MAX(Q99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA99,0))","v":3.2186024999999994},{"$f":"IF($D99=1,\"\",MAX(R99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB99,0))","v":3.5708101851851843},{"$f":"IF($D99=1,\"\",MAX(S99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC99,0))","v":5.0449557291666665},{"$f":"IF($D99=1,\"\",MAX(T99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD99,0))","v":7.2065072115384616},{"$f":"IF($D99=1,\"\",MAX(U99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE99,0))","v":6.165677500000001},{"$f":"IF($D99=1,\"\",MAX(V99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF99,0))","v":6.5598958333333357},{"$f":"IF($D99=1,\"\",MAX(W99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG99,0))","v":4.4207175925925952},{"$f":"IF($D99=1,\"\",MAX(X99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH99,0))","v":4.2200336538461531},{"$f":"IF($D99=1,\"\",MAX(Y99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI99,0))","v":4.2747100000000007},{"$f":"IF($D99=1,\"\",MAX(Z99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ99,0))","v":3.1803100961538444},{"$f":"IF($D99=1,\"\",MAX(AA99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK99,0))","v":3.743600961538462},{"$f":"IF($D99=1,\"\",MAX(AB99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL99,0))","v":3.4065552884615382},{"$f":"IF($D99=1,\"\",MAX(AC99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM99,0))","v":3.2736274999999999},{"$f":"IF($D99=1,\"\",MAX(AD99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN99,0))","v":3.099771634615383},{"$f":"IF($D99=1,\"\",MAX(AE99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO99,0))","v":5.8217600000000012},{"$f":"IF($D99=1,\"\",MAX(AF99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP99,0))","v":7.2672548076923071},{"$f":"IF($D99=1,\"\",MAX(AG99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ99,0))","v":6.224002500000001},{"$f":"IF($D99=1,\"\",MAX(AH99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR99,0))","v":6.7926949999999984},{"$f":"IF($D99=1,\"\",MAX(AI99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS99,0))","v":4.4730300925925945},{"$f":"IF($D99=1,\"\",MAX(AJ99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT99,0))","v":3.7167425000000023},{"$f":"IF($D99=1,\"\",MAX(AK99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU99,0))","v":4.7873052884615408},{"$f":"IF($D99=1,\"\",MAX(AL99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV99,0))","v":3.2397740384615386},{"$f":"IF($D99=1,\"\",MAX(AM99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW99,0))","v":3.343357499999998},{"$f":"IF($D99=1,\"\",MAX(AN99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX99,0))","v":3.9190509259259265},{"$f":"IF($D99=1,\"\",MAX(AO99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B99,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY99,0))","v":3.3264200000000006},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP99-ET99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ99-EU99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR99-EV99))","v":4.3335673076923058},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS99-EW99))","v":3.2909975961538467},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT99-EX99))","v":2.0854609374999988},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU99-EY99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV99-EZ99))","v":1.114925480769231},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW99-FA99))","v":1.8572975000000018},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX99-FB99))","v":2.3986490384615378},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY99-FC99))","v":2.2749447115384624},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ99-FD99))","v":2.2642908653846154},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA99-FE99))","v":1.8616024999999994},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB99-FF99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC99-FG99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD99-FH99))","v":4.3955072115384617},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE99-FI99))","v":2.5786775000000008},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF99-FJ99))","v":2.1468958333333354},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG99-FK99))","v":0.27271759259259554},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH99-FL99))","v":1.1700336538461533},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI99-FM99))","v":1.9137100000000005},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ99-FN99))","v":2.4603100961538447},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK99-FO99))","v":2.3416009615384619},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL99-FP99))","v":2.3275552884615385},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM99-FQ99))","v":1.9166274999999999},{"$f":"IF($D99=1,\"\",MAX(0,AD99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN99-FR99))","v":0},{"$f":"IF($D99=1,\"\",MAX(0,AE99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO99-FS99))","v":0.6017600000000014},{"$f":"IF($D99=1,\"\",MAX(0,AF99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP99-FT99))","v":4.4562548076923072},{"$f":"IF($D99=1,\"\",MAX(0,AG99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ99-FU99))","v":2.6370025000000008},{"$f":"IF($D99=1,\"\",MAX(0,AH99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR99-FV99))","v":2.3796949999999981},{"$f":"IF($D99=1,\"\",MAX(0,AI99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS99-FW99))","v":0.32503009259259485},{"$f":"IF($D99=1,\"\",MAX(0,AJ99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT99-FX99))","v":0.66674250000000246},{"$f":"IF($D99=1,\"\",MAX(0,AK99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU99-FY99))","v":2.4263052884615406},{"$f":"IF($D99=1,\"\",MAX(0,AL99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV99-FZ99))","v":2.5197740384615388},{"$f":"IF($D99=1,\"\",MAX(0,AM99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW99-GA99))","v":1.9413574999999981},{"$f":"IF($D99=1,\"\",MAX(0,AN99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX99-GB99))","v":2.8400509259259268},{"$f":"IF($D99=1,\"\",MAX(0,AO99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY99-GC99))","v":1.9694200000000006},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ99))","v":4.3522553763440879},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK99))","v":6.8376560332871001},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL99))","v":8.0784206989247274},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM99))","v":8.0079126344086049},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN99))","v":7.4632886904761904},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO99))","v":5.2134683714670231},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP99))","v":4.8989374999999988},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ99))","v":5.4360752688172056},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR99))","v":3.9038666666666657},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS99))","v":4.4059314516129042},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT99))","v":4.5844180107526871},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU99))","v":4.1349736111111124},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV99))","v":4.4046115591397843},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW99))","v":6.9019084604715673},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX99))","v":8.1419126344086017},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY99))","v":8.0714717741935509},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ99))","v":7.5264419642857163},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA99))","v":5.2696500672947533},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB99))","v":4.9556847222222196},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC99))","v":5.4956370967741943},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED99))","v":3.9677444444444436},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE99))","v":4.4746922043010748},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF99))","v":4.6512473118279569},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG99))","v":4.1924861111111102},{"$f":"IF($D99=1,\"\",MAX(0,AD99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH99))","v":4.4557419354838697},{"$f":"IF($D99=1,\"\",MAX(0,AE99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI99))","v":6.9649889042995845},{"$f":"IF($D99=1,\"\",MAX(0,AF99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ99))","v":8.2041747311827962},{"$f":"IF($D99=1,\"\",MAX(0,AG99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK99))","v":8.1327970430107541},{"$f":"IF($D99=1,\"\",MAX(0,AH99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL99))","v":7.6528850574712628},{"$f":"IF($D99=1,\"\",MAX(0,AI99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM99))","v":5.3236285329744284},{"$f":"IF($D99=1,\"\",MAX(0,AJ99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN99))","v":5.0101902777777774},{"$f":"IF($D99=1,\"\",MAX(0,AK99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO99))","v":5.5539086021505391},{"$f":"IF($D99=1,\"\",MAX(0,AL99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP99))","v":4.029369444444443},{"$f":"IF($D99=1,\"\",MAX(0,AM99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ99))","v":4.5412540322580632},{"$f":"IF($D99=1,\"\",MAX(0,AN99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER99))","v":4.7168723118279576},{"$f":"IF($D99=1,\"\",MAX(0,AO99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES99))","v":4.2477027777777785},{"$f":"IF($D99=1,\"\",MAX(0,F99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ99-ET99))","v":0.39925537634408803},{"$f":"IF($D99=1,\"\",MAX(0,G99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK99-EU99))","v":1.6176560332871004},{"$f":"IF($D99=1,\"\",MAX(0,H99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL99-EV99))","v":5.2674206989247274},{"$f":"IF($D99=1,\"\",MAX(0,I99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM99-EW99))","v":4.4209126344086052},{"$f":"IF($D99=1,\"\",MAX(0,J99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN99-EX99))","v":3.0502886904761901},{"$f":"IF($D99=1,\"\",MAX(0,K99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO99-EY99))","v":1.0654683714670234},{"$f":"IF($D99=1,\"\",MAX(0,L99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP99-EZ99))","v":1.848937499999999},{"$f":"IF($D99=1,\"\",MAX(0,M99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ99-FA99))","v":3.0750752688172054},{"$f":"IF($D99=1,\"\",MAX(0,N99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR99-FB99))","v":3.183866666666666},{"$f":"IF($D99=1,\"\",MAX(0,O99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS99-FC99))","v":3.0039314516129041},{"$f":"IF($D99=1,\"\",MAX(0,P99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT99-FD99))","v":3.5054180107526873},{"$f":"IF($D99=1,\"\",MAX(0,Q99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU99-FE99))","v":2.7779736111111122},{"$f":"IF($D99=1,\"\",MAX(0,R99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV99-FF99))","v":0.45161155913978446},{"$f":"IF($D99=1,\"\",MAX(0,S99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW99-FG99))","v":1.6819084604715675},{"$f":"IF($D99=1,\"\",MAX(0,T99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX99-FH99))","v":5.3309126344086017},{"$f":"IF($D99=1,\"\",MAX(0,U99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY99-FI99))","v":4.4844717741935511},{"$f":"IF($D99=1,\"\",MAX(0,V99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ99-FJ99))","v":3.1134419642857161},{"$f":"IF($D99=1,\"\",MAX(0,W99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA99-FK99))","v":1.1216500672947536},{"$f":"IF($D99=1,\"\",MAX(0,X99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB99-FL99))","v":1.9056847222222197},{"$f":"IF($D99=1,\"\",MAX(0,Y99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC99-FM99))","v":3.1346370967741941},{"$f":"IF($D99=1,\"\",MAX(0,Z99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED99-FN99))","v":3.2477444444444439},{"$f":"IF($D99=1,\"\",MAX(0,AA99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE99-FO99))","v":3.0726922043010747},{"$f":"IF($D99=1,\"\",MAX(0,AB99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF99-FP99))","v":3.5722473118279572},{"$f":"IF($D99=1,\"\",MAX(0,AC99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG99-FQ99))","v":2.83548611111111},{"$f":"IF($D99=1,\"\",MAX(0,AD99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH99-FR99))","v":0.50274193548386981},{"$f":"IF($D99=1,\"\",MAX(0,AE99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI99-FS99))","v":1.7449889042995848},{"$f":"IF($D99=1,\"\",MAX(0,AF99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ99-FT99))","v":5.3931747311827962},{"$f":"IF($D99=1,\"\",MAX(0,AG99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK99-FU99))","v":4.5457970430107544},{"$f":"IF($D99=1,\"\",MAX(0,AH99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL99-FV99))","v":3.2398850574712625},{"$f":"IF($D99=1,\"\",MAX(0,AI99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM99-FW99))","v":1.1756285329744287},{"$f":"IF($D99=1,\"\",MAX(0,AJ99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN99-FX99))","v":1.9601902777777775},{"$f":"IF($D99=1,\"\",MAX(0,AK99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO99-FY99))","v":3.1929086021505388},{"$f":"IF($D99=1,\"\",MAX(0,AL99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP99-FZ99))","v":3.3093694444444433},{"$f":"IF($D99=1,\"\",MAX(0,AM99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ99-GA99))","v":3.1392540322580631},{"$f":"IF($D99=1,\"\",MAX(0,AN99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER99-GB99))","v":3.6378723118279579},{"$f":"IF($D99=1,\"\",MAX(0,AO99-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B99,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES99-GC99))","v":2.8907027777777783},241197.0315230384,731465.33582799823,593528.15278683824,{"$f":"+LR99-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10306,"Pend Oreille County PUD  #1",0,{"$f":"+VLOOKUP($B100,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":1},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ100,AP100))))","v":16.305417535483869},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK100,AQ100))))","v":20.435938904854364},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL100,AR100))))","v":18.88563319354839},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM100,AS100))))","v":21.05156858064516},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN100,AT100))))","v":21.848249285632217},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO100,AU100))))","v":20.135487007267834},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP100,AV100))))","v":16.0944151333333},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ100,AW100))))","v":13.793161290322598},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR100,AX100))))","v":15.758823611111099},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS100,AY100))))","v":15.934500812903231},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT100,AZ100))))","v":16.457537761290318},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU100,BA100))))","v":17.723178040000001},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV100,BB100))))","v":16.305417535483869},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW100,BC100))))","v":20.435938904854364},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX100,BD100))))","v":18.88563319354839},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY100,BE100))))","v":21.05156858064516},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ100,BF100))))","v":21.848249285632217},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA100,BG100))))","v":20.135487007267834},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB100,BH100))))","v":16.0944151333333},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC100,BI100))))","v":13.793161290322598},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED100,BJ100))))","v":15.758823611111099},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE100,BK100))))","v":15.934500812903231},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF100,BL100))))","v":16.457537761290318},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG100,BM100))))","v":17.723178040000001},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH100,BN100))))","v":16.515716165620869},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI100,BO100))))","v":20.652946090460361},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ100,BP100))))","v":19.089147996906789},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK100,BQ100))))","v":21.261867210782157},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL100,BR100))))","v":21.50111862805862},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM100,BS100))))","v":20.346068677283835},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN100,BT100))))","v":16.311723717808199},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO100,BU100))))","v":13.983108440123702},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP100,BV100))))","v":15.9758401141553},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ100,BW100))))","v":16.13801561626163},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER100,BX100))))","v":16.667836391427318},{"$f":"+IF(AND($D100=0,$E100=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B100,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B100,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D100=1,\"\",IF($E100=1,IF(BlockShape=\"Yes\",VLOOKUP($B100,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES100,BY100))))","v":17.933476670136997},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.271000000000001},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.758147018030501},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.7783870967742},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.270999999999997},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.384510416666696},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.291553162853299},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.780033333333298},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.793161290322598},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.758823611111097},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.7783870967742},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.270999999999997},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.271000000000001},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.271000000000001},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.758147018030501},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.7783870967742},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.384510416666696},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.291553162853297},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.780033333333298},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.793161290322598},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.758823611111097},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.7783870967742},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.270999999999997},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.271000000000001},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.481298630136997},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.975154203636498},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.9819019001326},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.481298630136997},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.037379759093099},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.5021348328693},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.997341917808201},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.983108440123702},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.975840114155298},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.9819019001326},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.481298630136999},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.481298630136997},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.758147018030504},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.778387096774201},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.384510416666696},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.291553162853301},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.7800333333333},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.793161290322598},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.758823611111101},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.778387096774201},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.271000000000001},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.758147018030504},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.778387096774201},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.270999999999997},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.384510416666696},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.291553162853297},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.7800333333333},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.793161290322598},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.758823611111101},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.778387096774201},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.271000000000001},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.481298630136997},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.975154203636501},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.9819019001326},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.481298630136999},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.037379759093099},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.5021348328693},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.997341917808196},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.983108440123704},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.975840114155298},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.9819019001326},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.481298630136999},{"$f":"+IF($D100=1,\"\",IF($E100=0,VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E100=1,(VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B100,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.481298630136996},{"$f":"IF($D100=1,\"\",(AP100*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ100*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"IF($D100=1,\"\",(AQ100*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA100*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.758147018030503},{"$f":"IF($D100=1,\"\",(AR100*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB100*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.778387096774201},{"$f":"IF($D100=1,\"\",(AS100*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC100*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"IF($D100=1,\"\",(AT100*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD100*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.384510416666696},{"$f":"IF($D100=1,\"\",(AU100*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE100*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.291553162853299},{"$f":"IF($D100=1,\"\",(AV100*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF100*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.780033333333298},{"$f":"IF($D100=1,\"\",(AW100*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG100*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.793161290322598},{"$f":"IF($D100=1,\"\",(AX100*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH100*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.758823611111099},{"$f":"IF($D100=1,\"\",(AY100*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI100*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.778387096774201},{"$f":"IF($D100=1,\"\",(AZ100*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ100*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"IF($D100=1,\"\",(BA100*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK100*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.271000000000001},{"$f":"IF($D100=1,\"\",(BB100*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL100*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"IF($D100=1,\"\",(BC100*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM100*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.758147018030503},{"$f":"IF($D100=1,\"\",(BD100*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN100*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.778387096774201},{"$f":"IF($D100=1,\"\",(BE100*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO100*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"IF($D100=1,\"\",(BF100*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP100*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.384510416666696},{"$f":"IF($D100=1,\"\",(BG100*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ100*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.291553162853297},{"$f":"IF($D100=1,\"\",(BH100*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR100*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.780033333333298},{"$f":"IF($D100=1,\"\",(BI100*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS100*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.793161290322598},{"$f":"IF($D100=1,\"\",(BJ100*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT100*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.758823611111099},{"$f":"IF($D100=1,\"\",(BK100*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU100*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.778387096774201},{"$f":"IF($D100=1,\"\",(BL100*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV100*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.270999999999999},{"$f":"IF($D100=1,\"\",(BM100*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW100*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.271000000000001},{"$f":"IF($D100=1,\"\",(BN100*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX100*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.481298630136999},{"$f":"IF($D100=1,\"\",(BO100*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY100*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.9751542036365},{"$f":"IF($D100=1,\"\",(BP100*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ100*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.9819019001326},{"$f":"IF($D100=1,\"\",(BQ100*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA100*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.481298630136999},{"$f":"IF($D100=1,\"\",(BR100*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB100*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.037379759093099},{"$f":"IF($D100=1,\"\",(BS100*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC100*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.5021348328693},{"$f":"IF($D100=1,\"\",(BT100*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD100*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.9973419178082},{"$f":"IF($D100=1,\"\",(BU100*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE100*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.983108440123702},{"$f":"IF($D100=1,\"\",(BV100*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF100*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.9758401141553},{"$f":"IF($D100=1,\"\",(BW100*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG100*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.9819019001326},{"$f":"IF($D100=1,\"\",(BX100*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH100*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.481298630136999},{"$f":"IF($D100=1,\"\",(BY100*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI100*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.481298630136997},11.605,9.1389999999999993,10.423999999999999,11.756,11.234,9.6750000000000007,0,0,0,1.7030000000000001,2.1429999999999998,9.7040000000000006,11.605,9.1389999999999993,10.423999999999999,11.756,11.234,9.6750000000000007,0,0,0,1.7030000000000001,2.1429999999999998,9.7040000000000006,11.605,9.1389999999999993,10.423999999999999,11.756,11.234,9.6750000000000007,0,0,0,1.7030000000000001,2.1429999999999998,9.7040000000000006,{"$f":"IF($D100=1,\"\",MAX(F100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP100,0))","v":1.0344175354838683},{"$f":"IF($D100=1,\"\",MAX(G100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ100,0))","v":4.6777918868238633},{"$f":"IF($D100=1,\"\",MAX(H100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR100,0))","v":4.1072460967741904},{"$f":"IF($D100=1,\"\",MAX(I100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS100,0))","v":5.7805685806451628},{"$f":"IF($D100=1,\"\",MAX(J100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT100,0))","v":5.4637388689655211},{"$f":"IF($D100=1,\"\",MAX(K100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU100,0))","v":4.8439338444145346},{"$f":"IF($D100=1,\"\",MAX(L100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV100,0))","v":0.31438180000000138},{"$f":"IF($D100=1,\"\",MAX(M100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW100,0))","v":0},{"$f":"IF($D100=1,\"\",MAX(N100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX100,0))","v":1.7763568394002505E-15},{"$f":"IF($D100=1,\"\",MAX(O100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY100,0))","v":1.1561137161290311},{"$f":"IF($D100=1,\"\",MAX(P100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ100,0))","v":1.186537761290321},{"$f":"IF($D100=1,\"\",MAX(Q100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA100,0))","v":2.4521780399999997},{"$f":"IF($D100=1,\"\",MAX(R100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB100,0))","v":1.0344175354838683},{"$f":"IF($D100=1,\"\",MAX(S100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC100,0))","v":4.6777918868238633},{"$f":"IF($D100=1,\"\",MAX(T100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD100,0))","v":4.1072460967741904},{"$f":"IF($D100=1,\"\",MAX(U100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE100,0))","v":5.780568580645161},{"$f":"IF($D100=1,\"\",MAX(V100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF100,0))","v":5.4637388689655211},{"$f":"IF($D100=1,\"\",MAX(W100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG100,0))","v":4.8439338444145363},{"$f":"IF($D100=1,\"\",MAX(X100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH100,0))","v":0.31438180000000138},{"$f":"IF($D100=1,\"\",MAX(Y100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI100,0))","v":0},{"$f":"IF($D100=1,\"\",MAX(Z100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ100,0))","v":1.7763568394002505E-15},{"$f":"IF($D100=1,\"\",MAX(AA100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK100,0))","v":1.1561137161290311},{"$f":"IF($D100=1,\"\",MAX(AB100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL100,0))","v":1.186537761290321},{"$f":"IF($D100=1,\"\",MAX(AC100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM100,0))","v":2.4521780399999997},{"$f":"IF($D100=1,\"\",MAX(AD100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN100,0))","v":1.0344175354838718},{"$f":"IF($D100=1,\"\",MAX(AE100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO100,0))","v":4.6777918868238633},{"$f":"IF($D100=1,\"\",MAX(AF100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP100,0))","v":4.1072460967741886},{"$f":"IF($D100=1,\"\",MAX(AG100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ100,0))","v":5.7805685806451592},{"$f":"IF($D100=1,\"\",MAX(AH100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR100,0))","v":5.4637388689655211},{"$f":"IF($D100=1,\"\",MAX(AI100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS100,0))","v":4.8439338444145346},{"$f":"IF($D100=1,\"\",MAX(AJ100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT100,0))","v":0.31438179999999782},{"$f":"IF($D100=1,\"\",MAX(AK100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU100,0))","v":0},{"$f":"IF($D100=1,\"\",MAX(AL100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV100,0))","v":1.7763568394002505E-15},{"$f":"IF($D100=1,\"\",MAX(AM100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW100,0))","v":1.1561137161290294},{"$f":"IF($D100=1,\"\",MAX(AN100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX100,0))","v":1.1865377612903192},{"$f":"IF($D100=1,\"\",MAX(AO100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B100,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY100,0))","v":2.4521780399999997},{"$f":"IF($D100=1,\"\",MAX(0,F100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP100-ET100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,G100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ100-EU100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,H100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR100-EV100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,I100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS100-EW100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,J100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT100-EX100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,K100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU100-EY100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,L100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV100-EZ100))","v":0.31438180000000138},{"$f":"IF($D100=1,\"\",MAX(0,M100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW100-FA100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,N100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX100-FB100))","v":1.7763568394002505E-15},{"$f":"IF($D100=1,\"\",MAX(0,O100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY100-FC100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,P100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ100-FD100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,Q100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA100-FE100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,R100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB100-FF100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,S100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC100-FG100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,T100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD100-FH100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,U100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE100-FI100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,V100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF100-FJ100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,W100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG100-FK100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,X100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH100-FL100))","v":0.31438180000000138},{"$f":"IF($D100=1,\"\",MAX(0,Y100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI100-FM100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,Z100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ100-FN100))","v":1.7763568394002505E-15},{"$f":"IF($D100=1,\"\",MAX(0,AA100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK100-FO100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AB100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL100-FP100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AC100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM100-FQ100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AD100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN100-FR100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AE100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO100-FS100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AF100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP100-FT100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AG100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ100-FU100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AH100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR100-FV100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AI100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS100-FW100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AJ100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT100-FX100))","v":0.31438179999999782},{"$f":"IF($D100=1,\"\",MAX(0,AK100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU100-FY100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AL100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV100-FZ100))","v":1.7763568394002505E-15},{"$f":"IF($D100=1,\"\",MAX(0,AM100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW100-GA100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AN100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX100-GB100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AO100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY100-GC100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,F100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ100))","v":1.0344175354838701},{"$f":"IF($D100=1,\"\",MAX(0,G100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK100))","v":4.6777918868238615},{"$f":"IF($D100=1,\"\",MAX(0,H100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL100))","v":4.1072460967741886},{"$f":"IF($D100=1,\"\",MAX(0,I100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM100))","v":5.780568580645161},{"$f":"IF($D100=1,\"\",MAX(0,J100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN100))","v":5.4637388689655211},{"$f":"IF($D100=1,\"\",MAX(0,K100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO100))","v":4.8439338444145346},{"$f":"IF($D100=1,\"\",MAX(0,L100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP100))","v":0.31438180000000138},{"$f":"IF($D100=1,\"\",MAX(0,M100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,N100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,O100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS100))","v":1.1561137161290294},{"$f":"IF($D100=1,\"\",MAX(0,P100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT100))","v":1.1865377612903192},{"$f":"IF($D100=1,\"\",MAX(0,Q100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU100))","v":2.4521780399999997},{"$f":"IF($D100=1,\"\",MAX(0,R100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV100))","v":1.0344175354838701},{"$f":"IF($D100=1,\"\",MAX(0,S100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW100))","v":4.6777918868238615},{"$f":"IF($D100=1,\"\",MAX(0,T100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX100))","v":4.1072460967741886},{"$f":"IF($D100=1,\"\",MAX(0,U100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY100))","v":5.780568580645161},{"$f":"IF($D100=1,\"\",MAX(0,V100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ100))","v":5.4637388689655211},{"$f":"IF($D100=1,\"\",MAX(0,W100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA100))","v":4.8439338444145363},{"$f":"IF($D100=1,\"\",MAX(0,X100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB100))","v":0.31438180000000138},{"$f":"IF($D100=1,\"\",MAX(0,Y100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,Z100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AA100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE100))","v":1.1561137161290294},{"$f":"IF($D100=1,\"\",MAX(0,AB100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF100))","v":1.1865377612903192},{"$f":"IF($D100=1,\"\",MAX(0,AC100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG100))","v":2.4521780399999997},{"$f":"IF($D100=1,\"\",MAX(0,AD100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH100))","v":1.0344175354838701},{"$f":"IF($D100=1,\"\",MAX(0,AE100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI100))","v":4.6777918868238615},{"$f":"IF($D100=1,\"\",MAX(0,AF100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ100))","v":4.1072460967741886},{"$f":"IF($D100=1,\"\",MAX(0,AG100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK100))","v":5.7805685806451574},{"$f":"IF($D100=1,\"\",MAX(0,AH100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL100))","v":5.4637388689655211},{"$f":"IF($D100=1,\"\",MAX(0,AI100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM100))","v":4.8439338444145346},{"$f":"IF($D100=1,\"\",MAX(0,AJ100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN100))","v":0.3143817999999996},{"$f":"IF($D100=1,\"\",MAX(0,AK100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AL100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AM100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ100))","v":1.1561137161290294},{"$f":"IF($D100=1,\"\",MAX(0,AN100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER100))","v":1.1865377612903192},{"$f":"IF($D100=1,\"\",MAX(0,AO100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES100))","v":2.4521780399999997},{"$f":"IF($D100=1,\"\",MAX(0,F100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ100-ET100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,G100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK100-EU100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,H100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL100-EV100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,I100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM100-EW100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,J100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN100-EX100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,K100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO100-EY100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,L100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP100-EZ100))","v":0.31438180000000138},{"$f":"IF($D100=1,\"\",MAX(0,M100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ100-FA100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,N100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR100-FB100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,O100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS100-FC100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,P100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT100-FD100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,Q100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU100-FE100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,R100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV100-FF100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,S100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW100-FG100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,T100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX100-FH100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,U100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY100-FI100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,V100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ100-FJ100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,W100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA100-FK100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,X100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB100-FL100))","v":0.31438180000000138},{"$f":"IF($D100=1,\"\",MAX(0,Y100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC100-FM100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,Z100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED100-FN100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AA100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE100-FO100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AB100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF100-FP100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AC100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG100-FQ100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AD100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH100-FR100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AE100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI100-FS100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AF100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ100-FT100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AG100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK100-FU100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AH100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL100-FV100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AI100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM100-FW100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AJ100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN100-FX100))","v":0.3143817999999996},{"$f":"IF($D100=1,\"\",MAX(0,AK100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO100-FY100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AL100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP100-FZ100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AM100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ100-GA100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AN100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER100-GB100))","v":0},{"$f":"IF($D100=1,\"\",MAX(0,AO100-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B100,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES100-GC100))","v":0},1914.5851620000083,368928.15691850515,368928.15691850521,{"$f":"+LR100-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10331,"Raft River Elec Coop",0,{"$f":"+VLOOKUP($B103,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ103,AP103))))","v":30.86},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK103,AQ103))))","v":25.581000000000003},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL103,AR103))))","v":26.052999999999997},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM103,AS103))))","v":25.889000000000003},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN103,AT103))))","v":26.162999999999997},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO103,AU103))))","v":24.716000000000001},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP103,AV103))))","v":40.155000000000001},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ103,AW103))))","v":69.995999999999995},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR103,AX103))))","v":82.673000000000002},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS103,AY103))))","v":85.668999999999997},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT103,AZ103))))","v":76.472999999999999},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU103,BA103))))","v":70.326999999999998},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV103,BB103))))","v":30.86},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW103,BC103))))","v":25.581000000000003},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX103,BD103))))","v":26.052999999999997},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY103,BE103))))","v":25.889000000000003},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ103,BF103))))","v":26.162999999999997},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA103,BG103))))","v":24.716000000000001},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB103,BH103))))","v":40.155000000000001},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC103,BI103))))","v":69.995999999999995},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED103,BJ103))))","v":82.673000000000002},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE103,BK103))))","v":85.668999999999997},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF103,BL103))))","v":76.472999999999999},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG103,BM103))))","v":70.326999999999998},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH103,BN103))))","v":30.893999999999998},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI103,BO103))))","v":25.615000000000002},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ103,BP103))))","v":26.087},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK103,BQ103))))","v":25.923000000000002},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL103,BR103))))","v":26.191000000000003},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM103,BS103))))","v":24.75},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN103,BT103))))","v":40.189},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO103,BU103))))","v":70.03},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP103,BV103))))","v":82.707000000000008},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ103,BW103))))","v":85.703000000000003},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER103,BX103))))","v":76.507000000000005},{"$f":"+IF(AND($D103=0,$E103=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B103,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B103,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D103=1,\"\",IF($E103=1,IF(BlockShape=\"Yes\",VLOOKUP($B103,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES103,BY103))))","v":70.361000000000004},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.706395833333335},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.666773437500002},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.246490384615388},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.469259615384615},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.839416666666665},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.567194711538459},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.232387019230771},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.863232500000002},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.876536057692306},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.451365384615386},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.696937500000004},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.378882500000003},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.706395833333335},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.666773437500002},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.246490384615388},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.293429999999997},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.839416666666665},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.837483796296297},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.232387019230771},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.863232500000002},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.876536057692306},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":71.451365384615386},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.696937500000004},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.378882500000003},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.580449519230772},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.868702500000001},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.280490384615387},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.32743},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.910565000000002},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.871483796296296},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.281082500000004},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.781915865384619},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.910536057692305},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.428820000000002},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.070495370370367},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.412882499999995},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.580032051282053},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.714154302670622},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.287131097560977},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.777362804878049},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.713874999999998},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.332590214067277},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.847638157894735},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.830979651162792},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.665259868421046},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.232192073170737},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.093969512195116},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.779728124999998},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.580032051282053},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.714154302670622},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.287131097560977},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.804694767441863},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.713874999999998},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.282691318327977},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.847638157894735},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.830979651162792},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.665259868421046},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":73.232192073170737},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.093969512195116},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.779728124999998},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.554762195121953},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.687676012461058},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.321131097560976},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.838694767441861},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.080476351351351},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.316691318327972},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.632506249999999},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":51.351124999999996},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.699259868421045},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":69.760741279069762},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.524326923076927},{"$f":"+IF($D103=1,\"\",IF($E103=0,VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E103=1,(VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B103,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":52.813728124999997},{"$f":"IF($D103=1,\"\",(AP103*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ103*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.653404569892476},{"$f":"IF($D103=1,\"\",(AQ103*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA103*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.754106796116503},{"$f":"IF($D103=1,\"\",(AR103*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB103*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.264407258064516},{"$f":"IF($D103=1,\"\",(AS103*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC103*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.60509005376344},{"$f":"IF($D103=1,\"\",(AT103*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD103*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.785613095238094},{"$f":"IF($D103=1,\"\",(AU103*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE103*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.023835800807536},{"$f":"IF($D103=1,\"\",(AV103*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF103*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.069937499999998},{"$f":"IF($D103=1,\"\",(AW103*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG103*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.998857526881721},{"$f":"IF($D103=1,\"\",(AX103*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH103*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.787330555555549},{"$f":"IF($D103=1,\"\",(AY103*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI103*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.236461021505377},{"$f":"IF($D103=1,\"\",(AZ103*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ103*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":67.226811827956993},{"$f":"IF($D103=1,\"\",(BA103*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK103*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.001480555555553},{"$f":"IF($D103=1,\"\",(BB103*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL103*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.653404569892476},{"$f":"IF($D103=1,\"\",(BC103*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM103*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.754106796116503},{"$f":"IF($D103=1,\"\",(BD103*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN103*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.264407258064516},{"$f":"IF($D103=1,\"\",(BE103*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO103*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.605090053763437},{"$f":"IF($D103=1,\"\",(BF103*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP103*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.785613095238094},{"$f":"IF($D103=1,\"\",(BG103*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ103*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.023835800807539},{"$f":"IF($D103=1,\"\",(BH103*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR103*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.069937499999998},{"$f":"IF($D103=1,\"\",(BI103*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS103*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.998857526881721},{"$f":"IF($D103=1,\"\",(BJ103*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT103*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.787330555555549},{"$f":"IF($D103=1,\"\",(BK103*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU103*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.236461021505377},{"$f":"IF($D103=1,\"\",(BL103*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV103*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":67.226811827956993},{"$f":"IF($D103=1,\"\",(BM103*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW103*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.001480555555553},{"$f":"IF($D103=1,\"\",(BN103*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX103*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.687404569892472},{"$f":"IF($D103=1,\"\",(BO103*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY103*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.788106796116505},{"$f":"IF($D103=1,\"\",(BP103*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ103*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.298407258064518},{"$f":"IF($D103=1,\"\",(BQ103*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA103*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.639090053763439},{"$f":"IF($D103=1,\"\",(BR103*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB103*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":19.982826149425289},{"$f":"IF($D103=1,\"\",(BS103*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC103*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.057835800807535},{"$f":"IF($D103=1,\"\",(BT103*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD103*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.103937499999997},{"$f":"IF($D103=1,\"\",(BU103*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE103*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":51.032857526881713},{"$f":"IF($D103=1,\"\",(BV103*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF103*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":63.821330555555548},{"$f":"IF($D103=1,\"\",(BW103*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG103*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":72.270461021505369},{"$f":"IF($D103=1,\"\",(BX103*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH103*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":67.260811827956985},{"$f":"IF($D103=1,\"\",(BY103*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI103*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.035480555555559},6.5919999999999996,7.5179999999999998,6.15,6.4870000000000001,7.3490000000000002,5.8769999999999998,11.074,18.664000000000001,15.093999999999999,2.6509999999999998,0,11.73,6.5919999999999996,7.5179999999999998,6.15,6.4870000000000001,7.3490000000000002,5.8769999999999998,11.074,18.664000000000001,15.093999999999999,2.6509999999999998,0,11.73,6.5919999999999996,7.5179999999999998,6.15,6.4870000000000001,7.3490000000000002,5.8769999999999998,11.074,18.664000000000001,15.093999999999999,2.6509999999999998,0,11.73,{"$f":"IF($D103=1,\"\",MAX(F103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP103,0))","v":11.153604166666664},{"$f":"IF($D103=1,\"\",MAX(G103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ103,0))","v":6.9142265625000014},{"$f":"IF($D103=1,\"\",MAX(H103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR103,0))","v":7.8065096153846092},{"$f":"IF($D103=1,\"\",MAX(I103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS103,0))","v":7.4197403846153875},{"$f":"IF($D103=1,\"\",MAX(J103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT103,0))","v":6.3235833333333318},{"$f":"IF($D103=1,\"\",MAX(K103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU103,0))","v":7.1488052884615421},{"$f":"IF($D103=1,\"\",MAX(L103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV103,0))","v":16.92261298076923},{"$f":"IF($D103=1,\"\",MAX(M103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW103,0))","v":17.132767499999993},{"$f":"IF($D103=1,\"\",MAX(N103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX103,0))","v":18.796463942307696},{"$f":"IF($D103=1,\"\",MAX(O103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY103,0))","v":14.217634615384611},{"$f":"IF($D103=1,\"\",MAX(P103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ103,0))","v":6.7760624999999948},{"$f":"IF($D103=1,\"\",MAX(Q103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA103,0))","v":18.948117499999995},{"$f":"IF($D103=1,\"\",MAX(R103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB103,0))","v":11.153604166666664},{"$f":"IF($D103=1,\"\",MAX(S103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC103,0))","v":6.9142265625000014},{"$f":"IF($D103=1,\"\",MAX(T103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD103,0))","v":7.8065096153846092},{"$f":"IF($D103=1,\"\",MAX(U103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE103,0))","v":6.5955700000000057},{"$f":"IF($D103=1,\"\",MAX(V103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF103,0))","v":6.3235833333333318},{"$f":"IF($D103=1,\"\",MAX(W103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG103,0))","v":7.878516203703704},{"$f":"IF($D103=1,\"\",MAX(X103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH103,0))","v":16.92261298076923},{"$f":"IF($D103=1,\"\",MAX(Y103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI103,0))","v":17.132767499999993},{"$f":"IF($D103=1,\"\",MAX(Z103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ103,0))","v":18.796463942307696},{"$f":"IF($D103=1,\"\",MAX(AA103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK103,0))","v":14.217634615384611},{"$f":"IF($D103=1,\"\",MAX(AB103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL103,0))","v":6.7760624999999948},{"$f":"IF($D103=1,\"\",MAX(AC103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM103,0))","v":18.948117499999995},{"$f":"IF($D103=1,\"\",MAX(AD103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN103,0))","v":10.313550480769226},{"$f":"IF($D103=1,\"\",MAX(AE103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO103,0))","v":7.7462975000000007},{"$f":"IF($D103=1,\"\",MAX(AF103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP103,0))","v":7.8065096153846127},{"$f":"IF($D103=1,\"\",MAX(AG103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ103,0))","v":6.5955700000000022},{"$f":"IF($D103=1,\"\",MAX(AH103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR103,0))","v":6.2804350000000007},{"$f":"IF($D103=1,\"\",MAX(AI103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS103,0))","v":7.878516203703704},{"$f":"IF($D103=1,\"\",MAX(AJ103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT103,0))","v":15.907917499999996},{"$f":"IF($D103=1,\"\",MAX(AK103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU103,0))","v":19.248084134615382},{"$f":"IF($D103=1,\"\",MAX(AL103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV103,0))","v":18.796463942307703},{"$f":"IF($D103=1,\"\",MAX(AM103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW103,0))","v":11.274180000000001},{"$f":"IF($D103=1,\"\",MAX(AN103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX103,0))","v":9.4365046296296384},{"$f":"IF($D103=1,\"\",MAX(AO103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B103,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY103,0))","v":18.948117500000009},{"$f":"IF($D103=1,\"\",MAX(0,F103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP103-ET103))","v":4.5616041666666645},{"$f":"IF($D103=1,\"\",MAX(0,G103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ103-EU103))","v":0},{"$f":"IF($D103=1,\"\",MAX(0,H103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR103-EV103))","v":1.6565096153846088},{"$f":"IF($D103=1,\"\",MAX(0,I103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS103-EW103))","v":0.93274038461538744},{"$f":"IF($D103=1,\"\",MAX(0,J103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT103-EX103))","v":0},{"$f":"IF($D103=1,\"\",MAX(0,K103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU103-EY103))","v":1.2718052884615423},{"$f":"IF($D103=1,\"\",MAX(0,L103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV103-EZ103))","v":5.8486129807692304},{"$f":"IF($D103=1,\"\",MAX(0,M103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW103-FA103))","v":0},{"$f":"IF($D103=1,\"\",MAX(0,N103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX103-FB103))","v":3.7024639423076966},{"$f":"IF($D103=1,\"\",MAX(0,O103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY103-FC103))","v":11.566634615384611},{"$f":"IF($D103=1,\"\",MAX(0,P103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ103-FD103))","v":6.7760624999999948},{"$f":"IF($D103=1,\"\",MAX(0,Q103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA103-FE103))","v":7.2181174999999946},{"$f":"IF($D103=1,\"\",MAX(0,R103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB103-FF103))","v":4.5616041666666645},{"$f":"IF($D103=1,\"\",MAX(0,S103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC103-FG103))","v":0},{"$f":"IF($D103=1,\"\",MAX(0,T103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD103-FH103))","v":1.6565096153846088},{"$f":"IF($D103=1,\"\",MAX(0,U103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE103-FI103))","v":0.10857000000000561},{"$f":"IF($D103=1,\"\",MAX(0,V103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF103-FJ103))","v":0},{"$f":"IF($D103=1,\"\",MAX(0,W103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG103-FK103))","v":2.0015162037037042},{"$f":"IF($D103=1,\"\",MAX(0,X103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH103-FL103))","v":5.8486129807692304},{"$f":"IF($D103=1,\"\",MAX(0,Y103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI103-FM103))","v":0},{"$f":"IF($D103=1,\"\",MAX(0,Z103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ103-FN103))","v":3.7024639423076966},{"$f":"IF($D103=1,\"\",MAX(0,AA103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK103-FO103))","v":11.566634615384611},{"$f":"IF($D103=1,\"\",MAX(0,AB103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL103-FP103))","v":6.7760624999999948},{"$f":"IF($D103=1,\"\",MAX(0,AC103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM103-FQ103))","v":7.2181174999999946},{"$f":"IF($D103=1,\"\",MAX(0,AD103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN103-FR103))","v":3.7215504807692268},{"$f":"IF($D103=1,\"\",MAX(0,AE103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO103-FS103))","v":0.22829750000000093},{"$f":"IF($D103=1,\"\",MAX(0,AF103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP103-FT103))","v":1.6565096153846124},{"$f":"IF($D103=1,\"\",MAX(0,AG103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ103-FU103))","v":0.10857000000000205},{"$f":"IF($D103=1,\"\",MAX(0,AH103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR103-FV103))","v":0},{"$f":"IF($D103=1,\"\",MAX(0,AI103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS103-FW103))","v":2.0015162037037042},{"$f":"IF($D103=1,\"\",MAX(0,AJ103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT103-FX103))","v":4.8339174999999965},{"$f":"IF($D103=1,\"\",MAX(0,AK103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU103-FY103))","v":0.58408413461538089},{"$f":"IF($D103=1,\"\",MAX(0,AL103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV103-FZ103))","v":3.7024639423077037},{"$f":"IF($D103=1,\"\",MAX(0,AM103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW103-GA103))","v":8.6231800000000014},{"$f":"IF($D103=1,\"\",MAX(0,AN103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX103-GB103))","v":9.4365046296296384},{"$f":"IF($D103=1,\"\",MAX(0,AO103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY103-GC103))","v":7.2181175000000088},{"$f":"IF($D103=1,\"\",MAX(0,F103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ103))","v":11.206595430107523},{"$f":"IF($D103=1,\"\",MAX(0,G103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK103))","v":7.8268932038835004},{"$f":"IF($D103=1,\"\",MAX(0,H103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL103))","v":7.7885927419354815},{"$f":"IF($D103=1,\"\",MAX(0,I103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM103))","v":7.2839099462365624},{"$f":"IF($D103=1,\"\",MAX(0,J103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN103))","v":6.3773869047619023},{"$f":"IF($D103=1,\"\",MAX(0,K103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO103))","v":7.6921641991924652},{"$f":"IF($D103=1,\"\",MAX(0,L103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP103))","v":17.085062500000003},{"$f":"IF($D103=1,\"\",MAX(0,M103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ103))","v":18.997142473118274},{"$f":"IF($D103=1,\"\",MAX(0,N103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR103))","v":18.885669444444453},{"$f":"IF($D103=1,\"\",MAX(0,O103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS103))","v":13.43253897849462},{"$f":"IF($D103=1,\"\",MAX(0,P103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT103))","v":9.2461881720430057},{"$f":"IF($D103=1,\"\",MAX(0,Q103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU103))","v":18.325519444444446},{"$f":"IF($D103=1,\"\",MAX(0,R103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV103))","v":11.206595430107523},{"$f":"IF($D103=1,\"\",MAX(0,S103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW103))","v":7.8268932038835004},{"$f":"IF($D103=1,\"\",MAX(0,T103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX103))","v":7.7885927419354815},{"$f":"IF($D103=1,\"\",MAX(0,U103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY103))","v":7.283909946236566},{"$f":"IF($D103=1,\"\",MAX(0,V103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ103))","v":6.3773869047619023},{"$f":"IF($D103=1,\"\",MAX(0,W103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA103))","v":7.6921641991924616},{"$f":"IF($D103=1,\"\",MAX(0,X103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB103))","v":17.085062500000003},{"$f":"IF($D103=1,\"\",MAX(0,Y103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC103))","v":18.997142473118274},{"$f":"IF($D103=1,\"\",MAX(0,Z103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED103))","v":18.885669444444453},{"$f":"IF($D103=1,\"\",MAX(0,AA103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE103))","v":13.43253897849462},{"$f":"IF($D103=1,\"\",MAX(0,AB103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF103))","v":9.2461881720430057},{"$f":"IF($D103=1,\"\",MAX(0,AC103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG103))","v":18.325519444444446},{"$f":"IF($D103=1,\"\",MAX(0,AD103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH103))","v":11.206595430107527},{"$f":"IF($D103=1,\"\",MAX(0,AE103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI103))","v":7.8268932038834969},{"$f":"IF($D103=1,\"\",MAX(0,AF103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ103))","v":7.7885927419354815},{"$f":"IF($D103=1,\"\",MAX(0,AG103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK103))","v":7.2839099462365624},{"$f":"IF($D103=1,\"\",MAX(0,AH103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL103))","v":6.2081738505747133},{"$f":"IF($D103=1,\"\",MAX(0,AI103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM103))","v":7.6921641991924652},{"$f":"IF($D103=1,\"\",MAX(0,AJ103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN103))","v":17.085062500000003},{"$f":"IF($D103=1,\"\",MAX(0,AK103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO103))","v":18.997142473118288},{"$f":"IF($D103=1,\"\",MAX(0,AL103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP103))","v":18.88566944444446},{"$f":"IF($D103=1,\"\",MAX(0,AM103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ103))","v":13.432538978494634},{"$f":"IF($D103=1,\"\",MAX(0,AN103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER103))","v":9.2461881720430199},{"$f":"IF($D103=1,\"\",MAX(0,AO103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES103))","v":18.325519444444446},{"$f":"IF($D103=1,\"\",MAX(0,F103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ103-ET103))","v":4.6145954301075234},{"$f":"IF($D103=1,\"\",MAX(0,G103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK103-EU103))","v":0.30889320388350061},{"$f":"IF($D103=1,\"\",MAX(0,H103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL103-EV103))","v":1.6385927419354811},{"$f":"IF($D103=1,\"\",MAX(0,I103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM103-EW103))","v":0.79690994623656231},{"$f":"IF($D103=1,\"\",MAX(0,J103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN103-EX103))","v":0},{"$f":"IF($D103=1,\"\",MAX(0,K103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO103-EY103))","v":1.8151641991924654},{"$f":"IF($D103=1,\"\",MAX(0,L103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP103-EZ103))","v":6.0110625000000031},{"$f":"IF($D103=1,\"\",MAX(0,M103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ103-FA103))","v":0.33314247311827216},{"$f":"IF($D103=1,\"\",MAX(0,N103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR103-FB103))","v":3.7916694444444534},{"$f":"IF($D103=1,\"\",MAX(0,O103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS103-FC103))","v":10.78153897849462},{"$f":"IF($D103=1,\"\",MAX(0,P103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT103-FD103))","v":9.2461881720430057},{"$f":"IF($D103=1,\"\",MAX(0,Q103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU103-FE103))","v":6.5955194444444452},{"$f":"IF($D103=1,\"\",MAX(0,R103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV103-FF103))","v":4.6145954301075234},{"$f":"IF($D103=1,\"\",MAX(0,S103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW103-FG103))","v":0.30889320388350061},{"$f":"IF($D103=1,\"\",MAX(0,T103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX103-FH103))","v":1.6385927419354811},{"$f":"IF($D103=1,\"\",MAX(0,U103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY103-FI103))","v":0.79690994623656586},{"$f":"IF($D103=1,\"\",MAX(0,V103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ103-FJ103))","v":0},{"$f":"IF($D103=1,\"\",MAX(0,W103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA103-FK103))","v":1.8151641991924619},{"$f":"IF($D103=1,\"\",MAX(0,X103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB103-FL103))","v":6.0110625000000031},{"$f":"IF($D103=1,\"\",MAX(0,Y103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC103-FM103))","v":0.33314247311827216},{"$f":"IF($D103=1,\"\",MAX(0,Z103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED103-FN103))","v":3.7916694444444534},{"$f":"IF($D103=1,\"\",MAX(0,AA103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE103-FO103))","v":10.78153897849462},{"$f":"IF($D103=1,\"\",MAX(0,AB103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF103-FP103))","v":9.2461881720430057},{"$f":"IF($D103=1,\"\",MAX(0,AC103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG103-FQ103))","v":6.5955194444444452},{"$f":"IF($D103=1,\"\",MAX(0,AD103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH103-FR103))","v":4.6145954301075269},{"$f":"IF($D103=1,\"\",MAX(0,AE103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI103-FS103))","v":0.30889320388349706},{"$f":"IF($D103=1,\"\",MAX(0,AF103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ103-FT103))","v":1.6385927419354811},{"$f":"IF($D103=1,\"\",MAX(0,AG103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK103-FU103))","v":0.79690994623656231},{"$f":"IF($D103=1,\"\",MAX(0,AH103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL103-FV103))","v":0},{"$f":"IF($D103=1,\"\",MAX(0,AI103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM103-FW103))","v":1.8151641991924654},{"$f":"IF($D103=1,\"\",MAX(0,AJ103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN103-FX103))","v":6.0110625000000031},{"$f":"IF($D103=1,\"\",MAX(0,AK103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO103-FY103))","v":0.33314247311828638},{"$f":"IF($D103=1,\"\",MAX(0,AL103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP103-FZ103))","v":3.7916694444444605},{"$f":"IF($D103=1,\"\",MAX(0,AM103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ103-GA103))","v":10.781538978494634},{"$f":"IF($D103=1,\"\",MAX(0,AN103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER103-GB103))","v":9.2461881720430199},{"$f":"IF($D103=1,\"\",MAX(0,AO103-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B103,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES103-GC103))","v":6.5955194444444452},528133.6207851019,1418009.9812609004,1379465.9263142687,{"$f":"+LR103-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10342,"Salem Elec Coop",0,{"$f":"+VLOOKUP($B106,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ106,AP106))))","v":46.881999999999998},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK106,AQ106))))","v":55.009},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL106,AR106))))","v":69.146000000000001},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM106,AS106))))","v":60.585000000000001},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN106,AT106))))","v":62.704999999999998},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO106,AU106))))","v":55.125999999999998},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP106,AV106))))","v":51.031999999999996},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ106,AW106))))","v":52.568999999999996},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR106,AX106))))","v":65.66},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS106,AY106))))","v":71.557000000000002},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT106,AZ106))))","v":77.367000000000004},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU106,BA106))))","v":59.911999999999999},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV106,BB106))))","v":46.982999999999997},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW106,BC106))))","v":55.161000000000001},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX106,BD106))))","v":69.394999999999996},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY106,BE106))))","v":60.762},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ106,BF106))))","v":62.912999999999997},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA106,BG106))))","v":55.285000000000004},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB106,BH106))))","v":51.161000000000001},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC106,BI106))))","v":52.716999999999999},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED106,BJ106))))","v":66.010000000000005},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE106,BK106))))","v":71.959000000000003},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF106,BL106))))","v":77.826999999999998},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG106,BM106))))","v":60.209000000000003},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH106,BN106))))","v":47.066000000000003},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI106,BO106))))","v":55.288000000000004},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ106,BP106))))","v":69.603999999999999},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK106,BQ106))))","v":60.907000000000004},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL106,BR106))))","v":63.094000000000001},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM106,BS106))))","v":55.419000000000004},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN106,BT106))))","v":51.27},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO106,BU106))))","v":52.843000000000004},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP106,BV106))))","v":66.326999999999998},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ106,BW106))))","v":72.323999999999998},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER106,BX106))))","v":78.242999999999995},{"$f":"+IF(AND($D106=0,$E106=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B106,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B106,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D106=1,\"\",IF($E106=1,IF(BlockShape=\"Yes\",VLOOKUP($B106,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES106,BY106))))","v":60.475999999999999},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.977444444444437},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.045572916666664},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.590812499999998},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.843483173076919},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.894442708333337},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.496324519230761},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.695634615384613},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.635597499999996},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.3374375},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.083555288461532},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.099812499999999},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.321192499999995},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.983349537037036},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.083078125000007},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.642968749999994},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.857782500000006},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.943270833333337},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.543236111111113},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.697548076923077},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.630442500000001},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.340350961538462},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.121098557692306},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.14331009615384},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.324089999999998},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.98780769230769},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.100432500000004},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":50.668194711538462},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.866810000000008},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.980687500000002},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.547543981481482},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.679032499999998},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.594766826923077},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.328915865384616},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.183387500000009},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.120377314814817},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.312649999999998},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.845971153846151},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.42754005934718},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.031533536585364},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.023481707317075},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.69728819444444},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.04906727828746},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.747529605263157},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.850665697674415},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.38938486842105},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.392865853658535},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.151216463414634},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.321271874999997},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.797266025641022},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":35.412540059347187},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.028271341463416},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.533468023255814},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.691350694444438},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.50448231511254},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.701273026315789},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.797392441860463},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.338549342105264},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.36274695121952},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.125509146341464},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.270146875000002},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.276524390243903},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.851788161993767},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.011021341463412},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.506},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.589405405405408},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.470948553054662},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.160134375000002},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.28405792682927},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.285611842105265},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.914174418604652},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.43097435897436},{"$f":"+IF($D106=1,\"\",IF($E106=0,VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E106=1,(VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B106,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.216990625000001},{"$f":"IF($D106=1,\"\",(AP106*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ106*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.30940725806451},{"$f":"IF($D106=1,\"\",(AQ106*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA106*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.082636615811374},{"$f":"IF($D106=1,\"\",(AR106*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB106*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.49478629032258},{"$f":"IF($D106=1,\"\",(AS106*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC106*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.073374999999999},{"$f":"IF($D106=1,\"\",(AT106*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD106*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":44.09566220238095},{"$f":"IF($D106=1,\"\",(AU106*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE106*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.338514131897703},{"$f":"IF($D106=1,\"\",(AV106*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF106*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.495323611111111},{"$f":"IF($D106=1,\"\",(AW106*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG106*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.111381720430103},{"$f":"IF($D106=1,\"\",(AX106*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH106*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.714926388888891},{"$f":"IF($D106=1,\"\",(AY106*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI106*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.047874999999998},{"$f":"IF($D106=1,\"\",(AZ106*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ106*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.9504314516129},{"$f":"IF($D106=1,\"\",(BA106*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK106*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.432338888888886},{"$f":"IF($D106=1,\"\",(BB106*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL106*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.292411290322583},{"$f":"IF($D106=1,\"\",(BC106*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM106*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.095600554785022},{"$f":"IF($D106=1,\"\",(BD106*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN106*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.52251075268817},{"$f":"IF($D106=1,\"\",(BE106*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO106*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.084174731182799},{"$f":"IF($D106=1,\"\",(BF106*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP106*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":44.121019345238089},{"$f":"IF($D106=1,\"\",(BG106*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ106*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.341281292059222},{"$f":"IF($D106=1,\"\",(BH106*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR106*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.47689861111111},{"$f":"IF($D106=1,\"\",(BI106*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS106*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.083978494623658},{"$f":"IF($D106=1,\"\",(BJ106*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT106*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.695145833333328},{"$f":"IF($D106=1,\"\",(BK106*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU106*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.055588709677423},{"$f":"IF($D106=1,\"\",(BL106*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV106*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.963419354838706},{"$f":"IF($D106=1,\"\",(BM106*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW106*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.411226388888885},{"$f":"IF($D106=1,\"\",(BN106*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX106*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.265629032258069},{"$f":"IF($D106=1,\"\",(BO106*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY106*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":41.092367545076286},{"$f":"IF($D106=1,\"\",(BP106*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ106*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.529010752688173},{"$f":"IF($D106=1,\"\",(BQ106*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA106*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":43.076327956989246},{"$f":"IF($D106=1,\"\",(BR106*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB106*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":44.136119252873563},{"$f":"IF($D106=1,\"\",(BS106*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC106*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":39.329749663526243},{"$f":"IF($D106=1,\"\",(BT106*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD106*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.448411111111113},{"$f":"IF($D106=1,\"\",(BU106*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE106*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.049185483870971},{"$f":"IF($D106=1,\"\",(BV106*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF106*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.666187499999999},{"$f":"IF($D106=1,\"\",(BW106*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG106*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.048159946236566},{"$f":"IF($D106=1,\"\",(BX106*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH106*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":40.960305107526885},{"$f":"IF($D106=1,\"\",(BY106*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI106*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.381245833333331},6.1079999999999997,10.691000000000001,8.9700000000000006,8.2460000000000004,9.4870000000000001,7.0670000000000002,8,7.3780000000000001,9.5749999999999993,14.686999999999999,11.468,7.23,6.1079999999999997,10.691000000000001,8.9700000000000006,8.2460000000000004,9.4870000000000001,7.0670000000000002,8,7.3780000000000001,9.5749999999999993,14.686999999999999,11.468,7.23,6.1079999999999997,10.691000000000001,8.9700000000000006,8.2460000000000004,9.4870000000000001,7.0670000000000002,8,7.3780000000000001,9.5749999999999993,14.686999999999999,11.468,7.23,{"$f":"IF($D106=1,\"\",MAX(F106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP106,0))","v":6.9045555555555609},{"$f":"IF($D106=1,\"\",MAX(G106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ106,0))","v":8.963427083333336},{"$f":"IF($D106=1,\"\",MAX(H106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR106,0))","v":18.555187500000002},{"$f":"IF($D106=1,\"\",MAX(I106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS106,0))","v":12.741516826923082},{"$f":"IF($D106=1,\"\",MAX(J106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT106,0))","v":13.810557291666662},{"$f":"IF($D106=1,\"\",MAX(K106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU106,0))","v":11.629675480769237},{"$f":"IF($D106=1,\"\",MAX(L106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV106,0))","v":11.336365384615384},{"$f":"IF($D106=1,\"\",MAX(M106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW106,0))","v":14.9334025},{"$f":"IF($D106=1,\"\",MAX(N106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX106,0))","v":26.322562499999997},{"$f":"IF($D106=1,\"\",MAX(O106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY106,0))","v":25.47344471153847},{"$f":"IF($D106=1,\"\",MAX(P106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ106,0))","v":30.267187500000006},{"$f":"IF($D106=1,\"\",MAX(Q106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA106,0))","v":20.590807500000004},{"$f":"IF($D106=1,\"\",MAX(R106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB106,0))","v":6.9996504629629612},{"$f":"IF($D106=1,\"\",MAX(S106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC106,0))","v":9.0779218749999941},{"$f":"IF($D106=1,\"\",MAX(T106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD106,0))","v":18.752031250000002},{"$f":"IF($D106=1,\"\",MAX(U106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE106,0))","v":12.904217499999994},{"$f":"IF($D106=1,\"\",MAX(V106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF106,0))","v":13.96972916666666},{"$f":"IF($D106=1,\"\",MAX(W106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG106,0))","v":11.74176388888889},{"$f":"IF($D106=1,\"\",MAX(X106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH106,0))","v":11.463451923076924},{"$f":"IF($D106=1,\"\",MAX(Y106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI106,0))","v":15.086557499999998},{"$f":"IF($D106=1,\"\",MAX(Z106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ106,0))","v":26.669649038461543},{"$f":"IF($D106=1,\"\",MAX(AA106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK106,0))","v":25.837901442307697},{"$f":"IF($D106=1,\"\",MAX(AB106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL106,0))","v":30.683689903846158},{"$f":"IF($D106=1,\"\",MAX(AC106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM106,0))","v":20.884910000000005},{"$f":"IF($D106=1,\"\",MAX(AD106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN106,0))","v":7.0781923076923121},{"$f":"IF($D106=1,\"\",MAX(AE106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO106,0))","v":9.1875675000000001},{"$f":"IF($D106=1,\"\",MAX(AF106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP106,0))","v":18.935805288461538},{"$f":"IF($D106=1,\"\",MAX(AG106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ106,0))","v":13.040189999999996},{"$f":"IF($D106=1,\"\",MAX(AH106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR106,0))","v":14.113312499999999},{"$f":"IF($D106=1,\"\",MAX(AI106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS106,0))","v":11.871456018518522},{"$f":"IF($D106=1,\"\",MAX(AJ106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT106,0))","v":11.590967500000005},{"$f":"IF($D106=1,\"\",MAX(AK106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU106,0))","v":15.248233173076926},{"$f":"IF($D106=1,\"\",MAX(AL106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV106,0))","v":26.998084134615382},{"$f":"IF($D106=1,\"\",MAX(AM106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW106,0))","v":26.140612499999989},{"$f":"IF($D106=1,\"\",MAX(AN106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX106,0))","v":31.122622685185178},{"$f":"IF($D106=1,\"\",MAX(AO106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B106,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY106,0))","v":21.163350000000001},{"$f":"IF($D106=1,\"\",MAX(0,F106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP106-ET106))","v":0.79655555555556123},{"$f":"IF($D106=1,\"\",MAX(0,G106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ106-EU106))","v":0},{"$f":"IF($D106=1,\"\",MAX(0,H106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR106-EV106))","v":9.5851875000000017},{"$f":"IF($D106=1,\"\",MAX(0,I106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS106-EW106))","v":4.4955168269230814},{"$f":"IF($D106=1,\"\",MAX(0,J106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT106-EX106))","v":4.3235572916666616},{"$f":"IF($D106=1,\"\",MAX(0,K106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU106-EY106))","v":4.5626754807692365},{"$f":"IF($D106=1,\"\",MAX(0,L106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV106-EZ106))","v":3.3363653846153838},{"$f":"IF($D106=1,\"\",MAX(0,M106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW106-FA106))","v":7.5554024999999996},{"$f":"IF($D106=1,\"\",MAX(0,N106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX106-FB106))","v":16.747562499999997},{"$f":"IF($D106=1,\"\",MAX(0,O106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY106-FC106))","v":10.78644471153847},{"$f":"IF($D106=1,\"\",MAX(0,P106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ106-FD106))","v":18.799187500000006},{"$f":"IF($D106=1,\"\",MAX(0,Q106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA106-FE106))","v":13.360807500000004},{"$f":"IF($D106=1,\"\",MAX(0,R106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB106-FF106))","v":0.89165046296296158},{"$f":"IF($D106=1,\"\",MAX(0,S106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC106-FG106))","v":0},{"$f":"IF($D106=1,\"\",MAX(0,T106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD106-FH106))","v":9.7820312500000011},{"$f":"IF($D106=1,\"\",MAX(0,U106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE106-FI106))","v":4.6582174999999939},{"$f":"IF($D106=1,\"\",MAX(0,V106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF106-FJ106))","v":4.48272916666666},{"$f":"IF($D106=1,\"\",MAX(0,W106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG106-FK106))","v":4.6747638888888901},{"$f":"IF($D106=1,\"\",MAX(0,X106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH106-FL106))","v":3.4634519230769243},{"$f":"IF($D106=1,\"\",MAX(0,Y106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI106-FM106))","v":7.7085574999999977},{"$f":"IF($D106=1,\"\",MAX(0,Z106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ106-FN106))","v":17.094649038461544},{"$f":"IF($D106=1,\"\",MAX(0,AA106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK106-FO106))","v":11.150901442307697},{"$f":"IF($D106=1,\"\",MAX(0,AB106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL106-FP106))","v":19.215689903846158},{"$f":"IF($D106=1,\"\",MAX(0,AC106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM106-FQ106))","v":13.654910000000005},{"$f":"IF($D106=1,\"\",MAX(0,AD106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN106-FR106))","v":0.97019230769231246},{"$f":"IF($D106=1,\"\",MAX(0,AE106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO106-FS106))","v":0},{"$f":"IF($D106=1,\"\",MAX(0,AF106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP106-FT106))","v":9.9658052884615369},{"$f":"IF($D106=1,\"\",MAX(0,AG106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ106-FU106))","v":4.7941899999999951},{"$f":"IF($D106=1,\"\",MAX(0,AH106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR106-FV106))","v":4.6263124999999992},{"$f":"IF($D106=1,\"\",MAX(0,AI106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS106-FW106))","v":4.8044560185185219},{"$f":"IF($D106=1,\"\",MAX(0,AJ106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT106-FX106))","v":3.590967500000005},{"$f":"IF($D106=1,\"\",MAX(0,AK106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU106-FY106))","v":7.8702331730769259},{"$f":"IF($D106=1,\"\",MAX(0,AL106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV106-FZ106))","v":17.423084134615383},{"$f":"IF($D106=1,\"\",MAX(0,AM106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW106-GA106))","v":11.45361249999999},{"$f":"IF($D106=1,\"\",MAX(0,AN106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX106-GB106))","v":19.654622685185178},{"$f":"IF($D106=1,\"\",MAX(0,AO106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY106-GC106))","v":13.933350000000001},{"$f":"IF($D106=1,\"\",MAX(0,F106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ106))","v":11.572592741935487},{"$f":"IF($D106=1,\"\",MAX(0,G106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK106))","v":13.926363384188626},{"$f":"IF($D106=1,\"\",MAX(0,H106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL106))","v":23.651213709677421},{"$f":"IF($D106=1,\"\",MAX(0,I106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM106))","v":17.511625000000002},{"$f":"IF($D106=1,\"\",MAX(0,J106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN106))","v":18.609337797619048},{"$f":"IF($D106=1,\"\",MAX(0,K106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO106))","v":15.787485868102294},{"$f":"IF($D106=1,\"\",MAX(0,L106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP106))","v":15.536676388888885},{"$f":"IF($D106=1,\"\",MAX(0,M106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ106))","v":19.457618279569893},{"$f":"IF($D106=1,\"\",MAX(0,N106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR106))","v":30.945073611111106},{"$f":"IF($D106=1,\"\",MAX(0,O106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS106))","v":31.509125000000004},{"$f":"IF($D106=1,\"\",MAX(0,P106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT106))","v":36.416568548387104},{"$f":"IF($D106=1,\"\",MAX(0,Q106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU106))","v":25.479661111111113},{"$f":"IF($D106=1,\"\",MAX(0,R106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV106))","v":11.690588709677414},{"$f":"IF($D106=1,\"\",MAX(0,S106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW106))","v":14.065399445214979},{"$f":"IF($D106=1,\"\",MAX(0,T106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX106))","v":23.872489247311826},{"$f":"IF($D106=1,\"\",MAX(0,U106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY106))","v":17.677825268817202},{"$f":"IF($D106=1,\"\",MAX(0,V106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ106))","v":18.791980654761907},{"$f":"IF($D106=1,\"\",MAX(0,W106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA106))","v":15.943718707940782},{"$f":"IF($D106=1,\"\",MAX(0,X106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB106))","v":15.684101388888891},{"$f":"IF($D106=1,\"\",MAX(0,Y106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC106))","v":19.633021505376341},{"$f":"IF($D106=1,\"\",MAX(0,Z106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED106))","v":31.314854166666677},{"$f":"IF($D106=1,\"\",MAX(0,AA106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE106))","v":31.90341129032258},{"$f":"IF($D106=1,\"\",MAX(0,AB106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF106))","v":36.863580645161292},{"$f":"IF($D106=1,\"\",MAX(0,AC106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG106))","v":25.797773611111118},{"$f":"IF($D106=1,\"\",MAX(0,AD106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH106))","v":11.800370967741934},{"$f":"IF($D106=1,\"\",MAX(0,AE106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI106))","v":14.195632454923718},{"$f":"IF($D106=1,\"\",MAX(0,AF106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ106))","v":24.074989247311827},{"$f":"IF($D106=1,\"\",MAX(0,AG106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK106))","v":17.830672043010757},{"$f":"IF($D106=1,\"\",MAX(0,AH106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL106))","v":18.957880747126438},{"$f":"IF($D106=1,\"\",MAX(0,AI106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM106))","v":16.089250336473761},{"$f":"IF($D106=1,\"\",MAX(0,AJ106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN106))","v":15.82158888888889},{"$f":"IF($D106=1,\"\",MAX(0,AK106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO106))","v":19.793814516129032},{"$f":"IF($D106=1,\"\",MAX(0,AL106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP106))","v":31.660812499999999},{"$f":"IF($D106=1,\"\",MAX(0,AM106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ106))","v":32.275840053763432},{"$f":"IF($D106=1,\"\",MAX(0,AN106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER106))","v":37.28269489247311},{"$f":"IF($D106=1,\"\",MAX(0,AO106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES106))","v":26.094754166666668},{"$f":"IF($D106=1,\"\",MAX(0,F106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ106-ET106))","v":5.4645927419354878},{"$f":"IF($D106=1,\"\",MAX(0,G106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK106-EU106))","v":3.2353633841886253},{"$f":"IF($D106=1,\"\",MAX(0,H106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL106-EV106))","v":14.68121370967742},{"$f":"IF($D106=1,\"\",MAX(0,I106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM106-EW106))","v":9.2656250000000018},{"$f":"IF($D106=1,\"\",MAX(0,J106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN106-EX106))","v":9.1223377976190481},{"$f":"IF($D106=1,\"\",MAX(0,K106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO106-EY106))","v":8.7204858681022941},{"$f":"IF($D106=1,\"\",MAX(0,L106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP106-EZ106))","v":7.5366763888888855},{"$f":"IF($D106=1,\"\",MAX(0,M106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ106-FA106))","v":12.079618279569893},{"$f":"IF($D106=1,\"\",MAX(0,N106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR106-FB106))","v":21.370073611111106},{"$f":"IF($D106=1,\"\",MAX(0,O106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS106-FC106))","v":16.822125000000007},{"$f":"IF($D106=1,\"\",MAX(0,P106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT106-FD106))","v":24.948568548387104},{"$f":"IF($D106=1,\"\",MAX(0,Q106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU106-FE106))","v":18.249661111111113},{"$f":"IF($D106=1,\"\",MAX(0,R106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV106-FF106))","v":5.5825887096774141},{"$f":"IF($D106=1,\"\",MAX(0,S106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW106-FG106))","v":3.3743994452149781},{"$f":"IF($D106=1,\"\",MAX(0,T106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX106-FH106))","v":14.902489247311825},{"$f":"IF($D106=1,\"\",MAX(0,U106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY106-FI106))","v":9.4318252688172013},{"$f":"IF($D106=1,\"\",MAX(0,V106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ106-FJ106))","v":9.3049806547619074},{"$f":"IF($D106=1,\"\",MAX(0,W106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA106-FK106))","v":8.8767187079407819},{"$f":"IF($D106=1,\"\",MAX(0,X106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB106-FL106))","v":7.6841013888888909},{"$f":"IF($D106=1,\"\",MAX(0,Y106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC106-FM106))","v":12.255021505376341},{"$f":"IF($D106=1,\"\",MAX(0,Z106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED106-FN106))","v":21.739854166666678},{"$f":"IF($D106=1,\"\",MAX(0,AA106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE106-FO106))","v":17.216411290322583},{"$f":"IF($D106=1,\"\",MAX(0,AB106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF106-FP106))","v":25.395580645161292},{"$f":"IF($D106=1,\"\",MAX(0,AC106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG106-FQ106))","v":18.567773611111118},{"$f":"IF($D106=1,\"\",MAX(0,AD106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH106-FR106))","v":5.6923709677419341},{"$f":"IF($D106=1,\"\",MAX(0,AE106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI106-FS106))","v":3.5046324549237173},{"$f":"IF($D106=1,\"\",MAX(0,AF106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ106-FT106))","v":15.104989247311826},{"$f":"IF($D106=1,\"\",MAX(0,AG106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK106-FU106))","v":9.584672043010757},{"$f":"IF($D106=1,\"\",MAX(0,AH106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL106-FV106))","v":9.4708807471264382},{"$f":"IF($D106=1,\"\",MAX(0,AI106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM106-FW106))","v":9.0222503364737605},{"$f":"IF($D106=1,\"\",MAX(0,AJ106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN106-FX106))","v":7.8215888888888898},{"$f":"IF($D106=1,\"\",MAX(0,AK106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO106-FY106))","v":12.415814516129032},{"$f":"IF($D106=1,\"\",MAX(0,AL106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP106-FZ106))","v":22.085812499999999},{"$f":"IF($D106=1,\"\",MAX(0,AM106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ106-GA106))","v":17.588840053763434},{"$f":"IF($D106=1,\"\",MAX(0,AN106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER106-GB106))","v":25.81469489247311},{"$f":"IF($D106=1,\"\",MAX(0,AO106-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B106,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES106-GC106))","v":18.864754166666668},1059066.9229002313,2873530.1184683596,2227018.0060405098,{"$f":"+LR106-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10360,"Southside Elec Lines",0,{"$f":"+VLOOKUP($B111,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ111,AP111))))","v":7.5039999999999996},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK111,AQ111))))","v":6.7519999999999998},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL111,AR111))))","v":8.5809999999999995},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM111,AS111))))","v":8.5229999999999997},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN111,AT111))))","v":7.6219999999999999},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO111,AU111))))","v":6.5570000000000004},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP111,AV111))))","v":9.2129999999999992},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ111,AW111))))","v":12.907999999999999},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR111,AX111))))","v":18.198},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS111,AY111))))","v":17.393999999999998},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT111,AZ111))))","v":15.092000000000001},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU111,BA111))))","v":11.875},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV111,BB111))))","v":7.5449999999999999},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW111,BC111))))","v":6.7910000000000004},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX111,BD111))))","v":8.625},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY111,BE111))))","v":8.5670000000000002},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ111,BF111))))","v":7.6630000000000003},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA111,BG111))))","v":6.5960000000000001},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB111,BH111))))","v":9.2590000000000003},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC111,BI111))))","v":12.965},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED111,BJ111))))","v":18.271000000000001},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE111,BK111))))","v":17.465},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF111,BL111))))","v":15.156000000000001},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG111,BM111))))","v":11.93},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH111,BN111))))","v":7.5860000000000003},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI111,BO111))))","v":6.83},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ111,BP111))))","v":8.67},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK111,BQ111))))","v":8.6110000000000007},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL111,BR111))))","v":7.7050000000000001},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM111,BS111))))","v":6.6340000000000003},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN111,BT111))))","v":9.3049999999999997},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO111,BU111))))","v":13.022},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP111,BV111))))","v":18.344000000000001},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ111,BW111))))","v":17.536000000000001},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER111,BX111))))","v":15.22},{"$f":"+IF(AND($D111=0,$E111=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B111,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B111,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D111=1,\"\",IF($E111=1,IF(BlockShape=\"Yes\",VLOOKUP($B111,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES111,BY111))))","v":11.984},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6922361111111108},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4572604166666663},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.109865384615385},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9935985576923079},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.230419270833333},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3476682692307698},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5138725961538464},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1789275000000004},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.129685096153846},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.053156250000001},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.076115384615385},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9925224999999998},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7558217592592591},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5190703125000002},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.176848557692308},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0640725},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2944322916666664},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4062106481481482},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5798798076923077},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1615099999999998},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.127740384615386},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.054137019230769},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.070819711538462},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9724050000000002},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8280865384615383},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5767474999999997},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2441802884615392},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1306200000000004},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3161749999999994},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4677106481481479},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6558900000000003},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1253052884615382},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.125663461538462},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.0785625},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.043368055555554},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9520950000000008},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3616057692307688},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3753590504451045},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9430182926829263},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9676006097560981},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1803993055555555},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3438226299694191},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1575000000000006},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3978430232558141},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.194036184210526},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.210335365853657},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.147323170731708},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.61881875},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4207083333333328},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4360385756676557},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0081737804878053},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0296773255813951},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2438020833333328},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4084694533762061},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.219240131578947},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.382087209302326},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.192230263157896},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.211256097560977},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.142435975609756},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5997781250000003},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4861189024390242},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4984049844236758},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0736646341463416},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0958459302325583},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2663648648648653},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4700000000000006},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.2874749999999997},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3518079268292684},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.190299342105263},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.223848837209301},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.120330128205129},{"$f":"+IF($D111=1,\"\",IF($E111=0,VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E111=1,(VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B111,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.5805531249999998},{"$f":"IF($D111=1,\"\",(AP111*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ111*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5535846774193542},{"$f":"IF($D111=1,\"\",(AQ111*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA111*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4189791955617199},{"$f":"IF($D111=1,\"\",(AR111*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB111*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0363091397849464},{"$f":"IF($D111=1,\"\",(AS111*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC111*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.9821370967741938},{"$f":"IF($D111=1,\"\",(AT111*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD111*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2089821428571428},{"$f":"IF($D111=1,\"\",(AU111*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE111*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.345975773889637},{"$f":"IF($D111=1,\"\",(AV111*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF111*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.3634041666666672},{"$f":"IF($D111=1,\"\",(AW111*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG111*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8177809139784946},{"$f":"IF($D111=1,\"\",(AX111*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH111*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.734633333333333},{"$f":"IF($D111=1,\"\",(AY111*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI111*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.68159005376344},{"$f":"IF($D111=1,\"\",(AZ111*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ111*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.666647849462366},{"$f":"IF($D111=1,\"\",(BA111*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK111*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.8264319444444448},{"$f":"IF($D111=1,\"\",(BB111*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL111*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6152903225806448},{"$f":"IF($D111=1,\"\",(BC111*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM111*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4802607489597781},{"$f":"IF($D111=1,\"\",(BD111*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN111*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.102486559139785},{"$f":"IF($D111=1,\"\",(BE111*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO111*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.0481693548387092},{"$f":"IF($D111=1,\"\",(BF111*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP111*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2727336309523807},{"$f":"IF($D111=1,\"\",(BG111*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ111*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4071561238223413},{"$f":"IF($D111=1,\"\",(BH111*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR111*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.4276097222222219},{"$f":"IF($D111=1,\"\",(BI111*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS111*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.8011317204301065},{"$f":"IF($D111=1,\"\",(BJ111*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT111*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.732747222222224},{"$f":"IF($D111=1,\"\",(BK111*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU111*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.68254435483871},{"$f":"IF($D111=1,\"\",(BL111*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV111*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.661532258064517},{"$f":"IF($D111=1,\"\",(BM111*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW111*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.8067930555555547},{"$f":"IF($D111=1,\"\",(BN111*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX111*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6773266129032249},{"$f":"IF($D111=1,\"\",(BO111*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY111*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5418682385575586},{"$f":"IF($D111=1,\"\",(BP111*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ111*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1690067204301071},{"$f":"IF($D111=1,\"\",(BQ111*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA111*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1145416666666668},{"$f":"IF($D111=1,\"\",(BR111*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB111*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2949913793103445},{"$f":"IF($D111=1,\"\",(BS111*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC111*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4686689098250341},{"$f":"IF($D111=1,\"\",(BT111*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD111*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.4921499999999996},{"$f":"IF($D111=1,\"\",(BU111*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE111*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.784301075268818},{"$f":"IF($D111=1,\"\",(BV111*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF111*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.730731944444445},{"$f":"IF($D111=1,\"\",(BW111*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG111*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.683372311827958},{"$f":"IF($D111=1,\"\",(BX111*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH111*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.656287634408603},{"$f":"IF($D111=1,\"\",(BY111*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI111*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.7869652777777771},1.611,2.0339999999999998,1.8320000000000001,1.7769999999999999,2.2589999999999999,2.0299999999999998,2.472,3.004,2.3199999999999998,1.1459999999999999,0.71599999999999997,2.7829999999999999,1.611,2.0339999999999998,1.8320000000000001,1.7769999999999999,2.2589999999999999,2.0299999999999998,2.472,3.004,2.3199999999999998,1.1459999999999999,0.71599999999999997,2.7829999999999999,1.611,2.0339999999999998,1.8320000000000001,1.7769999999999999,2.2589999999999999,2.0299999999999998,2.472,3.004,2.3199999999999998,1.1459999999999999,0.71599999999999997,2.7829999999999999,{"$f":"IF($D111=1,\"\",MAX(F111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP111,0))","v":2.8117638888888887},{"$f":"IF($D111=1,\"\",MAX(G111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ111,0))","v":2.2947395833333335},{"$f":"IF($D111=1,\"\",MAX(H111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR111,0))","v":2.4711346153846145},{"$f":"IF($D111=1,\"\",MAX(I111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS111,0))","v":2.5294014423076918},{"$f":"IF($D111=1,\"\",MAX(J111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT111,0))","v":2.3915807291666669},{"$f":"IF($D111=1,\"\",MAX(K111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU111,0))","v":2.2093317307692306},{"$f":"IF($D111=1,\"\",MAX(L111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV111,0))","v":3.6991274038461528},{"$f":"IF($D111=1,\"\",MAX(M111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW111,0))","v":4.7290724999999991},{"$f":"IF($D111=1,\"\",MAX(N111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX111,0))","v":5.0683149038461544},{"$f":"IF($D111=1,\"\",MAX(O111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY111,0))","v":3.3408437499999977},{"$f":"IF($D111=1,\"\",MAX(P111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ111,0))","v":3.0158846153846159},{"$f":"IF($D111=1,\"\",MAX(Q111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA111,0))","v":4.8824775000000002},{"$f":"IF($D111=1,\"\",MAX(R111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB111,0))","v":2.7891782407407408},{"$f":"IF($D111=1,\"\",MAX(S111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC111,0))","v":2.2719296875000001},{"$f":"IF($D111=1,\"\",MAX(T111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD111,0))","v":2.448151442307692},{"$f":"IF($D111=1,\"\",MAX(U111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE111,0))","v":2.5029275000000002},{"$f":"IF($D111=1,\"\",MAX(V111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF111,0))","v":2.3685677083333339},{"$f":"IF($D111=1,\"\",MAX(W111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG111,0))","v":2.1897893518518519},{"$f":"IF($D111=1,\"\",MAX(X111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH111,0))","v":3.6791201923076926},{"$f":"IF($D111=1,\"\",MAX(Y111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI111,0))","v":4.80349},{"$f":"IF($D111=1,\"\",MAX(Z111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ111,0))","v":5.1432596153846148},{"$f":"IF($D111=1,\"\",MAX(AA111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK111,0))","v":3.410862980769231},{"$f":"IF($D111=1,\"\",MAX(AB111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL111,0))","v":3.0851802884615385},{"$f":"IF($D111=1,\"\",MAX(AC111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM111,0))","v":4.9575949999999995},{"$f":"IF($D111=1,\"\",MAX(AD111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN111,0))","v":2.757913461538462},{"$f":"IF($D111=1,\"\",MAX(AE111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO111,0))","v":2.2532525000000003},{"$f":"IF($D111=1,\"\",MAX(AF111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP111,0))","v":2.4258197115384608},{"$f":"IF($D111=1,\"\",MAX(AG111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ111,0))","v":2.4803800000000003},{"$f":"IF($D111=1,\"\",MAX(AH111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR111,0))","v":2.3888250000000006},{"$f":"IF($D111=1,\"\",MAX(AI111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS111,0))","v":2.1662893518518525},{"$f":"IF($D111=1,\"\",MAX(AJ111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT111,0))","v":3.6491099999999994},{"$f":"IF($D111=1,\"\",MAX(AK111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU111,0))","v":4.896694711538462},{"$f":"IF($D111=1,\"\",MAX(AL111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV111,0))","v":5.2183365384615392},{"$f":"IF($D111=1,\"\",MAX(AM111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW111,0))","v":3.4574375000000011},{"$f":"IF($D111=1,\"\",MAX(AN111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX111,0))","v":3.1766319444444466},{"$f":"IF($D111=1,\"\",MAX(AO111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B111,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY111,0))","v":5.0319049999999992},{"$f":"IF($D111=1,\"\",MAX(0,F111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP111-ET111))","v":1.2007638888888887},{"$f":"IF($D111=1,\"\",MAX(0,G111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ111-EU111))","v":0.26073958333333369},{"$f":"IF($D111=1,\"\",MAX(0,H111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR111-EV111))","v":0.63913461538461447},{"$f":"IF($D111=1,\"\",MAX(0,I111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS111-EW111))","v":0.7524014423076919},{"$f":"IF($D111=1,\"\",MAX(0,J111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT111-EX111))","v":0.13258072916666697},{"$f":"IF($D111=1,\"\",MAX(0,K111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU111-EY111))","v":0.17933173076923081},{"$f":"IF($D111=1,\"\",MAX(0,L111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV111-EZ111))","v":1.2271274038461528},{"$f":"IF($D111=1,\"\",MAX(0,M111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW111-FA111))","v":1.7250724999999991},{"$f":"IF($D111=1,\"\",MAX(0,N111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX111-FB111))","v":2.7483149038461545},{"$f":"IF($D111=1,\"\",MAX(0,O111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY111-FC111))","v":2.1948437499999978},{"$f":"IF($D111=1,\"\",MAX(0,P111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ111-FD111))","v":2.2998846153846157},{"$f":"IF($D111=1,\"\",MAX(0,Q111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA111-FE111))","v":2.0994775000000003},{"$f":"IF($D111=1,\"\",MAX(0,R111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB111-FF111))","v":1.1781782407407408},{"$f":"IF($D111=1,\"\",MAX(0,S111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC111-FG111))","v":0.23792968750000032},{"$f":"IF($D111=1,\"\",MAX(0,T111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD111-FH111))","v":0.61615144230769192},{"$f":"IF($D111=1,\"\",MAX(0,U111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE111-FI111))","v":0.72592750000000028},{"$f":"IF($D111=1,\"\",MAX(0,V111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF111-FJ111))","v":0.10956770833333396},{"$f":"IF($D111=1,\"\",MAX(0,W111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG111-FK111))","v":0.15978935185185206},{"$f":"IF($D111=1,\"\",MAX(0,X111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH111-FL111))","v":1.2071201923076926},{"$f":"IF($D111=1,\"\",MAX(0,Y111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI111-FM111))","v":1.79949},{"$f":"IF($D111=1,\"\",MAX(0,Z111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ111-FN111))","v":2.823259615384615},{"$f":"IF($D111=1,\"\",MAX(0,AA111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK111-FO111))","v":2.2648629807692311},{"$f":"IF($D111=1,\"\",MAX(0,AB111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL111-FP111))","v":2.3691802884615383},{"$f":"IF($D111=1,\"\",MAX(0,AC111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM111-FQ111))","v":2.1745949999999996},{"$f":"IF($D111=1,\"\",MAX(0,AD111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN111-FR111))","v":1.146913461538462},{"$f":"IF($D111=1,\"\",MAX(0,AE111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO111-FS111))","v":0.21925250000000052},{"$f":"IF($D111=1,\"\",MAX(0,AF111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP111-FT111))","v":0.59381971153846069},{"$f":"IF($D111=1,\"\",MAX(0,AG111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ111-FU111))","v":0.70338000000000034},{"$f":"IF($D111=1,\"\",MAX(0,AH111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR111-FV111))","v":0.12982500000000075},{"$f":"IF($D111=1,\"\",MAX(0,AI111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS111-FW111))","v":0.13628935185185265},{"$f":"IF($D111=1,\"\",MAX(0,AJ111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT111-FX111))","v":1.1771099999999994},{"$f":"IF($D111=1,\"\",MAX(0,AK111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU111-FY111))","v":1.892694711538462},{"$f":"IF($D111=1,\"\",MAX(0,AL111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV111-FZ111))","v":2.8983365384615394},{"$f":"IF($D111=1,\"\",MAX(0,AM111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW111-GA111))","v":2.3114375000000011},{"$f":"IF($D111=1,\"\",MAX(0,AN111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX111-GB111))","v":2.4606319444444464},{"$f":"IF($D111=1,\"\",MAX(0,AO111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY111-GC111))","v":2.2489049999999993},{"$f":"IF($D111=1,\"\",MAX(0,F111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ111))","v":2.9504153225806453},{"$f":"IF($D111=1,\"\",MAX(0,G111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK111))","v":2.3330208044382799},{"$f":"IF($D111=1,\"\",MAX(0,H111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL111))","v":2.5446908602150531},{"$f":"IF($D111=1,\"\",MAX(0,I111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM111))","v":2.5408629032258059},{"$f":"IF($D111=1,\"\",MAX(0,J111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN111))","v":2.4130178571428571},{"$f":"IF($D111=1,\"\",MAX(0,K111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO111))","v":2.2110242261103634},{"$f":"IF($D111=1,\"\",MAX(0,L111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP111))","v":3.849595833333332},{"$f":"IF($D111=1,\"\",MAX(0,M111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ111))","v":5.0902190860215049},{"$f":"IF($D111=1,\"\",MAX(0,N111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR111))","v":5.4633666666666674},{"$f":"IF($D111=1,\"\",MAX(0,O111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS111))","v":3.7124099462365585},{"$f":"IF($D111=1,\"\",MAX(0,P111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT111))","v":3.4253521505376341},{"$f":"IF($D111=1,\"\",MAX(0,Q111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU111))","v":5.0485680555555552},{"$f":"IF($D111=1,\"\",MAX(0,R111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV111))","v":2.9297096774193552},{"$f":"IF($D111=1,\"\",MAX(0,S111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW111))","v":2.3107392510402223},{"$f":"IF($D111=1,\"\",MAX(0,T111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX111))","v":2.522513440860215},{"$f":"IF($D111=1,\"\",MAX(0,U111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY111))","v":2.518830645161291},{"$f":"IF($D111=1,\"\",MAX(0,V111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ111))","v":2.3902663690476196},{"$f":"IF($D111=1,\"\",MAX(0,W111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA111))","v":2.1888438761776587},{"$f":"IF($D111=1,\"\",MAX(0,X111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB111))","v":3.8313902777777784},{"$f":"IF($D111=1,\"\",MAX(0,Y111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC111))","v":5.1638682795698934},{"$f":"IF($D111=1,\"\",MAX(0,Z111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED111))","v":5.5382527777777764},{"$f":"IF($D111=1,\"\",MAX(0,AA111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE111))","v":3.7824556451612903},{"$f":"IF($D111=1,\"\",MAX(0,AB111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF111))","v":3.4944677419354839},{"$f":"IF($D111=1,\"\",MAX(0,AC111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG111))","v":5.123206944444445},{"$f":"IF($D111=1,\"\",MAX(0,AD111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH111))","v":2.9086733870967754},{"$f":"IF($D111=1,\"\",MAX(0,AE111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI111))","v":2.2881317614424415},{"$f":"IF($D111=1,\"\",MAX(0,AF111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ111))","v":2.5009932795698928},{"$f":"IF($D111=1,\"\",MAX(0,AG111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK111))","v":2.4964583333333339},{"$f":"IF($D111=1,\"\",MAX(0,AH111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL111))","v":2.4100086206896556},{"$f":"IF($D111=1,\"\",MAX(0,AI111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM111))","v":2.1653310901749663},{"$f":"IF($D111=1,\"\",MAX(0,AJ111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN111))","v":3.8128500000000001},{"$f":"IF($D111=1,\"\",MAX(0,AK111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO111))","v":5.2376989247311823},{"$f":"IF($D111=1,\"\",MAX(0,AL111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP111))","v":5.6132680555555563},{"$f":"IF($D111=1,\"\",MAX(0,AM111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ111))","v":3.8526276881720438},{"$f":"IF($D111=1,\"\",MAX(0,AN111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER111))","v":3.5637123655913978},{"$f":"IF($D111=1,\"\",MAX(0,AO111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES111))","v":5.1970347222222228},{"$f":"IF($D111=1,\"\",MAX(0,F111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ111-ET111))","v":1.3394153225806453},{"$f":"IF($D111=1,\"\",MAX(0,G111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK111-EU111))","v":0.29902080443828005},{"$f":"IF($D111=1,\"\",MAX(0,H111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL111-EV111))","v":0.71269086021505301},{"$f":"IF($D111=1,\"\",MAX(0,I111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM111-EW111))","v":0.76386290322580597},{"$f":"IF($D111=1,\"\",MAX(0,J111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN111-EX111))","v":0.15401785714285721},{"$f":"IF($D111=1,\"\",MAX(0,K111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO111-EY111))","v":0.18102422611036362},{"$f":"IF($D111=1,\"\",MAX(0,L111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP111-EZ111))","v":1.377595833333332},{"$f":"IF($D111=1,\"\",MAX(0,M111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ111-FA111))","v":2.0862190860215049},{"$f":"IF($D111=1,\"\",MAX(0,N111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR111-FB111))","v":3.1433666666666675},{"$f":"IF($D111=1,\"\",MAX(0,O111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS111-FC111))","v":2.5664099462365586},{"$f":"IF($D111=1,\"\",MAX(0,P111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT111-FD111))","v":2.7093521505376339},{"$f":"IF($D111=1,\"\",MAX(0,Q111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU111-FE111))","v":2.2655680555555553},{"$f":"IF($D111=1,\"\",MAX(0,R111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV111-FF111))","v":1.3187096774193552},{"$f":"IF($D111=1,\"\",MAX(0,S111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW111-FG111))","v":0.27673925104022246},{"$f":"IF($D111=1,\"\",MAX(0,T111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX111-FH111))","v":0.69051344086021493},{"$f":"IF($D111=1,\"\",MAX(0,U111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY111-FI111))","v":0.74183064516129105},{"$f":"IF($D111=1,\"\",MAX(0,V111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ111-FJ111))","v":0.13126636904761968},{"$f":"IF($D111=1,\"\",MAX(0,W111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA111-FK111))","v":0.15884387617765894},{"$f":"IF($D111=1,\"\",MAX(0,X111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB111-FL111))","v":1.3593902777777784},{"$f":"IF($D111=1,\"\",MAX(0,Y111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC111-FM111))","v":2.1598682795698934},{"$f":"IF($D111=1,\"\",MAX(0,Z111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED111-FN111))","v":3.2182527777777765},{"$f":"IF($D111=1,\"\",MAX(0,AA111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE111-FO111))","v":2.6364556451612904},{"$f":"IF($D111=1,\"\",MAX(0,AB111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF111-FP111))","v":2.7784677419354837},{"$f":"IF($D111=1,\"\",MAX(0,AC111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG111-FQ111))","v":2.3402069444444451},{"$f":"IF($D111=1,\"\",MAX(0,AD111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH111-FR111))","v":1.2976733870967754},{"$f":"IF($D111=1,\"\",MAX(0,AE111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI111-FS111))","v":0.25413176144244165},{"$f":"IF($D111=1,\"\",MAX(0,AF111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ111-FT111))","v":0.66899327956989274},{"$f":"IF($D111=1,\"\",MAX(0,AG111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK111-FU111))","v":0.71945833333333398},{"$f":"IF($D111=1,\"\",MAX(0,AH111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL111-FV111))","v":0.1510086206896557},{"$f":"IF($D111=1,\"\",MAX(0,AI111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM111-FW111))","v":0.13533109017496647},{"$f":"IF($D111=1,\"\",MAX(0,AJ111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN111-FX111))","v":1.3408500000000001},{"$f":"IF($D111=1,\"\",MAX(0,AK111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO111-FY111))","v":2.2336989247311823},{"$f":"IF($D111=1,\"\",MAX(0,AL111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP111-FZ111))","v":3.2932680555555565},{"$f":"IF($D111=1,\"\",MAX(0,AM111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ111-GA111))","v":2.7066276881720439},{"$f":"IF($D111=1,\"\",MAX(0,AN111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER111-GB111))","v":2.8477123655913976},{"$f":"IF($D111=1,\"\",MAX(0,AO111-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B111,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES111-GC111))","v":2.4140347222222229},163620.33464623991,422035.66694461531,400935.50464623986,{"$f":"+LR111-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10370,"Tacoma Public Utilities",0,{"$f":"+VLOOKUP($B114,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":1},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ114,AP114))))","v":364.6739395612903},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK114,AQ114))))","v":385.29401017697609},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL114,AR114))))","v":371.71911042580621},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM114,AS114))))","v":379.91486433548391},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN114,AT114))))","v":400.45747785574679},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO114,AU114))))","v":379.5541077189767},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP114,AV114))))","v":384.479230266667},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ114,AW114))))","v":335.73212789677439},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR114,AX114))))","v":376.36437226888899},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS114,AY114))))","v":356.04273065806433},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT114,AZ114))))","v":365.10939455483867},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU114,BA114))))","v":367.46085152000006},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV114,BB114))))","v":357.88893956129039},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW114,BC114))))","v":378.29256773592209},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX114,BD114))))","v":365.1529813935482},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY114,BE114))))","v":373.12986433548394},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ114,BF114))))","v":393.17773827241382},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA114,BG114))))","v":372.75997582126473},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB114,BH114))))","v":377.46806359999994},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC114,BI114))))","v":329.60374080000042},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED114,BJ114))))","v":369.36262921333298},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE114,BK114))))","v":349.47660162580632},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF114,BL114))))","v":358.3243945548387},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG114,BM114))))","v":360.67585152000004},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH114,BN114))))","v":356.7036354517013},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI114,BO114))))","v":377.06945226084008},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ114,BP114))))","v":364.00591290039716},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK114,BQ114))))","v":371.94456022589492},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL114,BR114))))","v":379.80451591176183},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM114,BS114))))","v":371.57307641677772},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN114,BT114))))","v":376.24324935342497},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO114,BU114))))","v":328.53314353972632},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP114,BV114))))","v":368.13946122246597},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ114,BW114))))","v":348.32953313265529},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER114,BX114))))","v":357.13909044524968},{"$f":"+IF(AND($D114=0,$E114=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B114,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B114,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D114=1,\"\",IF($E114=1,IF(BlockShape=\"Yes\",VLOOKUP($B114,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES114,BY114))))","v":359.49054741041101},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":335.06299999999999},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":345.75155617198294},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":324.25451612903203},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":335.06299999999999},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":359.49467708333299},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":335.51395962314893},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":346.231766666667},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":302.63754838709701},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":345.76640138888894},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":324.25451612903203},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":335.06299999999999},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":335.06300000000005},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.27800000000002},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":338.750113730929},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":317.68838709677397},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.27800000000002},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":352.21493749999996},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.71982772543703},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":339.22059999999993},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":296.50916129032299},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":338.76465833333299},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":317.68838709677397},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.27799999999996},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.27800000000002},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":337.52699825584699},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":316.54131860362298},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":338.84171513934803},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":327.53292832095002},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":337.99578575342503},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":295.43856403004895},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":337.54149034246598},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":316.54131860362298},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":335.06299999999999},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":345.751556171983},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":324.25451612903203},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":335.06299999999999},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":359.49467708333299},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":335.51395962314899},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":346.231766666667},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":302.63754838709701},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":345.76640138888899},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":324.25451612903203},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":335.06299999999999},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":335.06299999999999},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.27800000000008},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":338.75011373092906},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":317.68838709677402},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.27800000000002},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":352.21493750000002},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.71982772543709},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":339.22059999999999},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":296.50916129032299},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":338.76465833333305},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":317.68838709677402},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.27800000000002},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":328.27800000000002},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":337.52699825584705},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":316.54131860362298},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":338.84171513934797},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":327.53292832095002},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":337.99578575342497},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":295.43856403004901},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":337.54149034246603},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":316.54131860362298},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},{"$f":"+IF($D114=1,\"\",IF($E114=0,VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E114=1,(VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B114,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},{"$f":"IF($D114=1,\"\",(AP114*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ114*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":335.06299999999999},{"$f":"IF($D114=1,\"\",(AQ114*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA114*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":345.751556171983},{"$f":"IF($D114=1,\"\",(AR114*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB114*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":324.25451612903203},{"$f":"IF($D114=1,\"\",(AS114*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC114*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":335.06299999999999},{"$f":"IF($D114=1,\"\",(AT114*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD114*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":359.49467708333299},{"$f":"IF($D114=1,\"\",(AU114*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE114*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":335.51395962314899},{"$f":"IF($D114=1,\"\",(AV114*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF114*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":346.231766666667},{"$f":"IF($D114=1,\"\",(AW114*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG114*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":302.63754838709701},{"$f":"IF($D114=1,\"\",(AX114*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH114*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":345.76640138888899},{"$f":"IF($D114=1,\"\",(AY114*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI114*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":324.25451612903203},{"$f":"IF($D114=1,\"\",(AZ114*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ114*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":335.06299999999999},{"$f":"IF($D114=1,\"\",(BA114*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK114*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":335.06300000000005},{"$f":"IF($D114=1,\"\",(BB114*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL114*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":328.27800000000008},{"$f":"IF($D114=1,\"\",(BC114*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM114*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":338.750113730929},{"$f":"IF($D114=1,\"\",(BD114*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN114*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":317.68838709677402},{"$f":"IF($D114=1,\"\",(BE114*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO114*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":328.27800000000002},{"$f":"IF($D114=1,\"\",(BF114*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP114*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":352.21493750000002},{"$f":"IF($D114=1,\"\",(BG114*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ114*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":328.71982772543703},{"$f":"IF($D114=1,\"\",(BH114*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR114*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":339.22059999999993},{"$f":"IF($D114=1,\"\",(BI114*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS114*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":296.50916129032299},{"$f":"IF($D114=1,\"\",(BJ114*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT114*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":338.76465833333299},{"$f":"IF($D114=1,\"\",(BK114*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU114*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":317.68838709677402},{"$f":"IF($D114=1,\"\",(BL114*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV114*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":328.27800000000002},{"$f":"IF($D114=1,\"\",(BM114*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW114*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":328.27800000000002},{"$f":"IF($D114=1,\"\",(BN114*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX114*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},{"$f":"IF($D114=1,\"\",(BO114*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY114*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":337.52699825584699},{"$f":"IF($D114=1,\"\",(BP114*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ114*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":316.54131860362298},{"$f":"IF($D114=1,\"\",(BQ114*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA114*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},{"$f":"IF($D114=1,\"\",(BR114*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB114*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":338.84171513934803},{"$f":"IF($D114=1,\"\",(BS114*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC114*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":327.53292832095002},{"$f":"IF($D114=1,\"\",(BT114*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD114*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":337.99578575342497},{"$f":"IF($D114=1,\"\",(BU114*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE114*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":295.43856403004895},{"$f":"IF($D114=1,\"\",(BV114*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF114*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":337.54149034246598},{"$f":"IF($D114=1,\"\",(BW114*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG114*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":316.54131860362298},{"$f":"IF($D114=1,\"\",(BX114*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH114*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},{"$f":"IF($D114=1,\"\",(BY114*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI114*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":327.09269589041099},67.671999999999997,79.457999999999998,49.852499999999999,55.177999999999997,56.851500000000001,56.121000000000002,49.262,28.8035,11.846,27.816500000000001,14.961499999999999,17.407,67.671999999999997,79.457999999999998,49.852499999999999,55.177999999999997,56.851500000000001,56.121000000000002,49.262,28.8035,11.846,27.816500000000001,14.961499999999999,17.407,67.671999999999997,79.457999999999998,49.852499999999999,55.177999999999997,56.851500000000001,56.121000000000002,49.262,28.8035,11.846,27.816500000000001,14.961499999999999,17.407,{"$f":"IF($D114=1,\"\",MAX(F114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP114,0))","v":29.610939561290309},{"$f":"IF($D114=1,\"\",MAX(G114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ114,0))","v":39.542454004993147},{"$f":"IF($D114=1,\"\",MAX(H114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR114,0))","v":47.46459429677418},{"$f":"IF($D114=1,\"\",MAX(I114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS114,0))","v":44.851864335483924},{"$f":"IF($D114=1,\"\",MAX(J114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT114,0))","v":40.9628007724138},{"$f":"IF($D114=1,\"\",MAX(K114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU114,0))","v":44.04014809582776},{"$f":"IF($D114=1,\"\",MAX(L114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV114,0))","v":38.247463600000003},{"$f":"IF($D114=1,\"\",MAX(M114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW114,0))","v":33.094579509677374},{"$f":"IF($D114=1,\"\",MAX(N114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX114,0))","v":30.597970880000048},{"$f":"IF($D114=1,\"\",MAX(O114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY114,0))","v":31.788214529032302},{"$f":"IF($D114=1,\"\",MAX(P114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ114,0))","v":30.046394554838685},{"$f":"IF($D114=1,\"\",MAX(Q114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA114,0))","v":32.397851520000017},{"$f":"IF($D114=1,\"\",MAX(R114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB114,0))","v":29.610939561290365},{"$f":"IF($D114=1,\"\",MAX(S114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC114,0))","v":39.54245400499309},{"$f":"IF($D114=1,\"\",MAX(T114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD114,0))","v":47.464594296774237},{"$f":"IF($D114=1,\"\",MAX(U114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE114,0))","v":44.851864335483924},{"$f":"IF($D114=1,\"\",MAX(V114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF114,0))","v":40.962800772413857},{"$f":"IF($D114=1,\"\",MAX(W114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG114,0))","v":44.040148095827703},{"$f":"IF($D114=1,\"\",MAX(X114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH114,0))","v":38.247463600000003},{"$f":"IF($D114=1,\"\",MAX(Y114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI114,0))","v":33.09457950967743},{"$f":"IF($D114=1,\"\",MAX(Z114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ114,0))","v":30.597970879999991},{"$f":"IF($D114=1,\"\",MAX(AA114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK114,0))","v":31.788214529032359},{"$f":"IF($D114=1,\"\",MAX(AB114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL114,0))","v":30.046394554838741},{"$f":"IF($D114=1,\"\",MAX(AC114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM114,0))","v":32.397851520000017},{"$f":"IF($D114=1,\"\",MAX(AD114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN114,0))","v":29.610939561290309},{"$f":"IF($D114=1,\"\",MAX(AE114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO114,0))","v":39.54245400499309},{"$f":"IF($D114=1,\"\",MAX(AF114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP114,0))","v":47.46459429677418},{"$f":"IF($D114=1,\"\",MAX(AG114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ114,0))","v":44.851864335483924},{"$f":"IF($D114=1,\"\",MAX(AH114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR114,0))","v":40.9628007724138},{"$f":"IF($D114=1,\"\",MAX(AI114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS114,0))","v":44.040148095827703},{"$f":"IF($D114=1,\"\",MAX(AJ114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT114,0))","v":38.247463599999946},{"$f":"IF($D114=1,\"\",MAX(AK114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU114,0))","v":33.094579509677374},{"$f":"IF($D114=1,\"\",MAX(AL114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV114,0))","v":30.597970879999991},{"$f":"IF($D114=1,\"\",MAX(AM114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW114,0))","v":31.788214529032302},{"$f":"IF($D114=1,\"\",MAX(AN114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX114,0))","v":30.046394554838685},{"$f":"IF($D114=1,\"\",MAX(AO114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B114,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY114,0))","v":32.397851520000017},{"$f":"IF($D114=1,\"\",MAX(0,F114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP114-ET114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,G114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ114-EU114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,H114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR114-EV114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,I114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS114-EW114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,J114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT114-EX114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,K114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU114-EY114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,L114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV114-EZ114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,M114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW114-FA114))","v":4.2910795096773739},{"$f":"IF($D114=1,\"\",MAX(0,N114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX114-FB114))","v":18.751970880000048},{"$f":"IF($D114=1,\"\",MAX(0,O114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY114-FC114))","v":3.971714529032301},{"$f":"IF($D114=1,\"\",MAX(0,P114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ114-FD114))","v":15.084894554838685},{"$f":"IF($D114=1,\"\",MAX(0,Q114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA114-FE114))","v":14.990851520000017},{"$f":"IF($D114=1,\"\",MAX(0,R114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB114-FF114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,S114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC114-FG114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,T114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD114-FH114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,U114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE114-FI114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,V114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF114-FJ114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,W114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG114-FK114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,X114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH114-FL114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,Y114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI114-FM114))","v":4.2910795096774308},{"$f":"IF($D114=1,\"\",MAX(0,Z114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ114-FN114))","v":18.751970879999991},{"$f":"IF($D114=1,\"\",MAX(0,AA114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK114-FO114))","v":3.9717145290323579},{"$f":"IF($D114=1,\"\",MAX(0,AB114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL114-FP114))","v":15.084894554838742},{"$f":"IF($D114=1,\"\",MAX(0,AC114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM114-FQ114))","v":14.990851520000017},{"$f":"IF($D114=1,\"\",MAX(0,AD114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN114-FR114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AE114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO114-FS114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AF114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP114-FT114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AG114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ114-FU114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AH114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR114-FV114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AI114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS114-FW114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AJ114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT114-FX114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AK114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU114-FY114))","v":4.2910795096773739},{"$f":"IF($D114=1,\"\",MAX(0,AL114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV114-FZ114))","v":18.751970879999991},{"$f":"IF($D114=1,\"\",MAX(0,AM114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW114-GA114))","v":3.971714529032301},{"$f":"IF($D114=1,\"\",MAX(0,AN114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX114-GB114))","v":15.084894554838685},{"$f":"IF($D114=1,\"\",MAX(0,AO114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY114-GC114))","v":14.990851520000017},{"$f":"IF($D114=1,\"\",MAX(0,F114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ114))","v":29.610939561290309},{"$f":"IF($D114=1,\"\",MAX(0,G114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK114))","v":39.54245400499309},{"$f":"IF($D114=1,\"\",MAX(0,H114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL114))","v":47.46459429677418},{"$f":"IF($D114=1,\"\",MAX(0,I114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM114))","v":44.851864335483924},{"$f":"IF($D114=1,\"\",MAX(0,J114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN114))","v":40.9628007724138},{"$f":"IF($D114=1,\"\",MAX(0,K114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO114))","v":44.040148095827703},{"$f":"IF($D114=1,\"\",MAX(0,L114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP114))","v":38.247463600000003},{"$f":"IF($D114=1,\"\",MAX(0,M114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ114))","v":33.094579509677374},{"$f":"IF($D114=1,\"\",MAX(0,N114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR114))","v":30.597970879999991},{"$f":"IF($D114=1,\"\",MAX(0,O114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS114))","v":31.788214529032302},{"$f":"IF($D114=1,\"\",MAX(0,P114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT114))","v":30.046394554838685},{"$f":"IF($D114=1,\"\",MAX(0,Q114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU114))","v":32.397851520000017},{"$f":"IF($D114=1,\"\",MAX(0,R114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV114))","v":29.610939561290309},{"$f":"IF($D114=1,\"\",MAX(0,S114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW114))","v":39.54245400499309},{"$f":"IF($D114=1,\"\",MAX(0,T114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX114))","v":47.46459429677418},{"$f":"IF($D114=1,\"\",MAX(0,U114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY114))","v":44.851864335483924},{"$f":"IF($D114=1,\"\",MAX(0,V114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ114))","v":40.9628007724138},{"$f":"IF($D114=1,\"\",MAX(0,W114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA114))","v":44.040148095827703},{"$f":"IF($D114=1,\"\",MAX(0,X114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB114))","v":38.247463600000003},{"$f":"IF($D114=1,\"\",MAX(0,Y114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC114))","v":33.09457950967743},{"$f":"IF($D114=1,\"\",MAX(0,Z114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED114))","v":30.597970879999991},{"$f":"IF($D114=1,\"\",MAX(0,AA114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE114))","v":31.788214529032302},{"$f":"IF($D114=1,\"\",MAX(0,AB114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF114))","v":30.046394554838685},{"$f":"IF($D114=1,\"\",MAX(0,AC114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG114))","v":32.397851520000017},{"$f":"IF($D114=1,\"\",MAX(0,AD114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH114))","v":29.610939561290309},{"$f":"IF($D114=1,\"\",MAX(0,AE114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI114))","v":39.54245400499309},{"$f":"IF($D114=1,\"\",MAX(0,AF114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ114))","v":47.46459429677418},{"$f":"IF($D114=1,\"\",MAX(0,AG114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK114))","v":44.851864335483924},{"$f":"IF($D114=1,\"\",MAX(0,AH114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL114))","v":40.9628007724138},{"$f":"IF($D114=1,\"\",MAX(0,AI114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM114))","v":44.040148095827703},{"$f":"IF($D114=1,\"\",MAX(0,AJ114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN114))","v":38.247463600000003},{"$f":"IF($D114=1,\"\",MAX(0,AK114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO114))","v":33.094579509677374},{"$f":"IF($D114=1,\"\",MAX(0,AL114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP114))","v":30.597970879999991},{"$f":"IF($D114=1,\"\",MAX(0,AM114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ114))","v":31.788214529032302},{"$f":"IF($D114=1,\"\",MAX(0,AN114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER114))","v":30.046394554838685},{"$f":"IF($D114=1,\"\",MAX(0,AO114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES114))","v":32.397851520000017},{"$f":"IF($D114=1,\"\",MAX(0,F114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ114-ET114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,G114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK114-EU114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,H114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL114-EV114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,I114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM114-EW114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,J114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN114-EX114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,K114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO114-EY114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,L114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP114-EZ114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,M114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ114-FA114))","v":4.2910795096773739},{"$f":"IF($D114=1,\"\",MAX(0,N114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR114-FB114))","v":18.751970879999991},{"$f":"IF($D114=1,\"\",MAX(0,O114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS114-FC114))","v":3.971714529032301},{"$f":"IF($D114=1,\"\",MAX(0,P114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT114-FD114))","v":15.084894554838685},{"$f":"IF($D114=1,\"\",MAX(0,Q114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU114-FE114))","v":14.990851520000017},{"$f":"IF($D114=1,\"\",MAX(0,R114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV114-FF114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,S114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW114-FG114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,T114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX114-FH114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,U114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY114-FI114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,V114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ114-FJ114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,W114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA114-FK114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,X114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB114-FL114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,Y114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC114-FM114))","v":4.2910795096774308},{"$f":"IF($D114=1,\"\",MAX(0,Z114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED114-FN114))","v":18.751970879999991},{"$f":"IF($D114=1,\"\",MAX(0,AA114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE114-FO114))","v":3.971714529032301},{"$f":"IF($D114=1,\"\",MAX(0,AB114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF114-FP114))","v":15.084894554838685},{"$f":"IF($D114=1,\"\",MAX(0,AC114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG114-FQ114))","v":14.990851520000017},{"$f":"IF($D114=1,\"\",MAX(0,AD114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH114-FR114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AE114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI114-FS114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AF114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ114-FT114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AG114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK114-FU114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AH114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL114-FV114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AI114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM114-FW114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AJ114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN114-FX114))","v":0},{"$f":"IF($D114=1,\"\",MAX(0,AK114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO114-FY114))","v":4.2910795096773739},{"$f":"IF($D114=1,\"\",MAX(0,AL114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP114-FZ114))","v":18.751970879999991},{"$f":"IF($D114=1,\"\",MAX(0,AM114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ114-GA114))","v":3.971714529032301},{"$f":"IF($D114=1,\"\",MAX(0,AN114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER114-GB114))","v":15.084894554838685},{"$f":"IF($D114=1,\"\",MAX(0,AO114-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B114,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES114-GC114))","v":14.990851520000017},611383.06768686569,4697735.1956407083,4697735.1956407111,{"$f":"+LR114-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10378,"Coulee Dam, City of",0,{"$f":"+VLOOKUP($B117,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ117,AP117))))","v":2.8149999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK117,AQ117))))","v":3.86},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL117,AR117))))","v":4.7889999999999997},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM117,AS117))))","v":5.0679999999999996},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN117,AT117))))","v":4.617},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO117,AU117))))","v":3.9169999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP117,AV117))))","v":3.3490000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ117,AW117))))","v":2.13},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR117,AX117))))","v":2.282},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS117,AY117))))","v":2.5139999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT117,AZ117))))","v":2.4700000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU117,BA117))))","v":2.238},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV117,BB117))))","v":2.8149999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW117,BC117))))","v":3.86},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX117,BD117))))","v":4.79},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY117,BE117))))","v":5.0679999999999996},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ117,BF117))))","v":4.617},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA117,BG117))))","v":3.9169999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB117,BH117))))","v":3.3490000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC117,BI117))))","v":2.13},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED117,BJ117))))","v":2.282},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE117,BK117))))","v":2.5139999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF117,BL117))))","v":2.4700000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG117,BM117))))","v":2.238},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH117,BN117))))","v":2.8149999999999999},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI117,BO117))))","v":3.86},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ117,BP117))))","v":4.79},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK117,BQ117))))","v":5.0679999999999996},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL117,BR117))))","v":4.617},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM117,BS117))))","v":3.9169999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN117,BT117))))","v":3.3490000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO117,BU117))))","v":2.13},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP117,BV117))))","v":2.282},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ117,BW117))))","v":2.5139999999999998},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER117,BX117))))","v":2.4700000000000002},{"$f":"+IF(AND($D117=0,$E117=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B117,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B117,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D117=1,\"\",IF($E117=1,IF(BlockShape=\"Yes\",VLOOKUP($B117,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES117,BY117))))","v":2.238},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.755451388888889},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5847083333333334},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.453983173076923},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.3137451923076924},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9782421874999998},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4445528846153843},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.8979783653846154},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4971749999999999},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5502379807692308},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7646153846153847},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7455240384615385},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4941800000000001},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7657800925925926},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5952083333333333},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4639567307692309},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4566649999999997},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9881953125000003},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3638680555555558},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.9080841346153847},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5081024999999999},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5608509615384614},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7752451923076922},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7565384615384616},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5047600000000001},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.844420673076923},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5014775},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4739302884615384},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.4670350000000001},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9301125000000003},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.3737222222222223},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.994915},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4606057692307692},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5714639423076924},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.85731},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.7020879629629631},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.5153375},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4609839743589743},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.105673590504451},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1625640243902438},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.0356463414634147},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7327812500000004},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1095749235474006},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6744605263157895},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1042994186046513},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2003881578947369},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.377719512195122},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2377378048780487},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1837656249999999},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4695801282051282},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.1142284866468843},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1716951219512195},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9031656976744187},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7419131944444448},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2273890675241157},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.6833749999999998},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1123604651162791},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2086052631578947},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3860182926829268},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2455487804878049},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1921437500000001},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.4060701219512195},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2285887850467287},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":3.1808262195121948},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.9118749999999998},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7249493243243244},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.2366752411575561},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.607675},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.1750762195121951},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.216825657894737},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3294651162790698},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.3176346153846152},{"$f":"+IF($D117=1,\"\",IF($E117=0,VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E117=1,(VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B117,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":1.2005250000000001},{"$f":"IF($D117=1,\"\",(AP117*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ117*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6319650537634409},{"$f":"IF($D117=1,\"\",(AQ117*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA117*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3608044382801663},{"$f":"IF($D117=1,\"\",(AR117*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB117*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.325508064516129},{"$f":"IF($D117=1,\"\",(AS117*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC117*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.1911424731182798},{"$f":"IF($D117=1,\"\",(AT117*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD117*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8730446428571432},{"$f":"IF($D117=1,\"\",(AU117*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE117*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.2971265141318975},{"$f":"IF($D117=1,\"\",(AV117*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF117*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8036041666666667},{"$f":"IF($D117=1,\"\",(AW117*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG117*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3155228494623656},{"$f":"IF($D117=1,\"\",(AX117*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH117*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.402523611111111},{"$f":"IF($D117=1,\"\",(AY117*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI117*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5940483870967741},{"$f":"IF($D117=1,\"\",(AZ117*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ117*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5216612903225806},{"$f":"IF($D117=1,\"\",(BA117*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK117*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3562180555555554},{"$f":"IF($D117=1,\"\",(BB117*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL117*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6415672043010754},{"$f":"IF($D117=1,\"\",(BC117*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM117*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3703952843273228},{"$f":"IF($D117=1,\"\",(BD117*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN117*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3351102150537635},{"$f":"IF($D117=1,\"\",(BE117*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO117*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2007459677419354},{"$f":"IF($D117=1,\"\",(BF117*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP117*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8826458333333336},{"$f":"IF($D117=1,\"\",(BG117*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ117*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.306741588156124},{"$f":"IF($D117=1,\"\",(BH117*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR117*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8132069444444445},{"$f":"IF($D117=1,\"\",(BI117*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS117*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3251250000000001},{"$f":"IF($D117=1,\"\",(BJ117*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT117*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4121250000000001},{"$f":"IF($D117=1,\"\",(BK117*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU117*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6036505376344086},{"$f":"IF($D117=1,\"\",(BL117*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV117*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.531263440860215},{"$f":"IF($D117=1,\"\",(BM117*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW117*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3658194444444445},{"$f":"IF($D117=1,\"\",(BN117*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX117*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.6511693548387096},{"$f":"IF($D117=1,\"\",(BO117*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY117*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3799833564493755},{"$f":"IF($D117=1,\"\",(BP117*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ117*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.3447123655913975},{"$f":"IF($D117=1,\"\",(BQ117*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA117*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":3.2103481182795695},{"$f":"IF($D117=1,\"\",(BR117*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB117*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.842859195402299},{"$f":"IF($D117=1,\"\",(BS117*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC117*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.3163580080753703},{"$f":"IF($D117=1,\"\",(BT117*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD117*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.8228083333333334},{"$f":"IF($D117=1,\"\",(BU117*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE117*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3347271505376344},{"$f":"IF($D117=1,\"\",(BV117*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF117*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.4217277777777777},{"$f":"IF($D117=1,\"\",(BW117*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG117*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.613252688172043},{"$f":"IF($D117=1,\"\",(BX117*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH117*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.5408655913978495},{"$f":"IF($D117=1,\"\",(BY117*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI117*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":1.3754208333333333},0.995,1.1930000000000001,0.52900000000000003,0.78300000000000003,1.0129999999999999,0.96499999999999997,0.85899999999999999,0.43099999999999999,0.34699999999999998,0.34100000000000003,0.38200000000000001,0.191,0.995,1.1930000000000001,0.52900000000000003,0.78300000000000003,1.0129999999999999,0.96499999999999997,0.85899999999999999,0.43099999999999999,0.34699999999999998,0.34100000000000003,0.38200000000000001,0.191,0.995,1.1930000000000001,0.52900000000000003,0.78300000000000003,1.0129999999999999,0.96499999999999997,0.85899999999999999,0.43099999999999999,0.34699999999999998,0.34100000000000003,0.38200000000000001,0.191,{"$f":"IF($D117=1,\"\",MAX(F117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP117,0))","v":1.059548611111111},{"$f":"IF($D117=1,\"\",MAX(G117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ117,0))","v":1.2752916666666665},{"$f":"IF($D117=1,\"\",MAX(H117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR117,0))","v":1.3350168269230767},{"$f":"IF($D117=1,\"\",MAX(I117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS117,0))","v":1.7542548076923072},{"$f":"IF($D117=1,\"\",MAX(J117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT117,0))","v":1.6387578125000002},{"$f":"IF($D117=1,\"\",MAX(K117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU117,0))","v":1.4724471153846155},{"$f":"IF($D117=1,\"\",MAX(L117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV117,0))","v":1.4510216346153848},{"$f":"IF($D117=1,\"\",MAX(M117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW117,0))","v":0.63282499999999997},{"$f":"IF($D117=1,\"\",MAX(N117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX117,0))","v":0.73176201923076922},{"$f":"IF($D117=1,\"\",MAX(O117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY117,0))","v":0.74938461538461509},{"$f":"IF($D117=1,\"\",MAX(P117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ117,0))","v":0.72447596153846172},{"$f":"IF($D117=1,\"\",MAX(Q117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA117,0))","v":0.74381999999999993},{"$f":"IF($D117=1,\"\",MAX(R117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB117,0))","v":1.0492199074074073},{"$f":"IF($D117=1,\"\",MAX(S117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC117,0))","v":1.2647916666666665},{"$f":"IF($D117=1,\"\",MAX(T117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD117,0))","v":1.3260432692307691},{"$f":"IF($D117=1,\"\",MAX(U117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE117,0))","v":1.611335},{"$f":"IF($D117=1,\"\",MAX(V117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF117,0))","v":1.6288046874999997},{"$f":"IF($D117=1,\"\",MAX(W117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG117,0))","v":1.553131944444444},{"$f":"IF($D117=1,\"\",MAX(X117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH117,0))","v":1.4409158653846155},{"$f":"IF($D117=1,\"\",MAX(Y117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI117,0))","v":0.62189749999999999},{"$f":"IF($D117=1,\"\",MAX(Z117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ117,0))","v":0.72114903846153866},{"$f":"IF($D117=1,\"\",MAX(AA117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK117,0))","v":0.73875480769230761},{"$f":"IF($D117=1,\"\",MAX(AB117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL117,0))","v":0.71346153846153859},{"$f":"IF($D117=1,\"\",MAX(AC117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM117,0))","v":0.73323999999999989},{"$f":"IF($D117=1,\"\",MAX(AD117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN117,0))","v":0.97057932692307691},{"$f":"IF($D117=1,\"\",MAX(AE117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO117,0))","v":1.3585224999999999},{"$f":"IF($D117=1,\"\",MAX(AF117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP117,0))","v":1.3160697115384616},{"$f":"IF($D117=1,\"\",MAX(AG117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ117,0))","v":1.6009649999999995},{"$f":"IF($D117=1,\"\",MAX(AH117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR117,0))","v":1.6868874999999997},{"$f":"IF($D117=1,\"\",MAX(AI117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS117,0))","v":1.5432777777777775},{"$f":"IF($D117=1,\"\",MAX(AJ117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT117,0))","v":1.3540850000000002},{"$f":"IF($D117=1,\"\",MAX(AK117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU117,0))","v":0.66939423076923066},{"$f":"IF($D117=1,\"\",MAX(AL117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV117,0))","v":0.71053605769230765},{"$f":"IF($D117=1,\"\",MAX(AM117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW117,0))","v":0.65668999999999977},{"$f":"IF($D117=1,\"\",MAX(AN117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX117,0))","v":0.76791203703703714},{"$f":"IF($D117=1,\"\",MAX(AO117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B117,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY117,0))","v":0.72266249999999999},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP117-ET117))","v":6.4548611111110987E-2},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ117-EU117))","v":8.229166666666643E-2},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR117-EV117))","v":0.80601682692307663},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS117-EW117))","v":0.97125480769230721},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT117-EX117))","v":0.62575781250000029},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU117-EY117))","v":0.50744711538461551},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV117-EZ117))","v":0.59202163461538482},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW117-FA117))","v":0.20182499999999998},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX117-FB117))","v":0.38476201923076925},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY117-FC117))","v":0.40838461538461507},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ117-FD117))","v":0.34247596153846172},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA117-FE117))","v":0.55281999999999987},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB117-FF117))","v":5.4219907407407342E-2},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC117-FG117))","v":7.1791666666666476E-2},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD117-FH117))","v":0.79704326923076907},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE117-FI117))","v":0.82833499999999993},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF117-FJ117))","v":0.61580468749999984},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG117-FK117))","v":0.58813194444444405},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH117-FL117))","v":0.58191586538461548},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI117-FM117))","v":0.1908975},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ117-FN117))","v":0.37414903846153869},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK117-FO117))","v":0.39775480769230759},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL117-FP117))","v":0.33146153846153859},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM117-FQ117))","v":0.54223999999999983},{"$f":"IF($D117=1,\"\",MAX(0,AD117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN117-FR117))","v":0},{"$f":"IF($D117=1,\"\",MAX(0,AE117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO117-FS117))","v":0.16552249999999979},{"$f":"IF($D117=1,\"\",MAX(0,AF117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP117-FT117))","v":0.78706971153846161},{"$f":"IF($D117=1,\"\",MAX(0,AG117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ117-FU117))","v":0.8179649999999995},{"$f":"IF($D117=1,\"\",MAX(0,AH117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR117-FV117))","v":0.67388749999999975},{"$f":"IF($D117=1,\"\",MAX(0,AI117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS117-FW117))","v":0.57827777777777756},{"$f":"IF($D117=1,\"\",MAX(0,AJ117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT117-FX117))","v":0.49508500000000022},{"$f":"IF($D117=1,\"\",MAX(0,AK117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU117-FY117))","v":0.23839423076923066},{"$f":"IF($D117=1,\"\",MAX(0,AL117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV117-FZ117))","v":0.36353605769230768},{"$f":"IF($D117=1,\"\",MAX(0,AM117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW117-GA117))","v":0.31568999999999975},{"$f":"IF($D117=1,\"\",MAX(0,AN117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX117-GB117))","v":0.38591203703703714},{"$f":"IF($D117=1,\"\",MAX(0,AO117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY117-GC117))","v":0.53166249999999993},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ117))","v":1.183034946236559},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK117))","v":1.4991955617198336},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL117))","v":1.4634919354838707},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM117))","v":1.8768575268817198},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN117))","v":1.7439553571428568},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO117))","v":1.6198734858681023},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP117))","v":1.5453958333333335},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ117))","v":0.81447715053763425},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR117))","v":0.87947638888888902},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS117))","v":0.91995161290322569},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT117))","v":0.94833870967741962},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU117))","v":0.88178194444444458},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV117))","v":1.1734327956989246},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW117))","v":1.489604715672677},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX117))","v":1.4548897849462366},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY117))","v":1.8672540322580642},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ117))","v":1.7343541666666664},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA117))","v":1.6102584118438759},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB117))","v":1.5357930555555557},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC117))","v":0.80487499999999979},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED117))","v":0.86987499999999995},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE117))","v":0.91034946236559122},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF117))","v":0.93873655913978515},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG117))","v":0.87218055555555551},{"$f":"IF($D117=1,\"\",MAX(0,AD117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH117))","v":1.1638306451612903},{"$f":"IF($D117=1,\"\",MAX(0,AE117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI117))","v":1.4800166435506243},{"$f":"IF($D117=1,\"\",MAX(0,AF117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ117))","v":1.4452876344086025},{"$f":"IF($D117=1,\"\",MAX(0,AG117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK117))","v":1.8576518817204302},{"$f":"IF($D117=1,\"\",MAX(0,AH117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL117))","v":1.774140804597701},{"$f":"IF($D117=1,\"\",MAX(0,AI117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM117))","v":1.6006419919246295},{"$f":"IF($D117=1,\"\",MAX(0,AJ117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN117))","v":1.5261916666666668},{"$f":"IF($D117=1,\"\",MAX(0,AK117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO117))","v":0.79527284946236554},{"$f":"IF($D117=1,\"\",MAX(0,AL117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP117))","v":0.86027222222222233},{"$f":"IF($D117=1,\"\",MAX(0,AM117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ117))","v":0.90074731182795675},{"$f":"IF($D117=1,\"\",MAX(0,AN117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER117))","v":0.92913440860215069},{"$f":"IF($D117=1,\"\",MAX(0,AO117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES117))","v":0.86257916666666667},{"$f":"IF($D117=1,\"\",MAX(0,F117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ117-ET117))","v":0.18803494623655903},{"$f":"IF($D117=1,\"\",MAX(0,G117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK117-EU117))","v":0.30619556171983353},{"$f":"IF($D117=1,\"\",MAX(0,H117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL117-EV117))","v":0.93449193548387066},{"$f":"IF($D117=1,\"\",MAX(0,I117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM117-EW117))","v":1.0938575268817199},{"$f":"IF($D117=1,\"\",MAX(0,J117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN117-EX117))","v":0.73095535714285687},{"$f":"IF($D117=1,\"\",MAX(0,K117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO117-EY117))","v":0.65487348586810235},{"$f":"IF($D117=1,\"\",MAX(0,L117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP117-EZ117))","v":0.68639583333333354},{"$f":"IF($D117=1,\"\",MAX(0,M117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ117-FA117))","v":0.38347715053763426},{"$f":"IF($D117=1,\"\",MAX(0,N117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR117-FB117))","v":0.53247638888888904},{"$f":"IF($D117=1,\"\",MAX(0,O117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS117-FC117))","v":0.57895161290322572},{"$f":"IF($D117=1,\"\",MAX(0,P117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT117-FD117))","v":0.56633870967741962},{"$f":"IF($D117=1,\"\",MAX(0,Q117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU117-FE117))","v":0.69078194444444452},{"$f":"IF($D117=1,\"\",MAX(0,R117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV117-FF117))","v":0.17843279569892456},{"$f":"IF($D117=1,\"\",MAX(0,S117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW117-FG117))","v":0.29660471567267699},{"$f":"IF($D117=1,\"\",MAX(0,T117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX117-FH117))","v":0.92588978494623653},{"$f":"IF($D117=1,\"\",MAX(0,U117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY117-FI117))","v":1.0842540322580643},{"$f":"IF($D117=1,\"\",MAX(0,V117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ117-FJ117))","v":0.72135416666666652},{"$f":"IF($D117=1,\"\",MAX(0,W117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA117-FK117))","v":0.64525841184387589},{"$f":"IF($D117=1,\"\",MAX(0,X117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB117-FL117))","v":0.67679305555555569},{"$f":"IF($D117=1,\"\",MAX(0,Y117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC117-FM117))","v":0.37387499999999979},{"$f":"IF($D117=1,\"\",MAX(0,Z117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED117-FN117))","v":0.52287499999999998},{"$f":"IF($D117=1,\"\",MAX(0,AA117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE117-FO117))","v":0.56934946236559125},{"$f":"IF($D117=1,\"\",MAX(0,AB117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF117-FP117))","v":0.55673655913978515},{"$f":"IF($D117=1,\"\",MAX(0,AC117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG117-FQ117))","v":0.68118055555555546},{"$f":"IF($D117=1,\"\",MAX(0,AD117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH117-FR117))","v":0.16883064516129032},{"$f":"IF($D117=1,\"\",MAX(0,AE117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI117-FS117))","v":0.28701664355062428},{"$f":"IF($D117=1,\"\",MAX(0,AF117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ117-FT117))","v":0.9162876344086025},{"$f":"IF($D117=1,\"\",MAX(0,AG117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK117-FU117))","v":1.0746518817204302},{"$f":"IF($D117=1,\"\",MAX(0,AH117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL117-FV117))","v":0.76114080459770106},{"$f":"IF($D117=1,\"\",MAX(0,AI117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM117-FW117))","v":0.63564199192462956},{"$f":"IF($D117=1,\"\",MAX(0,AJ117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN117-FX117))","v":0.66719166666666685},{"$f":"IF($D117=1,\"\",MAX(0,AK117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO117-FY117))","v":0.36427284946236554},{"$f":"IF($D117=1,\"\",MAX(0,AL117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP117-FZ117))","v":0.51327222222222235},{"$f":"IF($D117=1,\"\",MAX(0,AM117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ117-GA117))","v":0.55974731182795678},{"$f":"IF($D117=1,\"\",MAX(0,AN117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER117-GB117))","v":0.54713440860215068},{"$f":"IF($D117=1,\"\",MAX(0,AO117-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B117,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES117-GC117))","v":0.67157916666666662},59528.242617711272,163529.35225325087,143607.6461193139,{"$f":"+LR117-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10388,"Umatilla Elec Coop",0,{"$f":"+VLOOKUP($B119,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ119,AP119))))","v":178.21770090953703},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK119,AQ119))))","v":61.322667068854813},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL119,AR119))))","v":160.86359098557688},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM119,AS119))))","v":198.94956262324376},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN119,AT119))))","v":141.5726692708335},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO119,AU119))))","v":96.492796069919066},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP119,AV119))))","v":223.69996346897972},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ119,AW119))))","v":113.42407812499998},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR119,AX119))))","v":222.47427628163132},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS119,AY119))))","v":237.57959158653841},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT119,AZ119))))","v":131.80919146634591},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU119,BA119))))","v":210.00464539175891},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV119,BB119))))","v":187.26324363425925},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW119,BC119))))","v":44.572358826710186},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX119,BD119))))","v":196.44920693396858},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY119,BE119))))","v":131.23347339489561},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ119,BF119))))","v":143.86595677083335},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA119,BG119))))","v":270.67039548337226},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB119,BH119))))","v":252.38119754730945},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC119,BI119))))","v":103.58590624999998},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED119,BJ119))))","v":264.95441430233706},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE119,BK119))))","v":254.59886995192284},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF119,BL119))))","v":180.5949813751526},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG119,BM119))))","v":186.20771399639438},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH119,BN119))))","v":69.972225360576815},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI119,BO119))))","v":171.10254302170335},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ119,BP119))))","v":220.6041919900353},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK119,BQ119))))","v":133.14971250544181},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL119,BR119))))","v":165.162040375},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM119,BS119))))","v":285.00314107610427},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN119,BT119))))","v":58.398196856366908},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO119,BU119))))","v":231.86738762019223},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP119,BV119))))","v":279.21581846963932},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ119,BW119))))","v":134.82239975000005},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER119,BX119))))","v":331.9357070955204},{"$f":"+IF(AND($D119=0,$E119=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B119,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B119,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D119=1,\"\",IF($E119=1,IF(BlockShape=\"Yes\",VLOOKUP($B119,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES119,BY119))))","v":201.38769542401099},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":159.09841435185189},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.677716145833379},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.99340624999996},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":174.46531249999987},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":129.61244791666681},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":43.55620913461518},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":129.19848557692296},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":102.79531249999999},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":181.84917788461519},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":221.03337019230764},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":120.30080048076903},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":160.70093750000001},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":173.12445601851854},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.365867187500044},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.71275961538441},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":102.33359499999992},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":131.79653125000004},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.29662037037041},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.69848557692296},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":93.425624999999997},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":189.77480769230758},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":237.24220673076903},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":107.23754807692295},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":170.455625},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":61.422420673076815},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":139.77715750000004},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":183.13320913461519},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":104.02903250000003},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":152.08215750000002},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":132.10596990740737},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.23778250000003},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":215.60210817307683},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":201.19180288461519},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":123.17309500000003},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":220.37607870370374},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":184.83184500000004},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.477131410256384},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":147.72178041543006},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.070685975609749},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":-13.787070121951174},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.201857638888924},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":161.39777370030558},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":64.306184210526368},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":135.03816860465119},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":94.188279605263233},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":74.372515243902427},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":182.92377439024378},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.639531250000076},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.05525641025638},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":169.72734421364981},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.668246951219327},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":78.843220930232476},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":42.287687499999976},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.695443729903339},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.412065789473431},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":145.9353343023256},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":83.341546052631443},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.816112804877861},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":199.49294207317089},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.444024999999968},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":166.51296951219499},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.920015576323841},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":-6.3239207317074477},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":77.040133720930186},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.733402027026829},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":44.642819935691371},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":223.92493125000001},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":-6.2850487804879354},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.900249999999929},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":195.15241569767437},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.754051282051172},{"$f":"+IF($D119=1,\"\",IF($E119=0,VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E119=1,(VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B119,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.647587500000007},{"$f":"IF($D119=1,\"\",(AP119*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ119*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":107.67658602150539},{"$f":"IF($D119=1,\"\",(AQ119*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA119*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.906356449375792},{"$f":"IF($D119=1,\"\",(AR119*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB119*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":99.532852150537607},{"$f":"IF($D119=1,\"\",(AS119*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC119*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.472326612903174},{"$f":"IF($D119=1,\"\",(AT119*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD119*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.436480654761993},{"$f":"IF($D119=1,\"\",(AU119*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE119*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":95.419185733512577},{"$f":"IF($D119=1,\"\",(AV119*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF119*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":101.79951388888884},{"$f":"IF($D119=1,\"\",(AW119*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG119*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":117.7032997311828},{"$f":"IF($D119=1,\"\",(AX119*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH119*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":144.83679861111102},{"$f":"IF($D119=1,\"\",(AY119*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI119*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.37643413978492},{"$f":"IF($D119=1,\"\",(AZ119*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ119*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":147.90877822580629},{"$f":"IF($D119=1,\"\",(BA119*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK119*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.45142361111114},{"$f":"IF($D119=1,\"\",(BB119*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL119*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":107.67608198924732},{"$f":"IF($D119=1,\"\",(BC119*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM119*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.906529819694882},{"$f":"IF($D119=1,\"\",(BD119*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN119*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":99.531845430107325},{"$f":"IF($D119=1,\"\",(BE119*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO119*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.472454301075189},{"$f":"IF($D119=1,\"\",(BF119*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP119*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.435598214285733},{"$f":"IF($D119=1,\"\",(BG119*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ119*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":95.419142664872069},{"$f":"IF($D119=1,\"\",(BH119*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR119*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":101.79977499999983},{"$f":"IF($D119=1,\"\",(BI119*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS119*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":117.70430779569894},{"$f":"IF($D119=1,\"\",(BJ119*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT119*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":144.83631944444431},{"$f":"IF($D119=1,\"\",(BK119*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU119*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.37693951612883},{"$f":"IF($D119=1,\"\",(BL119*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV119*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":147.90928091397851},{"$f":"IF($D119=1,\"\",(BM119*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW119*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.45046944444442},{"$f":"IF($D119=1,\"\",(BN119*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX119*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":107.75266263440848},{"$f":"IF($D119=1,\"\",(BO119*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY119*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.983617198335594},{"$f":"IF($D119=1,\"\",(BP119*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ119*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":99.609098118279405},{"$f":"IF($D119=1,\"\",(BQ119*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA119*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":91.550294354838698},{"$f":"IF($D119=1,\"\",(BR119*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB119*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":93.244181034482693},{"$f":"IF($D119=1,\"\",(BS119*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC119*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":95.496226110363381},{"$f":"IF($D119=1,\"\",(BT119*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD119*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":101.8765152777778},{"$f":"IF($D119=1,\"\",(BU119*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE119*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":117.7808884408601},{"$f":"IF($D119=1,\"\",(BV119*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF119*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":144.91314722222208},{"$f":"IF($D119=1,\"\",(BW119*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG119*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":156.4538561827957},{"$f":"IF($D119=1,\"\",(BX119*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH119*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":147.98619623655912},{"$f":"IF($D119=1,\"\",(BY119*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI119*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":114.52773055555558},9.6639999999999997,12.128,10.377000000000001,11.603,17.7,10.535,12.397,30.158999999999999,13.000999999999999,8.5790000000000006,5.01,11.912000000000001,9.6639999999999997,12.128,10.377000000000001,11.603,17.7,10.535,12.397,30.158999999999999,13.000999999999999,8.5790000000000006,5.01,11.912000000000001,9.6639999999999997,12.128,10.377000000000001,11.603,17.7,10.535,12.397,30.158999999999999,13.000999999999999,8.5790000000000006,5.01,11.912000000000001,{"$f":"IF($D119=1,\"\",MAX(F119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP119,0))","v":19.119286557685143},{"$f":"IF($D119=1,\"\",MAX(G119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ119,0))","v":14.644950923021433},{"$f":"IF($D119=1,\"\",MAX(H119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR119,0))","v":12.870184735576913},{"$f":"IF($D119=1,\"\",MAX(I119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS119,0))","v":24.484250123243896},{"$f":"IF($D119=1,\"\",MAX(J119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT119,0))","v":11.960221354166691},{"$f":"IF($D119=1,\"\",MAX(K119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU119,0))","v":52.936586935303886},{"$f":"IF($D119=1,\"\",MAX(L119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV119,0))","v":94.501477892056755},{"$f":"IF($D119=1,\"\",MAX(M119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW119,0))","v":10.628765624999986},{"$f":"IF($D119=1,\"\",MAX(N119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX119,0))","v":40.625098397016131},{"$f":"IF($D119=1,\"\",MAX(O119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY119,0))","v":16.54622139423077},{"$f":"IF($D119=1,\"\",MAX(P119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ119,0))","v":11.508390985576881},{"$f":"IF($D119=1,\"\",MAX(Q119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA119,0))","v":49.303707891758904},{"$f":"IF($D119=1,\"\",MAX(R119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB119,0))","v":14.138787615740711},{"$f":"IF($D119=1,\"\",MAX(S119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC119,0))","v":17.206491639210142},{"$f":"IF($D119=1,\"\",MAX(T119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD119,0))","v":34.736447318584169},{"$f":"IF($D119=1,\"\",MAX(U119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE119,0))","v":28.899878394895694},{"$f":"IF($D119=1,\"\",MAX(V119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF119,0))","v":12.069425520833306},{"$f":"IF($D119=1,\"\",MAX(W119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG119,0))","v":147.37377511300184},{"$f":"IF($D119=1,\"\",MAX(X119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH119,0))","v":116.68271197038649},{"$f":"IF($D119=1,\"\",MAX(Y119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI119,0))","v":10.160281249999983},{"$f":"IF($D119=1,\"\",MAX(Z119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ119,0))","v":75.179606610029481},{"$f":"IF($D119=1,\"\",MAX(AA119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK119,0))","v":17.356663221153809},{"$f":"IF($D119=1,\"\",MAX(AB119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL119,0))","v":73.357433298229651},{"$f":"IF($D119=1,\"\",MAX(AC119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM119,0))","v":15.752088996394377},{"$f":"IF($D119=1,\"\",MAX(AD119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN119,0))","v":8.5498046875},{"$f":"IF($D119=1,\"\",MAX(AE119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO119,0))","v":31.325385521703311},{"$f":"IF($D119=1,\"\",MAX(AF119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP119,0))","v":37.470982855420118},{"$f":"IF($D119=1,\"\",MAX(AG119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ119,0))","v":29.120680005441784},{"$f":"IF($D119=1,\"\",MAX(AH119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR119,0))","v":13.079882874999981},{"$f":"IF($D119=1,\"\",MAX(AI119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS119,0))","v":152.8971711686969},{"$f":"IF($D119=1,\"\",MAX(AJ119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT119,0))","v":54.160414356366879},{"$f":"IF($D119=1,\"\",MAX(AK119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU119,0))","v":16.265279447115404},{"$f":"IF($D119=1,\"\",MAX(AL119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV119,0))","v":78.024015585024131},{"$f":"IF($D119=1,\"\",MAX(AM119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW119,0))","v":11.649304750000013},{"$f":"IF($D119=1,\"\",MAX(AN119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX119,0))","v":111.55962839181666},{"$f":"IF($D119=1,\"\",MAX(AO119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B119,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY119,0))","v":16.555850424010941},{"$f":"IF($D119=1,\"\",MAX(0,F119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP119-ET119))","v":9.4552865576851435},{"$f":"IF($D119=1,\"\",MAX(0,G119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ119-EU119))","v":2.5169509230214331},{"$f":"IF($D119=1,\"\",MAX(0,H119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR119-EV119))","v":2.4931847355769126},{"$f":"IF($D119=1,\"\",MAX(0,I119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS119-EW119))","v":12.881250123243897},{"$f":"IF($D119=1,\"\",MAX(0,J119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT119-EX119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,K119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU119-EY119))","v":42.401586935303882},{"$f":"IF($D119=1,\"\",MAX(0,L119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV119-EZ119))","v":82.10447789205675},{"$f":"IF($D119=1,\"\",MAX(0,M119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW119-FA119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,N119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX119-FB119))","v":27.624098397016134},{"$f":"IF($D119=1,\"\",MAX(0,O119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY119-FC119))","v":7.9672213942307692},{"$f":"IF($D119=1,\"\",MAX(0,P119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ119-FD119))","v":6.4983909855768811},{"$f":"IF($D119=1,\"\",MAX(0,Q119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA119-FE119))","v":37.391707891758905},{"$f":"IF($D119=1,\"\",MAX(0,R119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB119-FF119))","v":4.4747876157407109},{"$f":"IF($D119=1,\"\",MAX(0,S119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC119-FG119))","v":5.0784916392101422},{"$f":"IF($D119=1,\"\",MAX(0,T119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD119-FH119))","v":24.359447318584166},{"$f":"IF($D119=1,\"\",MAX(0,U119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE119-FI119))","v":17.296878394895693},{"$f":"IF($D119=1,\"\",MAX(0,V119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF119-FJ119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,W119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG119-FK119))","v":136.83877511300184},{"$f":"IF($D119=1,\"\",MAX(0,X119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH119-FL119))","v":104.28571197038649},{"$f":"IF($D119=1,\"\",MAX(0,Y119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI119-FM119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,Z119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ119-FN119))","v":62.178606610029483},{"$f":"IF($D119=1,\"\",MAX(0,AA119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK119-FO119))","v":8.7776632211538086},{"$f":"IF($D119=1,\"\",MAX(0,AB119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL119-FP119))","v":68.347433298229646},{"$f":"IF($D119=1,\"\",MAX(0,AC119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM119-FQ119))","v":3.8400889963943765},{"$f":"IF($D119=1,\"\",MAX(0,AD119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN119-FR119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,AE119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO119-FS119))","v":19.19738552170331},{"$f":"IF($D119=1,\"\",MAX(0,AF119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP119-FT119))","v":27.093982855420116},{"$f":"IF($D119=1,\"\",MAX(0,AG119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ119-FU119))","v":17.517680005441782},{"$f":"IF($D119=1,\"\",MAX(0,AH119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR119-FV119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,AI119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS119-FW119))","v":142.3621711686969},{"$f":"IF($D119=1,\"\",MAX(0,AJ119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT119-FX119))","v":41.76341435636688},{"$f":"IF($D119=1,\"\",MAX(0,AK119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU119-FY119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,AL119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV119-FZ119))","v":65.023015585024126},{"$f":"IF($D119=1,\"\",MAX(0,AM119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW119-GA119))","v":3.0703047500000125},{"$f":"IF($D119=1,\"\",MAX(0,AN119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX119-GB119))","v":106.54962839181665},{"$f":"IF($D119=1,\"\",MAX(0,AO119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY119-GC119))","v":4.6438504240109406},{"$f":"IF($D119=1,\"\",MAX(0,F119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ119))","v":70.541114888031643},{"$f":"IF($D119=1,\"\",MAX(0,G119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,H119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL119))","v":61.33073883503927},{"$f":"IF($D119=1,\"\",MAX(0,I119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM119))","v":107.47723601034059},{"$f":"IF($D119=1,\"\",MAX(0,J119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN119))","v":48.136188616071507},{"$f":"IF($D119=1,\"\",MAX(0,K119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO119))","v":1.0736103364064888},{"$f":"IF($D119=1,\"\",MAX(0,L119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP119))","v":121.90044958009088},{"$f":"IF($D119=1,\"\",MAX(0,M119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,N119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR119))","v":77.637477670520298},{"$f":"IF($D119=1,\"\",MAX(0,O119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS119))","v":81.203157446753494},{"$f":"IF($D119=1,\"\",MAX(0,P119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,Q119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU119))","v":95.553221780647775},{"$f":"IF($D119=1,\"\",MAX(0,R119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV119))","v":79.587161645011932},{"$f":"IF($D119=1,\"\",MAX(0,S119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,T119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX119))","v":96.917361503861258},{"$f":"IF($D119=1,\"\",MAX(0,U119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY119))","v":39.761019093820423},{"$f":"IF($D119=1,\"\",MAX(0,V119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ119))","v":50.430358556547617},{"$f":"IF($D119=1,\"\",MAX(0,W119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA119))","v":175.25125281850018},{"$f":"IF($D119=1,\"\",MAX(0,X119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB119))","v":150.58142254730961},{"$f":"IF($D119=1,\"\",MAX(0,Y119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,Z119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED119))","v":120.11809485789274},{"$f":"IF($D119=1,\"\",MAX(0,AA119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE119))","v":98.221930435794008},{"$f":"IF($D119=1,\"\",MAX(0,AB119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF119))","v":32.685700461174093},{"$f":"IF($D119=1,\"\",MAX(0,AC119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG119))","v":71.757244551949952},{"$f":"IF($D119=1,\"\",MAX(0,AD119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,AE119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI119))","v":77.118925823367761},{"$f":"IF($D119=1,\"\",MAX(0,AF119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ119))","v":120.9950938717559},{"$f":"IF($D119=1,\"\",MAX(0,AG119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK119))","v":41.599418150603114},{"$f":"IF($D119=1,\"\",MAX(0,AH119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL119))","v":71.91785934051731},{"$f":"IF($D119=1,\"\",MAX(0,AI119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM119))","v":189.50691496574089},{"$f":"IF($D119=1,\"\",MAX(0,AJ119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,AK119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO119))","v":114.08649917933214},{"$f":"IF($D119=1,\"\",MAX(0,AL119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP119))","v":134.30267124741724},{"$f":"IF($D119=1,\"\",MAX(0,AM119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,AN119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER119))","v":183.94951085896128},{"$f":"IF($D119=1,\"\",MAX(0,AO119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES119))","v":86.859964868455407},{"$f":"IF($D119=1,\"\",MAX(0,F119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ119-ET119))","v":60.877114888031642},{"$f":"IF($D119=1,\"\",MAX(0,G119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK119-EU119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,H119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL119-EV119))","v":50.953738835039267},{"$f":"IF($D119=1,\"\",MAX(0,I119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM119-EW119))","v":95.874236010340596},{"$f":"IF($D119=1,\"\",MAX(0,J119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN119-EX119))","v":30.436188616071508},{"$f":"IF($D119=1,\"\",MAX(0,K119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO119-EY119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,L119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP119-EZ119))","v":109.50344958009087},{"$f":"IF($D119=1,\"\",MAX(0,M119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ119-FA119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,N119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR119-FB119))","v":64.636477670520293},{"$f":"IF($D119=1,\"\",MAX(0,O119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS119-FC119))","v":72.624157446753486},{"$f":"IF($D119=1,\"\",MAX(0,P119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT119-FD119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,Q119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU119-FE119))","v":83.641221780647768},{"$f":"IF($D119=1,\"\",MAX(0,R119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV119-FF119))","v":69.92316164501193},{"$f":"IF($D119=1,\"\",MAX(0,S119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW119-FG119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,T119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX119-FH119))","v":86.540361503861263},{"$f":"IF($D119=1,\"\",MAX(0,U119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY119-FI119))","v":28.158019093820421},{"$f":"IF($D119=1,\"\",MAX(0,V119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ119-FJ119))","v":32.730358556547614},{"$f":"IF($D119=1,\"\",MAX(0,W119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA119-FK119))","v":164.71625281850018},{"$f":"IF($D119=1,\"\",MAX(0,X119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB119-FL119))","v":138.18442254730962},{"$f":"IF($D119=1,\"\",MAX(0,Y119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC119-FM119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,Z119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED119-FN119))","v":107.11709485789274},{"$f":"IF($D119=1,\"\",MAX(0,AA119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE119-FO119))","v":89.642930435794},{"$f":"IF($D119=1,\"\",MAX(0,AB119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF119-FP119))","v":27.675700461174095},{"$f":"IF($D119=1,\"\",MAX(0,AC119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG119-FQ119))","v":59.845244551949953},{"$f":"IF($D119=1,\"\",MAX(0,AD119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH119-FR119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,AE119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI119-FS119))","v":64.99092582336776},{"$f":"IF($D119=1,\"\",MAX(0,AF119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ119-FT119))","v":110.6180938717559},{"$f":"IF($D119=1,\"\",MAX(0,AG119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK119-FU119))","v":29.996418150603112},{"$f":"IF($D119=1,\"\",MAX(0,AH119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL119-FV119))","v":54.217859340517307},{"$f":"IF($D119=1,\"\",MAX(0,AI119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM119-FW119))","v":178.97191496574089},{"$f":"IF($D119=1,\"\",MAX(0,AJ119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN119-FX119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,AK119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO119-FY119))","v":83.927499179332131},{"$f":"IF($D119=1,\"\",MAX(0,AL119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP119-FZ119))","v":121.30167124741723},{"$f":"IF($D119=1,\"\",MAX(0,AM119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ119-GA119))","v":0},{"$f":"IF($D119=1,\"\",MAX(0,AN119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER119-GB119))","v":178.93951085896128},{"$f":"IF($D119=1,\"\",MAX(0,AO119-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B119,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES119-GC119))","v":74.947964868455401},3344403.6214115159,8989716.1396684367,4660926.9158094656,{"$f":"+LR119-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10434,"Vera Irrigation District",0,{"$f":"+VLOOKUP($B125,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ125,AP125))))","v":34.576999999999998},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK125,AQ125))))","v":42.01},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL125,AR125))))","v":48.728999999999999},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM125,AS125))))","v":54.921999999999997},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN125,AT125))))","v":45.48},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO125,AU125))))","v":40.512},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP125,AV125))))","v":36.797999999999995},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ125,AW125))))","v":38.257999999999996},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR125,AX125))))","v":47.376999999999995},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS125,AY125))))","v":52.341000000000001},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT125,AZ125))))","v":56.646999999999998},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU125,BA125))))","v":42.164000000000001},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV125,BB125))))","v":35.210999999999999},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW125,BC125))))","v":42.716000000000001},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX125,BD125))))","v":49.5},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY125,BE125))))","v":55.752000000000002},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ125,BF125))))","v":46.219000000000001},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA125,BG125))))","v":41.203000000000003},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB125,BH125))))","v":37.087000000000003},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC125,BI125))))","v":38.547000000000004},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED125,BJ125))))","v":47.666000000000004},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE125,BK125))))","v":52.631},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF125,BL125))))","v":56.936},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG125,BM125))))","v":42.453000000000003},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH125,BN125))))","v":35.512999999999998},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI125,BO125))))","v":43.016999999999996},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ125,BP125))))","v":49.801000000000002},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK125,BQ125))))","v":56.054000000000002},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL125,BR125))))","v":46.521000000000001},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM125,BS125))))","v":41.915999999999997},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN125,BT125))))","v":37.760999999999996},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO125,BU125))))","v":39.234999999999999},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP125,BV125))))","v":48.440999999999995},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ125,BW125))))","v":53.452999999999996},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER125,BX125))))","v":57.798999999999999},{"$f":"+IF(AND($D125=0,$E125=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B125,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B125,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D125=1,\"\",IF($E125=1,IF(BlockShape=\"Yes\",VLOOKUP($B125,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES125,BY125))))","v":43.177999999999997},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.614738425925925},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.925898437499999},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.066189903846151},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.295718749999999},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.272692708333331},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.955156249999998},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.426538461538463},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.074839999999998},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.543411057692307},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.296146634615386},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.771250000000002},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.362477500000001},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.730671296296297},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.104015625000002},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.300718750000001},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.116850000000007},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":34.471247395833338},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.883967592592594},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.275110576923076},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.926562499999999},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.393848557692305},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.147552884615383},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.624567307692306},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.212322499999999},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.67369711538462},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.586819999999999},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.160889423076924},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.97945},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.863352499999998},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.050791666666669},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.566389999999998},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.989600961538461},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.530466346153844},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.684962499999997},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.569668981481481},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.327559999999998},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.247426282051283},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.399623145400589},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.165896341463416},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":31.635219512195125},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.146875000000001},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.38624159021407},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.650447368421052},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.339319767441861},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.951302631578947},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.938609756097563},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.69753048780488},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.078096875},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.299304487179487},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.490821958456969},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.334411585365856},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.211372093023254},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.275815972222222},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.857209003215434},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.488378289473687},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.17451453488372},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.786684210526317},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.773399390243906},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.529917682926829},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.914996875},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.041756097560977},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.678495327102798},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.185310975609752},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.059877906976745},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.145121621621623},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.97780064308682},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.360725000000002},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.229685975609758},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.845184210526316},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.678691860465118},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.77839423076923},{"$f":"+IF($D125=1,\"\",IF($E125=0,VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E125=1,(VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B125,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.966721875000001},{"$f":"IF($D125=1,\"\",(AP125*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ125*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.36393010752688},{"$f":"IF($D125=1,\"\",(AQ125*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA125*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.408069348127601},{"$f":"IF($D125=1,\"\",(AR125*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB125*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.464985215053765},{"$f":"IF($D125=1,\"\",(AS125*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC125*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.800229838709676},{"$f":"IF($D125=1,\"\",(AT125*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD125*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.647342261904761},{"$f":"IF($D125=1,\"\",(AU125*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE125*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.0641265141319},{"$f":"IF($D125=1,\"\",(AV125*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF125*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.409966666666666},{"$f":"IF($D125=1,\"\",(AW125*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG125*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.960567204301075},{"$f":"IF($D125=1,\"\",(AX125*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH125*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.760076388888884},{"$f":"IF($D125=1,\"\",(AY125*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI125*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.611641129032261},{"$f":"IF($D125=1,\"\",(AZ125*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ125*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.330147849462367},{"$f":"IF($D125=1,\"\",(BA125*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK125*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":22.013863888888888},{"$f":"IF($D125=1,\"\",(BB125*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL125*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.453001344086022},{"$f":"IF($D125=1,\"\",(BC125*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM125*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.545560332871016},{"$f":"IF($D125=1,\"\",(BD125*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN125*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.670411290322583},{"$f":"IF($D125=1,\"\",(BE125*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO125*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.999263440860219},{"$f":"IF($D125=1,\"\",(BF125*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP125*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.816062500000005},{"$f":"IF($D125=1,\"\",(BG125*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ125*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.198473755047107},{"$f":"IF($D125=1,\"\",(BH125*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR125*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.254045833333333},{"$f":"IF($D125=1,\"\",(BI125*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS125*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.804647849462366},{"$f":"IF($D125=1,\"\",(BJ125*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT125*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.604156944444444},{"$f":"IF($D125=1,\"\",(BK125*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU125*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.455721774193549},{"$f":"IF($D125=1,\"\",(BL125*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV125*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.174237903225809},{"$f":"IF($D125=1,\"\",(BM125*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW125*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.857955555555556},{"$f":"IF($D125=1,\"\",(BN125*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX125*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.309077956989249},{"$f":"IF($D125=1,\"\",(BO125*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY125*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.401560332871011},{"$f":"IF($D125=1,\"\",(BP125*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ125*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":35.526494623655914},{"$f":"IF($D125=1,\"\",(BQ125*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA125*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.855346774193549},{"$f":"IF($D125=1,\"\",(BR125*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB125*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.43146120689655},{"$f":"IF($D125=1,\"\",(BS125*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC125*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":28.345946164199194},{"$f":"IF($D125=1,\"\",(BT125*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD125*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.36387222222222},{"$f":"IF($D125=1,\"\",(BU125*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE125*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.891143817204298},{"$f":"IF($D125=1,\"\",(BV125*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF125*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":23.707791666666669},{"$f":"IF($D125=1,\"\",(BW125*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG125*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":27.596041666666668},{"$f":"IF($D125=1,\"\",(BX125*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH125*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.30236021505376},{"$f":"IF($D125=1,\"\",(BY125*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI125*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.944965277777779},5.88,8.1379999999999999,4.6500000000000004,5.9480000000000004,7.0190000000000001,5.9859999999999998,4.048,5.6559999999999997,8.89,7.726,9.0860000000000003,5.6680000000000001,5.88,8.1379999999999999,4.6500000000000004,5.9480000000000004,7.0190000000000001,5.9859999999999998,4.048,5.6559999999999997,8.89,7.726,9.0860000000000003,5.6680000000000001,5.88,8.1379999999999999,4.6500000000000004,5.9480000000000004,7.0190000000000001,5.9859999999999998,4.048,5.6559999999999997,8.89,7.726,9.0860000000000003,5.6680000000000001,{"$f":"IF($D125=1,\"\",MAX(F125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP125,0))","v":8.9622615740740734},{"$f":"IF($D125=1,\"\",MAX(G125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ125,0))","v":10.084101562499999},{"$f":"IF($D125=1,\"\",MAX(H125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR125,0))","v":10.662810096153848},{"$f":"IF($D125=1,\"\",MAX(I125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS125,0))","v":17.626281249999998},{"$f":"IF($D125=1,\"\",MAX(J125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT125,0))","v":11.207307291666666},{"$f":"IF($D125=1,\"\",MAX(K125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU125,0))","v":9.5568437500000023},{"$f":"IF($D125=1,\"\",MAX(L125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV125,0))","v":10.371461538461531},{"$f":"IF($D125=1,\"\",MAX(M125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW125,0))","v":13.183159999999997},{"$f":"IF($D125=1,\"\",MAX(N125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX125,0))","v":20.833588942307689},{"$f":"IF($D125=1,\"\",MAX(O125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY125,0))","v":21.044853365384615},{"$f":"IF($D125=1,\"\",MAX(P125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ125,0))","v":25.875749999999996},{"$f":"IF($D125=1,\"\",MAX(Q125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA125,0))","v":17.801522500000001},{"$f":"IF($D125=1,\"\",MAX(R125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB125,0))","v":9.4803287037037016},{"$f":"IF($D125=1,\"\",MAX(S125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC125,0))","v":10.611984374999999},{"$f":"IF($D125=1,\"\",MAX(T125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD125,0))","v":11.199281249999999},{"$f":"IF($D125=1,\"\",MAX(U125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE125,0))","v":16.635149999999996},{"$f":"IF($D125=1,\"\",MAX(V125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF125,0))","v":11.747752604166664},{"$f":"IF($D125=1,\"\",MAX(W125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG125,0))","v":11.319032407407409},{"$f":"IF($D125=1,\"\",MAX(X125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH125,0))","v":10.811889423076927},{"$f":"IF($D125=1,\"\",MAX(Y125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI125,0))","v":13.620437500000005},{"$f":"IF($D125=1,\"\",MAX(Z125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ125,0))","v":21.272151442307699},{"$f":"IF($D125=1,\"\",MAX(AA125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK125,0))","v":21.483447115384617},{"$f":"IF($D125=1,\"\",MAX(AB125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL125,0))","v":26.311432692307694},{"$f":"IF($D125=1,\"\",MAX(AC125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM125,0))","v":18.240677500000004},{"$f":"IF($D125=1,\"\",MAX(AD125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN125,0))","v":8.8393028846153783},{"$f":"IF($D125=1,\"\",MAX(AE125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO125,0))","v":12.430179999999996},{"$f":"IF($D125=1,\"\",MAX(AF125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP125,0))","v":11.640110576923078},{"$f":"IF($D125=1,\"\",MAX(AG125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ125,0))","v":17.074550000000002},{"$f":"IF($D125=1,\"\",MAX(AH125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR125,0))","v":12.657647500000003},{"$f":"IF($D125=1,\"\",MAX(AI125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS125,0))","v":11.865208333333328},{"$f":"IF($D125=1,\"\",MAX(AJ125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT125,0))","v":10.194609999999997},{"$f":"IF($D125=1,\"\",MAX(AK125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU125,0))","v":15.245399038461539},{"$f":"IF($D125=1,\"\",MAX(AL125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV125,0))","v":21.910533653846151},{"$f":"IF($D125=1,\"\",MAX(AM125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW125,0))","v":20.768037499999998},{"$f":"IF($D125=1,\"\",MAX(AN125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX125,0))","v":28.229331018518518},{"$f":"IF($D125=1,\"\",MAX(AO125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B125,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY125,0))","v":18.850439999999999},{"$f":"IF($D125=1,\"\",MAX(0,F125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP125-ET125))","v":3.0822615740740735},{"$f":"IF($D125=1,\"\",MAX(0,G125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ125-EU125))","v":1.9461015624999991},{"$f":"IF($D125=1,\"\",MAX(0,H125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR125-EV125))","v":6.0128100961538475},{"$f":"IF($D125=1,\"\",MAX(0,I125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS125-EW125))","v":11.678281249999998},{"$f":"IF($D125=1,\"\",MAX(0,J125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT125-EX125))","v":4.1883072916666659},{"$f":"IF($D125=1,\"\",MAX(0,K125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU125-EY125))","v":3.5708437500000025},{"$f":"IF($D125=1,\"\",MAX(0,L125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV125-EZ125))","v":6.3234615384615314},{"$f":"IF($D125=1,\"\",MAX(0,M125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW125-FA125))","v":7.5271599999999976},{"$f":"IF($D125=1,\"\",MAX(0,N125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX125-FB125))","v":11.943588942307688},{"$f":"IF($D125=1,\"\",MAX(0,O125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY125-FC125))","v":13.318853365384616},{"$f":"IF($D125=1,\"\",MAX(0,P125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ125-FD125))","v":16.789749999999998},{"$f":"IF($D125=1,\"\",MAX(0,Q125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA125-FE125))","v":12.133522500000002},{"$f":"IF($D125=1,\"\",MAX(0,R125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB125-FF125))","v":3.6003287037037017},{"$f":"IF($D125=1,\"\",MAX(0,S125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC125-FG125))","v":2.4739843749999988},{"$f":"IF($D125=1,\"\",MAX(0,T125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD125-FH125))","v":6.5492812499999982},{"$f":"IF($D125=1,\"\",MAX(0,U125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE125-FI125))","v":10.687149999999995},{"$f":"IF($D125=1,\"\",MAX(0,V125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF125-FJ125))","v":4.7287526041666634},{"$f":"IF($D125=1,\"\",MAX(0,W125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG125-FK125))","v":5.3330324074074094},{"$f":"IF($D125=1,\"\",MAX(0,X125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH125-FL125))","v":6.7638894230769271},{"$f":"IF($D125=1,\"\",MAX(0,Y125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI125-FM125))","v":7.9644375000000052},{"$f":"IF($D125=1,\"\",MAX(0,Z125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ125-FN125))","v":12.382151442307698},{"$f":"IF($D125=1,\"\",MAX(0,AA125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK125-FO125))","v":13.757447115384618},{"$f":"IF($D125=1,\"\",MAX(0,AB125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL125-FP125))","v":17.225432692307692},{"$f":"IF($D125=1,\"\",MAX(0,AC125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM125-FQ125))","v":12.572677500000005},{"$f":"IF($D125=1,\"\",MAX(0,AD125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN125-FR125))","v":2.9593028846153784},{"$f":"IF($D125=1,\"\",MAX(0,AE125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO125-FS125))","v":4.2921799999999966},{"$f":"IF($D125=1,\"\",MAX(0,AF125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP125-FT125))","v":6.9901105769230778},{"$f":"IF($D125=1,\"\",MAX(0,AG125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ125-FU125))","v":11.126550000000002},{"$f":"IF($D125=1,\"\",MAX(0,AH125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR125-FV125))","v":5.6386475000000029},{"$f":"IF($D125=1,\"\",MAX(0,AI125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS125-FW125))","v":5.8792083333333283},{"$f":"IF($D125=1,\"\",MAX(0,AJ125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT125-FX125))","v":6.1466099999999972},{"$f":"IF($D125=1,\"\",MAX(0,AK125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU125-FY125))","v":9.58939903846154},{"$f":"IF($D125=1,\"\",MAX(0,AL125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV125-FZ125))","v":13.020533653846151},{"$f":"IF($D125=1,\"\",MAX(0,AM125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW125-GA125))","v":13.042037499999999},{"$f":"IF($D125=1,\"\",MAX(0,AN125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX125-GB125))","v":19.143331018518516},{"$f":"IF($D125=1,\"\",MAX(0,AO125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY125-GC125))","v":13.18244},{"$f":"IF($D125=1,\"\",MAX(0,F125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ125))","v":11.213069892473118},{"$f":"IF($D125=1,\"\",MAX(0,G125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK125))","v":13.601930651872397},{"$f":"IF($D125=1,\"\",MAX(0,H125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL125))","v":13.264014784946234},{"$f":"IF($D125=1,\"\",MAX(0,I125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM125))","v":20.121770161290321},{"$f":"IF($D125=1,\"\",MAX(0,J125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN125))","v":13.832657738095236},{"$f":"IF($D125=1,\"\",MAX(0,K125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO125))","v":12.447873485868101},{"$f":"IF($D125=1,\"\",MAX(0,L125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP125))","v":12.388033333333329},{"$f":"IF($D125=1,\"\",MAX(0,M125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ125))","v":16.297432795698921},{"$f":"IF($D125=1,\"\",MAX(0,N125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR125))","v":23.616923611111112},{"$f":"IF($D125=1,\"\",MAX(0,O125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS125))","v":24.72935887096774},{"$f":"IF($D125=1,\"\",MAX(0,P125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT125))","v":30.316852150537631},{"$f":"IF($D125=1,\"\",MAX(0,Q125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU125))","v":20.150136111111113},{"$f":"IF($D125=1,\"\",MAX(0,R125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV125))","v":11.757998655913976},{"$f":"IF($D125=1,\"\",MAX(0,S125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW125))","v":14.170439667128985},{"$f":"IF($D125=1,\"\",MAX(0,T125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX125))","v":13.829588709677417},{"$f":"IF($D125=1,\"\",MAX(0,U125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY125))","v":20.752736559139784},{"$f":"IF($D125=1,\"\",MAX(0,V125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ125))","v":14.402937499999997},{"$f":"IF($D125=1,\"\",MAX(0,W125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA125))","v":13.004526244952896},{"$f":"IF($D125=1,\"\",MAX(0,X125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB125))","v":12.832954166666671},{"$f":"IF($D125=1,\"\",MAX(0,Y125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC125))","v":16.742352150537638},{"$f":"IF($D125=1,\"\",MAX(0,Z125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED125))","v":24.06184305555556},{"$f":"IF($D125=1,\"\",MAX(0,AA125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE125))","v":25.175278225806451},{"$f":"IF($D125=1,\"\",MAX(0,AB125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF125))","v":30.761762096774191},{"$f":"IF($D125=1,\"\",MAX(0,AC125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG125))","v":20.595044444444447},{"$f":"IF($D125=1,\"\",MAX(0,AD125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH125))","v":12.203922043010749},{"$f":"IF($D125=1,\"\",MAX(0,AE125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI125))","v":14.615439667128985},{"$f":"IF($D125=1,\"\",MAX(0,AF125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ125))","v":14.274505376344088},{"$f":"IF($D125=1,\"\",MAX(0,AG125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK125))","v":21.198653225806453},{"$f":"IF($D125=1,\"\",MAX(0,AH125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL125))","v":15.089538793103451},{"$f":"IF($D125=1,\"\",MAX(0,AI125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM125))","v":13.570053835800802},{"$f":"IF($D125=1,\"\",MAX(0,AJ125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN125))","v":13.397127777777776},{"$f":"IF($D125=1,\"\",MAX(0,AK125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO125))","v":17.343856182795701},{"$f":"IF($D125=1,\"\",MAX(0,AL125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP125))","v":24.733208333333327},{"$f":"IF($D125=1,\"\",MAX(0,AM125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ125))","v":25.856958333333328},{"$f":"IF($D125=1,\"\",MAX(0,AN125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER125))","v":31.49663978494624},{"$f":"IF($D125=1,\"\",MAX(0,AO125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES125))","v":21.233034722222218},{"$f":"IF($D125=1,\"\",MAX(0,F125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ125-ET125))","v":5.3330698924731186},{"$f":"IF($D125=1,\"\",MAX(0,G125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK125-EU125))","v":5.4639306518723973},{"$f":"IF($D125=1,\"\",MAX(0,H125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL125-EV125))","v":8.6140147849462334},{"$f":"IF($D125=1,\"\",MAX(0,I125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM125-EW125))","v":14.173770161290321},{"$f":"IF($D125=1,\"\",MAX(0,J125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN125-EX125))","v":6.8136577380952357},{"$f":"IF($D125=1,\"\",MAX(0,K125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO125-EY125))","v":6.4618734858681011},{"$f":"IF($D125=1,\"\",MAX(0,L125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP125-EZ125))","v":8.340033333333329},{"$f":"IF($D125=1,\"\",MAX(0,M125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ125-FA125))","v":10.641432795698922},{"$f":"IF($D125=1,\"\",MAX(0,N125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR125-FB125))","v":14.726923611111111},{"$f":"IF($D125=1,\"\",MAX(0,O125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS125-FC125))","v":17.003358870967741},{"$f":"IF($D125=1,\"\",MAX(0,P125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT125-FD125))","v":21.230852150537629},{"$f":"IF($D125=1,\"\",MAX(0,Q125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU125-FE125))","v":14.482136111111114},{"$f":"IF($D125=1,\"\",MAX(0,R125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV125-FF125))","v":5.8779986559139763},{"$f":"IF($D125=1,\"\",MAX(0,S125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW125-FG125))","v":6.0324396671289851},{"$f":"IF($D125=1,\"\",MAX(0,T125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX125-FH125))","v":9.1795887096774162},{"$f":"IF($D125=1,\"\",MAX(0,U125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY125-FI125))","v":14.804736559139783},{"$f":"IF($D125=1,\"\",MAX(0,V125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ125-FJ125))","v":7.3839374999999965},{"$f":"IF($D125=1,\"\",MAX(0,W125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA125-FK125))","v":7.0185262449528958},{"$f":"IF($D125=1,\"\",MAX(0,X125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB125-FL125))","v":8.7849541666666706},{"$f":"IF($D125=1,\"\",MAX(0,Y125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC125-FM125))","v":11.086352150537639},{"$f":"IF($D125=1,\"\",MAX(0,Z125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED125-FN125))","v":15.171843055555559},{"$f":"IF($D125=1,\"\",MAX(0,AA125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE125-FO125))","v":17.449278225806452},{"$f":"IF($D125=1,\"\",MAX(0,AB125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF125-FP125))","v":21.675762096774193},{"$f":"IF($D125=1,\"\",MAX(0,AC125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG125-FQ125))","v":14.927044444444448},{"$f":"IF($D125=1,\"\",MAX(0,AD125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH125-FR125))","v":6.3239220430107492},{"$f":"IF($D125=1,\"\",MAX(0,AE125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI125-FS125))","v":6.4774396671289853},{"$f":"IF($D125=1,\"\",MAX(0,AF125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ125-FT125))","v":9.6245053763440875},{"$f":"IF($D125=1,\"\",MAX(0,AG125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK125-FU125))","v":15.250653225806452},{"$f":"IF($D125=1,\"\",MAX(0,AH125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL125-FV125))","v":8.0705387931034505},{"$f":"IF($D125=1,\"\",MAX(0,AI125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM125-FW125))","v":7.5840538358008027},{"$f":"IF($D125=1,\"\",MAX(0,AJ125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN125-FX125))","v":9.3491277777777757},{"$f":"IF($D125=1,\"\",MAX(0,AK125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO125-FY125))","v":11.687856182795702},{"$f":"IF($D125=1,\"\",MAX(0,AL125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP125-FZ125))","v":15.843208333333326},{"$f":"IF($D125=1,\"\",MAX(0,AM125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ125-GA125))","v":18.130958333333329},{"$f":"IF($D125=1,\"\",MAX(0,AN125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER125-GB125))","v":22.410639784946241},{"$f":"IF($D125=1,\"\",MAX(0,AO125-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B125,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES125-GC125))","v":15.565034722222219},1156823.9155483942,2384140.5902341343,2000403.6055483946,{"$f":"+LR125-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10436,"Vigilante Elec Coop",0,{"$f":"+VLOOKUP($B126,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ126,AP126))))","v":22.8},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK126,AQ126))))","v":25.093},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL126,AR126))))","v":31.319999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM126,AS126))))","v":30.717000000000002},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN126,AT126))))","v":28.382000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO126,AU126))))","v":25.615999999999996},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP126,AV126))))","v":23.440999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ126,AW126))))","v":30.322999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR126,AX126))))","v":37.387},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS126,AY126))))","v":41.332000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT126,AZ126))))","v":35.339000000000006},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU126,BA126))))","v":28.456},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV126,BB126))))","v":23.510999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW126,BC126))))","v":25.803000000000004},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX126,BD126))))","v":32.027000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY126,BE126))))","v":31.422000000000004},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ126,BF126))))","v":29.084000000000003},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA126,BG126))))","v":25.867000000000004},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB126,BH126))))","v":23.541},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC126,BI126))))","v":30.158999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED126,BJ126))))","v":37.544000000000004},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE126,BK126))))","v":41.488},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF126,BL126))))","v":35.494},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG126,BM126))))","v":28.289000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH126,BN126))))","v":23.643999999999998},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI126,BO126))))","v":26.081999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ126,BP126))))","v":32.742999999999995},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK126,BQ126))))","v":32.137},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL126,BR126))))","v":29.760999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM126,BS126))))","v":26.130999999999997},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN126,BT126))))","v":23.655000000000001},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO126,BU126))))","v":30.025000000000002},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP126,BV126))))","v":37.725999999999999},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ126,BW126))))","v":41.668000000000006},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER126,BX126))))","v":35.673000000000002},{"$f":"+IF(AND($D126=0,$E126=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B126,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B126,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D126=1,\"\",IF($E126=1,IF(BlockShape=\"Yes\",VLOOKUP($B126,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES126,BY126))))","v":28.151999999999997},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.273712962962964},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.731578124999999},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.374259615384613},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.632709134615386},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.503559895833334},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.020634615384616},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.564531249999998},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.460662499999998},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.021209134615386},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.696399038461536},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.244088942307691},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.856127499999999},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.293291666666669},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.761544270833335},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.38298076923077},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.742270000000005},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.512755208333335},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.186291666666669},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.573021634615385},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.481770000000001},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.030245192307692},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.7043125},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.267228365384618},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.860354999999998},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.139120192307692},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.889760000000001},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.419951923076919},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.794587500000002},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.111272499999998},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.214435185185186},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.450915},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.494536057692304},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.067685096153845},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.266957500000004},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.0690462962963},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.8931875},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.059041666666666},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.441287833827893},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.835939024390242},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.498527439024389},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.776031249999999},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.403987767584097},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.81974342105263},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.920511627906976},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.017624999999999},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.481179878048778},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.993929878048782},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.685084375000002},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.047355769230769},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.418379821958458},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.835332317073171},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.222720930232558},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.770354166666667},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.485282958199356},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.809917763157893},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.892171511627904},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":24.997200657894734},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.459692073170729},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.951618902439023},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.665884375000001},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.114128048780486},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.46328971962617},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":20.863222560975608},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.231459302325582},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.689101351351351},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.5197845659164},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.816693750000002},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.078990853658535},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":25.005944078947369},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.798438953488372},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.44446794871795},{"$f":"+IF($D126=1,\"\",IF($E126=0,VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E126=1,(VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B126,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.67588125},{"$f":"IF($D126=1,\"\",(AP126*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ126*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.764334677419356},{"$f":"IF($D126=1,\"\",(AQ126*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA126*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.661081830790568},{"$f":"IF($D126=1,\"\",(AR126*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB126*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.136935483870964},{"$f":"IF($D126=1,\"\",(AS126*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC126*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.573553763440859},{"$f":"IF($D126=1,\"\",(AT126*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD126*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.191761904761904},{"$f":"IF($D126=1,\"\",(AU126*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE126*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.309135935397038},{"$f":"IF($D126=1,\"\",(AV126*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF126*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.250065277777775},{"$f":"IF($D126=1,\"\",(AW126*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG126*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.286184139784943},{"$f":"IF($D126=1,\"\",(AX126*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH126*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.175251388888888},{"$f":"IF($D126=1,\"\",(AY126*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI126*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.71979704301075},{"$f":"IF($D126=1,\"\",(AZ126*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ126*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.370362903225807},{"$f":"IF($D126=1,\"\",(BA126*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK126*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.335663888888888},{"$f":"IF($D126=1,\"\",(BB126*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL126*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.77080241935484},{"$f":"IF($D126=1,\"\",(BC126*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM126*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.666334257975036},{"$f":"IF($D126=1,\"\",(BD126*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN126*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.141544354838707},{"$f":"IF($D126=1,\"\",(BE126*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO126*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.577317204301078},{"$f":"IF($D126=1,\"\",(BF126*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP126*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.194583333333338},{"$f":"IF($D126=1,\"\",(BG126*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ126*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.311441453566625},{"$f":"IF($D126=1,\"\",(BH126*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR126*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.250822222222222},{"$f":"IF($D126=1,\"\",(BI126*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS126*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.284428763440861},{"$f":"IF($D126=1,\"\",(BJ126*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT126*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.171848611111109},{"$f":"IF($D126=1,\"\",(BK126*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU126*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.714748655913979},{"$f":"IF($D126=1,\"\",(BL126*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV126*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.364647849462369},{"$f":"IF($D126=1,\"\",(BM126*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW126*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.329479166666665},{"$f":"IF($D126=1,\"\",(BN126*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX126*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.805521505376342},{"$f":"IF($D126=1,\"\",(BO126*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY126*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.69988904299584},{"$f":"IF($D126=1,\"\",(BP126*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ126*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.174512096774194},{"$f":"IF($D126=1,\"\",(BQ126*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA126*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.609485215053766},{"$f":"IF($D126=1,\"\",(BR126*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB126*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.931728448275862},{"$f":"IF($D126=1,\"\",(BS126*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC126*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.342246298788695},{"$f":"IF($D126=1,\"\",(BT126*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD126*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.280150000000001},{"$f":"IF($D126=1,\"\",(BU126*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE126*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.311338709677418},{"$f":"IF($D126=1,\"\",(BV126*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF126*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.197172222222221},{"$f":"IF($D126=1,\"\",(BW126*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG126*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":29.738502688172048},{"$f":"IF($D126=1,\"\",(BX126*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH126*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":24.387771505376346},{"$f":"IF($D126=1,\"\",(BY126*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI126*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.352162500000002},3.4660000000000002,5.0460000000000003,5.2220000000000004,4.2140000000000004,5.7409999999999997,4.5750000000000002,2.3159999999999998,7.7149999999999999,4.4219999999999997,2.9780000000000002,4.0860000000000003,4.2859999999999996,3.4660000000000002,5.0460000000000003,5.2220000000000004,4.2140000000000004,5.7409999999999997,4.5750000000000002,2.3159999999999998,7.7149999999999999,4.4219999999999997,2.9780000000000002,4.0860000000000003,4.2859999999999996,3.4660000000000002,5.0460000000000003,5.2220000000000004,4.2140000000000004,5.7409999999999997,4.5750000000000002,2.3159999999999998,7.7149999999999999,4.4219999999999997,2.9780000000000002,4.0860000000000003,4.2859999999999996,{"$f":"IF($D126=1,\"\",MAX(F126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP126,0))","v":9.5262870370370365},{"$f":"IF($D126=1,\"\",MAX(G126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ126,0))","v":9.3614218750000013},{"$f":"IF($D126=1,\"\",MAX(H126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR126,0))","v":9.9457403846153838},{"$f":"IF($D126=1,\"\",MAX(I126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS126,0))","v":10.084290865384617},{"$f":"IF($D126=1,\"\",MAX(J126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT126,0))","v":10.878440104166668},{"$f":"IF($D126=1,\"\",MAX(K126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU126,0))","v":9.5953653846153806},{"$f":"IF($D126=1,\"\",MAX(L126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV126,0))","v":9.8764687500000008},{"$f":"IF($D126=1,\"\",MAX(M126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW126,0))","v":10.862337499999999},{"$f":"IF($D126=1,\"\",MAX(N126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX126,0))","v":10.365790865384614},{"$f":"IF($D126=1,\"\",MAX(O126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY126,0))","v":10.635600961538465},{"$f":"IF($D126=1,\"\",MAX(P126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ126,0))","v":9.0949110576923147},{"$f":"IF($D126=1,\"\",MAX(Q126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA126,0))","v":10.5998725},{"$f":"IF($D126=1,\"\",MAX(R126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB126,0))","v":10.217708333333331},{"$f":"IF($D126=1,\"\",MAX(S126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC126,0))","v":10.041455729166669},{"$f":"IF($D126=1,\"\",MAX(T126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD126,0))","v":10.644019230769231},{"$f":"IF($D126=1,\"\",MAX(U126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE126,0))","v":9.6797299999999993},{"$f":"IF($D126=1,\"\",MAX(V126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF126,0))","v":11.571244791666668},{"$f":"IF($D126=1,\"\",MAX(W126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG126,0))","v":10.680708333333335},{"$f":"IF($D126=1,\"\",MAX(X126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH126,0))","v":9.9679783653846155},{"$f":"IF($D126=1,\"\",MAX(Y126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI126,0))","v":10.677229999999998},{"$f":"IF($D126=1,\"\",MAX(Z126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ126,0))","v":10.513754807692312},{"$f":"IF($D126=1,\"\",MAX(AA126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK126,0))","v":10.783687499999999},{"$f":"IF($D126=1,\"\",MAX(AB126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL126,0))","v":9.2267716346153819},{"$f":"IF($D126=1,\"\",MAX(AC126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM126,0))","v":10.428645000000003},{"$f":"IF($D126=1,\"\",MAX(AD126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN126,0))","v":9.5048798076923067},{"$f":"IF($D126=1,\"\",MAX(AE126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO126,0))","v":11.192239999999996},{"$f":"IF($D126=1,\"\",MAX(AF126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP126,0))","v":11.323048076923076},{"$f":"IF($D126=1,\"\",MAX(AG126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ126,0))","v":10.342412499999998},{"$f":"IF($D126=1,\"\",MAX(AH126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR126,0))","v":12.649727500000001},{"$f":"IF($D126=1,\"\",MAX(AI126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS126,0))","v":10.91656481481481},{"$f":"IF($D126=1,\"\",MAX(AJ126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT126,0))","v":9.204085000000001},{"$f":"IF($D126=1,\"\",MAX(AK126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU126,0))","v":11.530463942307698},{"$f":"IF($D126=1,\"\",MAX(AL126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV126,0))","v":10.658314903846154},{"$f":"IF($D126=1,\"\",MAX(AM126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW126,0))","v":9.4010425000000026},{"$f":"IF($D126=1,\"\",MAX(AN126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX126,0))","v":10.603953703703702},{"$f":"IF($D126=1,\"\",MAX(AO126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B126,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY126,0))","v":10.258812499999998},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP126-ET126))","v":6.0602870370370363},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ126-EU126))","v":4.3154218750000011},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR126-EV126))","v":4.7237403846153834},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS126-EW126))","v":5.8702908653846162},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT126-EX126))","v":5.137440104166668},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU126-EY126))","v":5.0203653846153804},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV126-EZ126))","v":7.560468750000001},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW126-FA126))","v":3.147337499999999},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX126-FB126))","v":5.9437908653846145},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY126-FC126))","v":7.6576009615384653},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ126-FD126))","v":5.0089110576923144},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA126-FE126))","v":6.3138725000000004},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB126-FF126))","v":6.7517083333333305},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC126-FG126))","v":4.995455729166669},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD126-FH126))","v":5.422019230769231},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE126-FI126))","v":5.4657299999999989},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF126-FJ126))","v":5.8302447916666686},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG126-FK126))","v":6.1057083333333351},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH126-FL126))","v":7.6519783653846156},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI126-FM126))","v":2.9622299999999981},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ126-FN126))","v":6.091754807692312},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK126-FO126))","v":7.8056874999999994},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL126-FP126))","v":5.1407716346153816},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM126-FQ126))","v":6.1426450000000035},{"$f":"IF($D126=1,\"\",MAX(0,AD126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN126-FR126))","v":6.0388798076923065},{"$f":"IF($D126=1,\"\",MAX(0,AE126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO126-FS126))","v":6.1462399999999962},{"$f":"IF($D126=1,\"\",MAX(0,AF126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP126-FT126))","v":6.1010480769230755},{"$f":"IF($D126=1,\"\",MAX(0,AG126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ126-FU126))","v":6.1284124999999978},{"$f":"IF($D126=1,\"\",MAX(0,AH126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR126-FV126))","v":6.9087275000000012},{"$f":"IF($D126=1,\"\",MAX(0,AI126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS126-FW126))","v":6.3415648148148103},{"$f":"IF($D126=1,\"\",MAX(0,AJ126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT126-FX126))","v":6.8880850000000011},{"$f":"IF($D126=1,\"\",MAX(0,AK126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU126-FY126))","v":3.8154639423076979},{"$f":"IF($D126=1,\"\",MAX(0,AL126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV126-FZ126))","v":6.2363149038461545},{"$f":"IF($D126=1,\"\",MAX(0,AM126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW126-GA126))","v":6.4230425000000029},{"$f":"IF($D126=1,\"\",MAX(0,AN126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX126-GB126))","v":6.5179537037037019},{"$f":"IF($D126=1,\"\",MAX(0,AO126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY126-GC126))","v":5.9728124999999981},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ126))","v":10.035665322580645},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK126))","v":10.431918169209432},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL126))","v":10.183064516129033},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM126))","v":10.143446236559143},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN126))","v":11.190238095238097},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO126))","v":10.306864064602959},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP126))","v":10.190934722222224},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ126))","v":12.036815860215054},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR126))","v":11.211748611111112},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS126))","v":11.61220295698925},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT126))","v":10.968637096774199},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU126))","v":11.120336111111111},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV126))","v":10.740197580645159},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW126))","v":11.136665742024968},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX126))","v":10.885455645161294},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY126))","v":10.844682795698926},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ126))","v":11.889416666666666},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA126))","v":10.55555854643338},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB126))","v":10.290177777777778},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC126))","v":11.874571236559138},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED126))","v":11.372151388888895},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE126))","v":11.77325134408602},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF126))","v":11.129352150537631},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG126))","v":10.959520833333336},{"$f":"IF($D126=1,\"\",MAX(0,AD126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH126))","v":10.838478494623656},{"$f":"IF($D126=1,\"\",MAX(0,AE126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI126))","v":11.382110957004157},{"$f":"IF($D126=1,\"\",MAX(0,AF126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ126))","v":11.568487903225801},{"$f":"IF($D126=1,\"\",MAX(0,AG126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK126))","v":11.527514784946234},{"$f":"IF($D126=1,\"\",MAX(0,AH126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL126))","v":12.829271551724137},{"$f":"IF($D126=1,\"\",MAX(0,AI126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM126))","v":10.788753701211302},{"$f":"IF($D126=1,\"\",MAX(0,AJ126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN126))","v":10.37485},{"$f":"IF($D126=1,\"\",MAX(0,AK126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO126))","v":11.713661290322584},{"$f":"IF($D126=1,\"\",MAX(0,AL126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP126))","v":11.528827777777778},{"$f":"IF($D126=1,\"\",MAX(0,AM126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ126))","v":11.929497311827959},{"$f":"IF($D126=1,\"\",MAX(0,AN126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER126))","v":11.285228494623656},{"$f":"IF($D126=1,\"\",MAX(0,AO126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES126))","v":10.799837499999995},{"$f":"IF($D126=1,\"\",MAX(0,F126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ126-ET126))","v":6.5696653225806445},{"$f":"IF($D126=1,\"\",MAX(0,G126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK126-EU126))","v":5.3859181692094316},{"$f":"IF($D126=1,\"\",MAX(0,H126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL126-EV126))","v":4.9610645161290323},{"$f":"IF($D126=1,\"\",MAX(0,I126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM126-EW126))","v":5.9294462365591425},{"$f":"IF($D126=1,\"\",MAX(0,J126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN126-EX126))","v":5.4492380952380977},{"$f":"IF($D126=1,\"\",MAX(0,K126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO126-EY126))","v":5.7318640646029584},{"$f":"IF($D126=1,\"\",MAX(0,L126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP126-EZ126))","v":7.8749347222222239},{"$f":"IF($D126=1,\"\",MAX(0,M126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ126-FA126))","v":4.3218158602150538},{"$f":"IF($D126=1,\"\",MAX(0,N126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR126-FB126))","v":6.7897486111111123},{"$f":"IF($D126=1,\"\",MAX(0,O126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS126-FC126))","v":8.6342029569892507},{"$f":"IF($D126=1,\"\",MAX(0,P126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT126-FD126))","v":6.8826370967741983},{"$f":"IF($D126=1,\"\",MAX(0,Q126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU126-FE126))","v":6.8343361111111118},{"$f":"IF($D126=1,\"\",MAX(0,R126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV126-FF126))","v":7.2741975806451586},{"$f":"IF($D126=1,\"\",MAX(0,S126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW126-FG126))","v":6.0906657420249681},{"$f":"IF($D126=1,\"\",MAX(0,T126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX126-FH126))","v":5.6634556451612932},{"$f":"IF($D126=1,\"\",MAX(0,U126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY126-FI126))","v":6.6306827956989256},{"$f":"IF($D126=1,\"\",MAX(0,V126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ126-FJ126))","v":6.148416666666666},{"$f":"IF($D126=1,\"\",MAX(0,W126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA126-FK126))","v":5.9805585464333797},{"$f":"IF($D126=1,\"\",MAX(0,X126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB126-FL126))","v":7.9741777777777783},{"$f":"IF($D126=1,\"\",MAX(0,Y126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC126-FM126))","v":4.1595712365591382},{"$f":"IF($D126=1,\"\",MAX(0,Z126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED126-FN126))","v":6.9501513888888953},{"$f":"IF($D126=1,\"\",MAX(0,AA126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE126-FO126))","v":8.7952513440860205},{"$f":"IF($D126=1,\"\",MAX(0,AB126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF126-FP126))","v":7.0433521505376309},{"$f":"IF($D126=1,\"\",MAX(0,AC126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG126-FQ126))","v":6.6735208333333365},{"$f":"IF($D126=1,\"\",MAX(0,AD126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH126-FR126))","v":7.3724784946236559},{"$f":"IF($D126=1,\"\",MAX(0,AE126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI126-FS126))","v":6.3361109570041565},{"$f":"IF($D126=1,\"\",MAX(0,AF126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ126-FT126))","v":6.3464879032258006},{"$f":"IF($D126=1,\"\",MAX(0,AG126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK126-FU126))","v":7.3135147849462339},{"$f":"IF($D126=1,\"\",MAX(0,AH126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL126-FV126))","v":7.0882715517241373},{"$f":"IF($D126=1,\"\",MAX(0,AI126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM126-FW126))","v":6.213753701211302},{"$f":"IF($D126=1,\"\",MAX(0,AJ126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN126-FX126))","v":8.0588499999999996},{"$f":"IF($D126=1,\"\",MAX(0,AK126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO126-FY126))","v":3.998661290322584},{"$f":"IF($D126=1,\"\",MAX(0,AL126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP126-FZ126))","v":7.1068277777777782},{"$f":"IF($D126=1,\"\",MAX(0,AM126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ126-GA126))","v":8.9514973118279588},{"$f":"IF($D126=1,\"\",MAX(0,AN126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER126-GB126))","v":7.1992284946236555},{"$f":"IF($D126=1,\"\",MAX(0,AO126-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B126,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES126-GC126))","v":6.5138374999999957},764201.7003099448,1411732.4170638062,1314533.6703099448,{"$f":"+LR126-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10482,"Umpqua Indian Utility Cooperative",0,{"$f":"+VLOOKUP($B132,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ132,AP132))))","v":3.1459999999999999},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK132,AQ132))))","v":3.242},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL132,AR132))))","v":3.3439999999999999},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM132,AS132))))","v":3.2730000000000001},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN132,AT132))))","v":3.2490000000000001},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO132,AU132))))","v":3.254},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP132,AV132))))","v":3.048},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ132,AW132))))","v":3.113},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR132,AX132))))","v":3.7},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS132,AY132))))","v":3.7050000000000001},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT132,AZ132))))","v":3.7040000000000002},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU132,BA132))))","v":3.496},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV132,BB132))))","v":3.1459999999999999},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW132,BC132))))","v":3.242},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX132,BD132))))","v":3.3439999999999999},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY132,BE132))))","v":3.2730000000000001},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ132,BF132))))","v":3.2490000000000001},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA132,BG132))))","v":3.254},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB132,BH132))))","v":3.048},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC132,BI132))))","v":3.113},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED132,BJ132))))","v":3.7},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE132,BK132))))","v":3.7050000000000001},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF132,BL132))))","v":3.7040000000000002},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG132,BM132))))","v":3.496},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH132,BN132))))","v":3.1459999999999999},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI132,BO132))))","v":3.242},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ132,BP132))))","v":3.3439999999999999},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK132,BQ132))))","v":3.2730000000000001},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL132,BR132))))","v":3.2490000000000001},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM132,BS132))))","v":3.254},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN132,BT132))))","v":3.048},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO132,BU132))))","v":3.113},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP132,BV132))))","v":3.7},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ132,BW132))))","v":3.7050000000000001},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER132,BX132))))","v":3.7040000000000002},{"$f":"+IF(AND($D132=0,$E132=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B132,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B132,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D132=1,\"\",IF($E132=1,IF(BlockShape=\"Yes\",VLOOKUP($B132,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES132,BY132))))","v":3.496},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6189814814814816},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7220104166666665},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8711081730769235},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8746225961538463},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7879791666666667},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.751081730769231},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6949158653846155},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6350725000000002},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.753581730769231},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8501634615384615},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7766129807692304},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6446399999999999},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6189814814814816},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7220104166666665},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8711081730769235},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8676850000000003},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7879791666666667},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7584259259259261},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6949158653846155},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6350725000000002},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.753581730769231},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8501634615384615},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7766129807692304},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6446399999999999},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6136586538461537},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7288650000000003},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8711081730769235},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8676850000000003},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7951424999999999},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7584259259259261},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6884399999999999},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.640372596153846},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.753581730769231},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8486050000000001},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7781435185185184},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6446399999999999},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5181602564102565},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6830237388724036},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7589939024390246},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8149695121951219},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.75484375},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7624495412844037},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6350197368421053},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5400290697674417},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5046611842105264},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5090396341463417},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4514420731707318},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4353249999999997},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5181602564102565},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6830237388724036},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7589939024390246},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8258110465116277},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.75484375},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.752836012861736},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6350197368421053},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5400290697674417},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5046611842105264},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5090396341463417},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4514420731707318},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4353249999999997},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5298292682926831},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.6725358255451712},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7589939024390246},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.8258110465116277},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.7592500000000002},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.752836012861736},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.646109375},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.528673780487805},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.5046611842105264},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.526718023255814},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4326474358974357},{"$f":"+IF($D132=1,\"\",IF($E132=0,VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E132=1,(VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B132,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":2.4353249999999997},{"$f":"IF($D132=1,\"\",(AP132*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ132*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5767016129032263},{"$f":"IF($D132=1,\"\",(AQ132*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA132*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7037877947295423},{"$f":"IF($D132=1,\"\",(AR132*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB132*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8216814516129034},{"$f":"IF($D132=1,\"\",(AS132*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC132*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8483239247311833},{"$f":"IF($D132=1,\"\",(AT132*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD132*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.773778273809524},{"$f":"IF($D132=1,\"\",(AU132*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE132*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.756084791386272},{"$f":"IF($D132=1,\"\",(AV132*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF132*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6696263888888891},{"$f":"IF($D132=1,\"\",(AW132*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG132*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5911276881720431},{"$f":"IF($D132=1,\"\",(AX132*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH132*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6484819444444447},{"$f":"IF($D132=1,\"\",(AY132*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI132*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6997755376344084},{"$f":"IF($D132=1,\"\",(AZ132*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ132*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.633258064516129},{"$f":"IF($D132=1,\"\",(BA132*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK132*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5516111111111108},{"$f":"IF($D132=1,\"\",(BB132*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL132*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5767016129032263},{"$f":"IF($D132=1,\"\",(BC132*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM132*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7037877947295423},{"$f":"IF($D132=1,\"\",(BD132*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN132*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8216814516129034},{"$f":"IF($D132=1,\"\",(BE132*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO132*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8483239247311833},{"$f":"IF($D132=1,\"\",(BF132*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP132*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.773778273809524},{"$f":"IF($D132=1,\"\",(BG132*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ132*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7560861372812919},{"$f":"IF($D132=1,\"\",(BH132*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR132*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6696263888888891},{"$f":"IF($D132=1,\"\",(BI132*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS132*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5911276881720431},{"$f":"IF($D132=1,\"\",(BJ132*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT132*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6484819444444447},{"$f":"IF($D132=1,\"\",(BK132*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU132*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6997755376344084},{"$f":"IF($D132=1,\"\",(BL132*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV132*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.633258064516129},{"$f":"IF($D132=1,\"\",(BM132*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW132*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5516111111111108},{"$f":"IF($D132=1,\"\",(BN132*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX132*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5767016129032254},{"$f":"IF($D132=1,\"\",(BO132*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY132*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7037864077669904},{"$f":"IF($D132=1,\"\",(BP132*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ132*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8216814516129034},{"$f":"IF($D132=1,\"\",(BQ132*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA132*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.8483239247311833},{"$f":"IF($D132=1,\"\",(BR132*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB132*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7798778735632186},{"$f":"IF($D132=1,\"\",(BS132*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC132*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.7560861372812919},{"$f":"IF($D132=1,\"\",(BT132*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD132*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6696263888888887},{"$f":"IF($D132=1,\"\",(BU132*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE132*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5911290322580647},{"$f":"IF($D132=1,\"\",(BV132*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF132*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6484819444444447},{"$f":"IF($D132=1,\"\",(BW132*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG132*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6997755376344088},{"$f":"IF($D132=1,\"\",(BX132*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH132*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.6332580645161285},{"$f":"IF($D132=1,\"\",(BY132*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI132*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":2.5516111111111108},0.34699999999999998,0.221,0.28100000000000003,0.17,0.26,0.24199999999999999,0.253,0.26900000000000002,0.29299999999999998,0.314,0.13200000000000001,0.27400000000000002,0.34699999999999998,0.221,0.28100000000000003,0.17,0.26,0.24199999999999999,0.253,0.26900000000000002,0.29299999999999998,0.314,0.13200000000000001,0.27400000000000002,0.34699999999999998,0.221,0.28100000000000003,0.17,0.26,0.24199999999999999,0.253,0.26900000000000002,0.29299999999999998,0.314,0.13200000000000001,0.27400000000000002,{"$f":"IF($D132=1,\"\",MAX(F132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP132,0))","v":0.52701851851851833},{"$f":"IF($D132=1,\"\",MAX(G132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ132,0))","v":0.51998958333333345},{"$f":"IF($D132=1,\"\",MAX(H132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR132,0))","v":0.47289182692307641},{"$f":"IF($D132=1,\"\",MAX(I132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS132,0))","v":0.39837740384615383},{"$f":"IF($D132=1,\"\",MAX(J132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT132,0))","v":0.46102083333333344},{"$f":"IF($D132=1,\"\",MAX(K132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU132,0))","v":0.50291826923076899},{"$f":"IF($D132=1,\"\",MAX(L132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV132,0))","v":0.35308413461538457},{"$f":"IF($D132=1,\"\",MAX(M132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW132,0))","v":0.47792749999999984},{"$f":"IF($D132=1,\"\",MAX(N132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX132,0))","v":0.94641826923076922},{"$f":"IF($D132=1,\"\",MAX(O132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY132,0))","v":0.85483653846153862},{"$f":"IF($D132=1,\"\",MAX(P132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ132,0))","v":0.92738701923076983},{"$f":"IF($D132=1,\"\",MAX(Q132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA132,0))","v":0.85136000000000012},{"$f":"IF($D132=1,\"\",MAX(R132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB132,0))","v":0.52701851851851833},{"$f":"IF($D132=1,\"\",MAX(S132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC132,0))","v":0.51998958333333345},{"$f":"IF($D132=1,\"\",MAX(T132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD132,0))","v":0.47289182692307641},{"$f":"IF($D132=1,\"\",MAX(U132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE132,0))","v":0.40531499999999987},{"$f":"IF($D132=1,\"\",MAX(V132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF132,0))","v":0.46102083333333344},{"$f":"IF($D132=1,\"\",MAX(W132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG132,0))","v":0.49557407407407394},{"$f":"IF($D132=1,\"\",MAX(X132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH132,0))","v":0.35308413461538457},{"$f":"IF($D132=1,\"\",MAX(Y132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI132,0))","v":0.47792749999999984},{"$f":"IF($D132=1,\"\",MAX(Z132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ132,0))","v":0.94641826923076922},{"$f":"IF($D132=1,\"\",MAX(AA132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK132,0))","v":0.85483653846153862},{"$f":"IF($D132=1,\"\",MAX(AB132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL132,0))","v":0.92738701923076983},{"$f":"IF($D132=1,\"\",MAX(AC132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM132,0))","v":0.85136000000000012},{"$f":"IF($D132=1,\"\",MAX(AD132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN132,0))","v":0.53234134615384621},{"$f":"IF($D132=1,\"\",MAX(AE132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO132,0))","v":0.51313499999999967},{"$f":"IF($D132=1,\"\",MAX(AF132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP132,0))","v":0.47289182692307641},{"$f":"IF($D132=1,\"\",MAX(AG132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ132,0))","v":0.40531499999999987},{"$f":"IF($D132=1,\"\",MAX(AH132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR132,0))","v":0.45385750000000025},{"$f":"IF($D132=1,\"\",MAX(AI132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS132,0))","v":0.49557407407407394},{"$f":"IF($D132=1,\"\",MAX(AJ132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT132,0))","v":0.3595600000000001},{"$f":"IF($D132=1,\"\",MAX(AK132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU132,0))","v":0.47262740384615398},{"$f":"IF($D132=1,\"\",MAX(AL132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV132,0))","v":0.94641826923076922},{"$f":"IF($D132=1,\"\",MAX(AM132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW132,0))","v":0.85639500000000002},{"$f":"IF($D132=1,\"\",MAX(AN132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX132,0))","v":0.92585648148148181},{"$f":"IF($D132=1,\"\",MAX(AO132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B132,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY132,0))","v":0.85136000000000012},{"$f":"IF($D132=1,\"\",MAX(0,F132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP132-ET132))","v":0.18001851851851836},{"$f":"IF($D132=1,\"\",MAX(0,G132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ132-EU132))","v":0.29898958333333348},{"$f":"IF($D132=1,\"\",MAX(0,H132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR132-EV132))","v":0.19189182692307638},{"$f":"IF($D132=1,\"\",MAX(0,I132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS132-EW132))","v":0.22837740384615382},{"$f":"IF($D132=1,\"\",MAX(0,J132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT132-EX132))","v":0.20102083333333343},{"$f":"IF($D132=1,\"\",MAX(0,K132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU132-EY132))","v":0.260918269230769},{"$f":"IF($D132=1,\"\",MAX(0,L132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV132-EZ132))","v":0.10008413461538457},{"$f":"IF($D132=1,\"\",MAX(0,M132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW132-FA132))","v":0.20892749999999982},{"$f":"IF($D132=1,\"\",MAX(0,N132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX132-FB132))","v":0.65341826923076929},{"$f":"IF($D132=1,\"\",MAX(0,O132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY132-FC132))","v":0.54083653846153856},{"$f":"IF($D132=1,\"\",MAX(0,P132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ132-FD132))","v":0.79538701923076982},{"$f":"IF($D132=1,\"\",MAX(0,Q132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA132-FE132))","v":0.5773600000000001},{"$f":"IF($D132=1,\"\",MAX(0,R132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB132-FF132))","v":0.18001851851851836},{"$f":"IF($D132=1,\"\",MAX(0,S132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC132-FG132))","v":0.29898958333333348},{"$f":"IF($D132=1,\"\",MAX(0,T132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD132-FH132))","v":0.19189182692307638},{"$f":"IF($D132=1,\"\",MAX(0,U132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE132-FI132))","v":0.23531499999999986},{"$f":"IF($D132=1,\"\",MAX(0,V132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF132-FJ132))","v":0.20102083333333343},{"$f":"IF($D132=1,\"\",MAX(0,W132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG132-FK132))","v":0.25357407407407395},{"$f":"IF($D132=1,\"\",MAX(0,X132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH132-FL132))","v":0.10008413461538457},{"$f":"IF($D132=1,\"\",MAX(0,Y132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI132-FM132))","v":0.20892749999999982},{"$f":"IF($D132=1,\"\",MAX(0,Z132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ132-FN132))","v":0.65341826923076929},{"$f":"IF($D132=1,\"\",MAX(0,AA132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK132-FO132))","v":0.54083653846153856},{"$f":"IF($D132=1,\"\",MAX(0,AB132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL132-FP132))","v":0.79538701923076982},{"$f":"IF($D132=1,\"\",MAX(0,AC132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM132-FQ132))","v":0.5773600000000001},{"$f":"IF($D132=1,\"\",MAX(0,AD132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN132-FR132))","v":0.18534134615384623},{"$f":"IF($D132=1,\"\",MAX(0,AE132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO132-FS132))","v":0.2921349999999997},{"$f":"IF($D132=1,\"\",MAX(0,AF132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP132-FT132))","v":0.19189182692307638},{"$f":"IF($D132=1,\"\",MAX(0,AG132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ132-FU132))","v":0.23531499999999986},{"$f":"IF($D132=1,\"\",MAX(0,AH132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR132-FV132))","v":0.19385750000000024},{"$f":"IF($D132=1,\"\",MAX(0,AI132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS132-FW132))","v":0.25357407407407395},{"$f":"IF($D132=1,\"\",MAX(0,AJ132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT132-FX132))","v":0.1065600000000001},{"$f":"IF($D132=1,\"\",MAX(0,AK132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU132-FY132))","v":0.20362740384615396},{"$f":"IF($D132=1,\"\",MAX(0,AL132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV132-FZ132))","v":0.65341826923076929},{"$f":"IF($D132=1,\"\",MAX(0,AM132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW132-GA132))","v":0.54239499999999996},{"$f":"IF($D132=1,\"\",MAX(0,AN132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX132-GB132))","v":0.7938564814814818},{"$f":"IF($D132=1,\"\",MAX(0,AO132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY132-GC132))","v":0.5773600000000001},{"$f":"IF($D132=1,\"\",MAX(0,F132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ132))","v":0.56929838709677361},{"$f":"IF($D132=1,\"\",MAX(0,G132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK132))","v":0.53821220527045766},{"$f":"IF($D132=1,\"\",MAX(0,H132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL132))","v":0.52231854838709646},{"$f":"IF($D132=1,\"\",MAX(0,I132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM132))","v":0.42467607526881679},{"$f":"IF($D132=1,\"\",MAX(0,J132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN132))","v":0.47522172619047609},{"$f":"IF($D132=1,\"\",MAX(0,K132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO132))","v":0.49791520861372796},{"$f":"IF($D132=1,\"\",MAX(0,L132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP132))","v":0.3783736111111109},{"$f":"IF($D132=1,\"\",MAX(0,M132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ132))","v":0.5218723118279569},{"$f":"IF($D132=1,\"\",MAX(0,N132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR132))","v":1.0515180555555554},{"$f":"IF($D132=1,\"\",MAX(0,O132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS132))","v":1.0052244623655917},{"$f":"IF($D132=1,\"\",MAX(0,P132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT132))","v":1.0707419354838712},{"$f":"IF($D132=1,\"\",MAX(0,Q132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU132))","v":0.94438888888888917},{"$f":"IF($D132=1,\"\",MAX(0,R132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV132))","v":0.56929838709677361},{"$f":"IF($D132=1,\"\",MAX(0,S132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW132))","v":0.53821220527045766},{"$f":"IF($D132=1,\"\",MAX(0,T132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX132))","v":0.52231854838709646},{"$f":"IF($D132=1,\"\",MAX(0,U132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY132))","v":0.42467607526881679},{"$f":"IF($D132=1,\"\",MAX(0,V132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ132))","v":0.47522172619047609},{"$f":"IF($D132=1,\"\",MAX(0,W132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA132))","v":0.49791386271870808},{"$f":"IF($D132=1,\"\",MAX(0,X132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB132))","v":0.3783736111111109},{"$f":"IF($D132=1,\"\",MAX(0,Y132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC132))","v":0.5218723118279569},{"$f":"IF($D132=1,\"\",MAX(0,Z132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED132))","v":1.0515180555555554},{"$f":"IF($D132=1,\"\",MAX(0,AA132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE132))","v":1.0052244623655917},{"$f":"IF($D132=1,\"\",MAX(0,AB132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF132))","v":1.0707419354838712},{"$f":"IF($D132=1,\"\",MAX(0,AC132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG132))","v":0.94438888888888917},{"$f":"IF($D132=1,\"\",MAX(0,AD132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH132))","v":0.56929838709677449},{"$f":"IF($D132=1,\"\",MAX(0,AE132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI132))","v":0.53821359223300957},{"$f":"IF($D132=1,\"\",MAX(0,AF132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ132))","v":0.52231854838709646},{"$f":"IF($D132=1,\"\",MAX(0,AG132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK132))","v":0.42467607526881679},{"$f":"IF($D132=1,\"\",MAX(0,AH132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL132))","v":0.46912212643678153},{"$f":"IF($D132=1,\"\",MAX(0,AI132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM132))","v":0.49791386271870808},{"$f":"IF($D132=1,\"\",MAX(0,AJ132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN132))","v":0.37837361111111134},{"$f":"IF($D132=1,\"\",MAX(0,AK132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO132))","v":0.52187096774193531},{"$f":"IF($D132=1,\"\",MAX(0,AL132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP132))","v":1.0515180555555554},{"$f":"IF($D132=1,\"\",MAX(0,AM132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ132))","v":1.0052244623655913},{"$f":"IF($D132=1,\"\",MAX(0,AN132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER132))","v":1.0707419354838716},{"$f":"IF($D132=1,\"\",MAX(0,AO132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES132))","v":0.94438888888888917},{"$f":"IF($D132=1,\"\",MAX(0,F132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ132-ET132))","v":0.22229838709677363},{"$f":"IF($D132=1,\"\",MAX(0,G132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK132-EU132))","v":0.31721220527045768},{"$f":"IF($D132=1,\"\",MAX(0,H132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL132-EV132))","v":0.24131854838709643},{"$f":"IF($D132=1,\"\",MAX(0,I132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM132-EW132))","v":0.25467607526881675},{"$f":"IF($D132=1,\"\",MAX(0,J132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN132-EX132))","v":0.21522172619047608},{"$f":"IF($D132=1,\"\",MAX(0,K132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO132-EY132))","v":0.25591520861372796},{"$f":"IF($D132=1,\"\",MAX(0,L132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP132-EZ132))","v":0.12537361111111089},{"$f":"IF($D132=1,\"\",MAX(0,M132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ132-FA132))","v":0.25287231182795689},{"$f":"IF($D132=1,\"\",MAX(0,N132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR132-FB132))","v":0.75851805555555551},{"$f":"IF($D132=1,\"\",MAX(0,O132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS132-FC132))","v":0.69122446236559165},{"$f":"IF($D132=1,\"\",MAX(0,P132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT132-FD132))","v":0.93874193548387119},{"$f":"IF($D132=1,\"\",MAX(0,Q132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU132-FE132))","v":0.67038888888888915},{"$f":"IF($D132=1,\"\",MAX(0,R132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV132-FF132))","v":0.22229838709677363},{"$f":"IF($D132=1,\"\",MAX(0,S132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW132-FG132))","v":0.31721220527045768},{"$f":"IF($D132=1,\"\",MAX(0,T132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX132-FH132))","v":0.24131854838709643},{"$f":"IF($D132=1,\"\",MAX(0,U132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY132-FI132))","v":0.25467607526881675},{"$f":"IF($D132=1,\"\",MAX(0,V132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ132-FJ132))","v":0.21522172619047608},{"$f":"IF($D132=1,\"\",MAX(0,W132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA132-FK132))","v":0.25591386271870808},{"$f":"IF($D132=1,\"\",MAX(0,X132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB132-FL132))","v":0.12537361111111089},{"$f":"IF($D132=1,\"\",MAX(0,Y132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC132-FM132))","v":0.25287231182795689},{"$f":"IF($D132=1,\"\",MAX(0,Z132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED132-FN132))","v":0.75851805555555551},{"$f":"IF($D132=1,\"\",MAX(0,AA132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE132-FO132))","v":0.69122446236559165},{"$f":"IF($D132=1,\"\",MAX(0,AB132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF132-FP132))","v":0.93874193548387119},{"$f":"IF($D132=1,\"\",MAX(0,AC132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG132-FQ132))","v":0.67038888888888915},{"$f":"IF($D132=1,\"\",MAX(0,AD132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH132-FR132))","v":0.22229838709677452},{"$f":"IF($D132=1,\"\",MAX(0,AE132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI132-FS132))","v":0.3172135922330096},{"$f":"IF($D132=1,\"\",MAX(0,AF132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ132-FT132))","v":0.24131854838709643},{"$f":"IF($D132=1,\"\",MAX(0,AG132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK132-FU132))","v":0.25467607526881675},{"$f":"IF($D132=1,\"\",MAX(0,AH132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL132-FV132))","v":0.20912212643678152},{"$f":"IF($D132=1,\"\",MAX(0,AI132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM132-FW132))","v":0.25591386271870808},{"$f":"IF($D132=1,\"\",MAX(0,AJ132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN132-FX132))","v":0.12537361111111134},{"$f":"IF($D132=1,\"\",MAX(0,AK132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO132-FY132))","v":0.25287096774193529},{"$f":"IF($D132=1,\"\",MAX(0,AL132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP132-FZ132))","v":0.75851805555555551},{"$f":"IF($D132=1,\"\",MAX(0,AM132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ132-GA132))","v":0.69122446236559121},{"$f":"IF($D132=1,\"\",MAX(0,AN132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER132-GB132))","v":0.93874193548387164},{"$f":"IF($D132=1,\"\",MAX(0,AO132-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B132,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES132-GC132))","v":0.67038888888888915},47996.228252279201,88470.461483255669,80198.608252279213,{"$f":"+LR132-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10502,"Yakama Power",0,{"$f":"+VLOOKUP($B133,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ133,AP133))))","v":23.116},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK133,AQ133))))","v":19.462},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL133,AR133))))","v":19.853999999999999},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM133,AS133))))","v":20.452000000000002},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN133,AT133))))","v":20.065000000000001},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO133,AU133))))","v":18.231000000000002},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP133,AV133))))","v":23.509},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ133,AW133))))","v":28.707000000000001},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR133,AX133))))","v":35.359000000000002},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS133,AY133))))","v":37.512},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT133,AZ133))))","v":36.252000000000002},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU133,BA133))))","v":31.274000000000001},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV133,BB133))))","v":23.178000000000001},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW133,BC133))))","v":19.498000000000001},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX133,BD133))))","v":19.890999999999998},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY133,BE133))))","v":20.491},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ133,BF133))))","v":20.122},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA133,BG133))))","v":18.282},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB133,BH133))))","v":23.550999999999998},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC133,BI133))))","v":28.76},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED133,BJ133))))","v":35.457000000000001},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE133,BK133))))","v":37.616999999999997},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF133,BL133))))","v":36.353000000000002},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG133,BM133))))","v":31.331},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH133,BN133))))","v":23.22},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI133,BO133))))","v":19.553000000000001},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ133,BP133))))","v":19.946999999999999},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK133,BQ133))))","v":20.548999999999999},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL133,BR133))))","v":20.158999999999999},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM133,BS133))))","v":18.315999999999999},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN133,BT133))))","v":23.614999999999998},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO133,BU133))))","v":28.838999999999999},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP133,BV133))))","v":35.523000000000003},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ133,BW133))))","v":37.686999999999998},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER133,BX133))))","v":36.420999999999999},{"$f":"+IF(AND($D133=0,$E133=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B133,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B133,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D133=1,\"\",IF($E133=1,IF(BlockShape=\"Yes\",VLOOKUP($B133,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES133,BY133))))","v":31.417999999999999},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.271893518518517},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.640216145833334},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.090728365384617},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.42940625},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.721309895833334},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.914387019230769},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.938670673076924},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.340432500000002},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.553834134615386},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.323341346153846},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.91331730769231},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.518355},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.305733796296296},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.670903645833334},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.125235576923076},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.040909999999998},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.7548125},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.464108796296296},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.973850961538462},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.391837500000001},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.618228365384617},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.39963221153846},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.993557692307689},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.570320000000002},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.929651442307691},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.1536025},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.159824519230769},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.075324999999999},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.682245},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.492210648148149},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.649480000000001},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":21.580168269230771},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.682788461538465},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":33.775157499999999},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.812009259259263},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":22.622415},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.194467948717948},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.062489614243324},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.821628048780488},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.053253048780487},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.033479166666666},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.778452599388379},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.839924342105265},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.910636627906978},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.696720394736843},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.519923780487805},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":26.977155487804875},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.817018749999999},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.223788461538462},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.087528189910978},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.853320121951221},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.474787790697675},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.063267361111111},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.358549839228296},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.870496710526316},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.951732558139533},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.752315789473684},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.587585365853656},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.041033536585367},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.86295625},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.60667987804878},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.666532710280373},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.885091463414636},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.50352034883721},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.174733108108109},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.384186495176849},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.206084375},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.870640243902439},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":23.808052631578949},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.322601744186048},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.495070512820512},{"$f":"+IF($D133=1,\"\",IF($E133=0,VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E133=1,(VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B133,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.908996875},{"$f":"IF($D133=1,\"\",(AP133*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ133*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.40071505376344},{"$f":"IF($D133=1,\"\",(AQ133*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA133*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.435370319001388},{"$f":"IF($D133=1,\"\",(AR133*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB133*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.531232526881722},{"$f":"IF($D133=1,\"\",(AS133*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC133*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.822715053763439},{"$f":"IF($D133=1,\"\",(AT133*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD133*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.997953869047619},{"$f":"IF($D133=1,\"\",(AU133*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE133*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.974345895020189},{"$f":"IF($D133=1,\"\",(AV133*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF133*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.052533333333335},{"$f":"IF($D133=1,\"\",(AW133*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG133*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.292247311827957},{"$f":"IF($D133=1,\"\",(AX133*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH133*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.925274999999999},{"$f":"IF($D133=1,\"\",(AY133*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI133*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.646565860215052},{"$f":"IF($D133=1,\"\",(AZ133*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ133*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.855439516129032},{"$f":"IF($D133=1,\"\",(BA133*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK133*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.31776111111111},{"$f":"IF($D133=1,\"\",(BB133*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL133*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.43265994623656},{"$f":"IF($D133=1,\"\",(BC133*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM133*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.463417475728155},{"$f":"IF($D133=1,\"\",(BD133*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN133*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.56449865591398},{"$f":"IF($D133=1,\"\",(BE133*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO133*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.854423387096773},{"$f":"IF($D133=1,\"\",(BF133*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP133*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.029864583333332},{"$f":"IF($D133=1,\"\",(BG133*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ133*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.00135127860027},{"$f":"IF($D133=1,\"\",(BH133*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR133*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.085768055555556},{"$f":"IF($D133=1,\"\",(BI133*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS133*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.338885752688171},{"$f":"IF($D133=1,\"\",(BJ133*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT133*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":25.985954166666669},{"$f":"IF($D133=1,\"\",(BK133*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU133*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.719052419354838},{"$f":"IF($D133=1,\"\",(BL133*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV133*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.928466397849466},{"$f":"IF($D133=1,\"\",(BM133*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW133*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.367047222222222},{"$f":"IF($D133=1,\"\",(BN133*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX133*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.464685483870966},{"$f":"IF($D133=1,\"\",(BO133*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY133*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.491536754507628},{"$f":"IF($D133=1,\"\",(BP133*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ133*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.597845430107528},{"$f":"IF($D133=1,\"\",(BQ133*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA133*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.886211021505376},{"$f":"IF($D133=1,\"\",(BR133*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB133*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.041119252873564},{"$f":"IF($D133=1,\"\",(BS133*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC133*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.028421265141318},{"$f":"IF($D133=1,\"\",(BT133*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD133*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.119081944444446},{"$f":"IF($D133=1,\"\",(BU133*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE133*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":20.385645161290324},{"$f":"IF($D133=1,\"\",(BV133*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF133*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":26.046788888888891},{"$f":"IF($D133=1,\"\",(BW133*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG133*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":30.791717741935486},{"$f":"IF($D133=1,\"\",(BX133*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH133*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":31.00168010752688},{"$f":"IF($D133=1,\"\",(BY133*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI133*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":21.416451388888891},4.1929999999999996,3.03,3.282,3.68,3.754,3.831,3.6749999999999998,3.702,3.7570000000000001,2.476,2.8959999999999999,3.4350000000000001,4.1929999999999996,3.03,3.282,3.68,3.754,3.831,3.6749999999999998,3.702,3.7570000000000001,2.476,2.8959999999999999,3.4350000000000001,4.1929999999999996,3.03,3.282,3.68,3.754,3.831,3.6749999999999998,3.702,3.7570000000000001,2.476,2.8959999999999999,3.4350000000000001,{"$f":"IF($D133=1,\"\",MAX(F133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP133,0))","v":7.8441064814814823},{"$f":"IF($D133=1,\"\",MAX(G133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ133,0))","v":5.8217838541666662},{"$f":"IF($D133=1,\"\",MAX(H133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR133,0))","v":4.7632716346153821},{"$f":"IF($D133=1,\"\",MAX(I133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS133,0))","v":6.0225937500000022},{"$f":"IF($D133=1,\"\",MAX(J133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT133,0))","v":5.3436901041666669},{"$f":"IF($D133=1,\"\",MAX(K133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU133,0))","v":5.3166129807692322},{"$f":"IF($D133=1,\"\",MAX(L133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV133,0))","v":7.5703293269230763},{"$f":"IF($D133=1,\"\",MAX(M133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW133,0))","v":6.3665674999999986},{"$f":"IF($D133=1,\"\",MAX(N133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX133,0))","v":7.8051658653846161},{"$f":"IF($D133=1,\"\",MAX(O133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY133,0))","v":5.1886586538461543},{"$f":"IF($D133=1,\"\",MAX(P133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ133,0))","v":2.3386826923076924},{"$f":"IF($D133=1,\"\",MAX(Q133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA133,0))","v":8.7556450000000012},{"$f":"IF($D133=1,\"\",MAX(R133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB133,0))","v":7.8722662037037043},{"$f":"IF($D133=1,\"\",MAX(S133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC133,0))","v":5.8270963541666667},{"$f":"IF($D133=1,\"\",MAX(T133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD133,0))","v":4.7657644230769218},{"$f":"IF($D133=1,\"\",MAX(U133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE133,0))","v":5.4500900000000012},{"$f":"IF($D133=1,\"\",MAX(V133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF133,0))","v":5.3671875},{"$f":"IF($D133=1,\"\",MAX(W133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG133,0))","v":5.8178912037037041},{"$f":"IF($D133=1,\"\",MAX(X133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH133,0))","v":7.5771490384615365},{"$f":"IF($D133=1,\"\",MAX(Y133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI133,0))","v":6.3681625000000004},{"$f":"IF($D133=1,\"\",MAX(Z133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ133,0))","v":7.8387716346153837},{"$f":"IF($D133=1,\"\",MAX(AA133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK133,0))","v":5.2173677884615373},{"$f":"IF($D133=1,\"\",MAX(AB133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL133,0))","v":2.3594423076923121},{"$f":"IF($D133=1,\"\",MAX(AC133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM133,0))","v":8.7606799999999971},{"$f":"IF($D133=1,\"\",MAX(AD133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN133,0))","v":7.2903485576923082},{"$f":"IF($D133=1,\"\",MAX(AE133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO133,0))","v":6.399397500000001},{"$f":"IF($D133=1,\"\",MAX(AF133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP133,0))","v":4.7871754807692302},{"$f":"IF($D133=1,\"\",MAX(AG133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ133,0))","v":5.4736750000000001},{"$f":"IF($D133=1,\"\",MAX(AH133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR133,0))","v":5.4767549999999989},{"$f":"IF($D133=1,\"\",MAX(AI133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS133,0))","v":5.8237893518518504},{"$f":"IF($D133=1,\"\",MAX(AJ133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT133,0))","v":6.9655199999999979},{"$f":"IF($D133=1,\"\",MAX(AK133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU133,0))","v":7.2588317307692272},{"$f":"IF($D133=1,\"\",MAX(AL133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV133,0))","v":7.8402115384615385},{"$f":"IF($D133=1,\"\",MAX(AM133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW133,0))","v":3.9118424999999988},{"$f":"IF($D133=1,\"\",MAX(AN133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX133,0))","v":3.6089907407407367},{"$f":"IF($D133=1,\"\",MAX(AO133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B133,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY133,0))","v":8.7955849999999991},{"$f":"IF($D133=1,\"\",MAX(0,F133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP133-ET133))","v":3.6511064814814826},{"$f":"IF($D133=1,\"\",MAX(0,G133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ133-EU133))","v":2.7917838541666664},{"$f":"IF($D133=1,\"\",MAX(0,H133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR133-EV133))","v":1.481271634615382},{"$f":"IF($D133=1,\"\",MAX(0,I133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS133-EW133))","v":2.342593750000002},{"$f":"IF($D133=1,\"\",MAX(0,J133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT133-EX133))","v":1.5896901041666669},{"$f":"IF($D133=1,\"\",MAX(0,K133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU133-EY133))","v":1.4856129807692322},{"$f":"IF($D133=1,\"\",MAX(0,L133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV133-EZ133))","v":3.8953293269230764},{"$f":"IF($D133=1,\"\",MAX(0,M133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW133-FA133))","v":2.6645674999999986},{"$f":"IF($D133=1,\"\",MAX(0,N133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX133-FB133))","v":4.0481658653846164},{"$f":"IF($D133=1,\"\",MAX(0,O133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY133-FC133))","v":2.7126586538461543},{"$f":"IF($D133=1,\"\",MAX(0,P133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ133-FD133))","v":0},{"$f":"IF($D133=1,\"\",MAX(0,Q133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA133-FE133))","v":5.3206450000000007},{"$f":"IF($D133=1,\"\",MAX(0,R133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB133-FF133))","v":3.6792662037037047},{"$f":"IF($D133=1,\"\",MAX(0,S133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC133-FG133))","v":2.7970963541666669},{"$f":"IF($D133=1,\"\",MAX(0,T133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD133-FH133))","v":1.4837644230769218},{"$f":"IF($D133=1,\"\",MAX(0,U133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE133-FI133))","v":1.7700900000000011},{"$f":"IF($D133=1,\"\",MAX(0,V133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF133-FJ133))","v":1.6131875},{"$f":"IF($D133=1,\"\",MAX(0,W133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG133-FK133))","v":1.9868912037037041},{"$f":"IF($D133=1,\"\",MAX(0,X133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH133-FL133))","v":3.9021490384615367},{"$f":"IF($D133=1,\"\",MAX(0,Y133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI133-FM133))","v":2.6661625000000004},{"$f":"IF($D133=1,\"\",MAX(0,Z133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ133-FN133))","v":4.0817716346153841},{"$f":"IF($D133=1,\"\",MAX(0,AA133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK133-FO133))","v":2.7413677884615373},{"$f":"IF($D133=1,\"\",MAX(0,AB133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL133-FP133))","v":0},{"$f":"IF($D133=1,\"\",MAX(0,AC133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM133-FQ133))","v":5.3256799999999966},{"$f":"IF($D133=1,\"\",MAX(0,AD133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN133-FR133))","v":3.0973485576923085},{"$f":"IF($D133=1,\"\",MAX(0,AE133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO133-FS133))","v":3.3693975000000012},{"$f":"IF($D133=1,\"\",MAX(0,AF133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP133-FT133))","v":1.5051754807692301},{"$f":"IF($D133=1,\"\",MAX(0,AG133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ133-FU133))","v":1.7936749999999999},{"$f":"IF($D133=1,\"\",MAX(0,AH133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR133-FV133))","v":1.7227549999999989},{"$f":"IF($D133=1,\"\",MAX(0,AI133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS133-FW133))","v":1.9927893518518505},{"$f":"IF($D133=1,\"\",MAX(0,AJ133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT133-FX133))","v":3.2905199999999981},{"$f":"IF($D133=1,\"\",MAX(0,AK133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU133-FY133))","v":3.5568317307692272},{"$f":"IF($D133=1,\"\",MAX(0,AL133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV133-FZ133))","v":4.0832115384615388},{"$f":"IF($D133=1,\"\",MAX(0,AM133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW133-GA133))","v":1.4358424999999988},{"$f":"IF($D133=1,\"\",MAX(0,AN133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX133-GB133))","v":0.71299074074073676},{"$f":"IF($D133=1,\"\",MAX(0,AO133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY133-GC133))","v":5.3605849999999986},{"$f":"IF($D133=1,\"\",MAX(0,F133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ133))","v":8.7152849462365598},{"$f":"IF($D133=1,\"\",MAX(0,G133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK133))","v":7.026629680998612},{"$f":"IF($D133=1,\"\",MAX(0,H133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL133))","v":5.3227674731182777},{"$f":"IF($D133=1,\"\",MAX(0,I133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM133))","v":6.6292849462365631},{"$f":"IF($D133=1,\"\",MAX(0,J133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN133))","v":6.0670461309523827},{"$f":"IF($D133=1,\"\",MAX(0,K133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO133))","v":6.2566541049798126},{"$f":"IF($D133=1,\"\",MAX(0,L133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP133))","v":8.4564666666666657},{"$f":"IF($D133=1,\"\",MAX(0,M133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ133))","v":8.4147526881720438},{"$f":"IF($D133=1,\"\",MAX(0,N133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR133))","v":9.4337250000000026},{"$f":"IF($D133=1,\"\",MAX(0,O133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS133))","v":6.8654341397849485},{"$f":"IF($D133=1,\"\",MAX(0,P133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT133))","v":5.3965604838709709},{"$f":"IF($D133=1,\"\",MAX(0,Q133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU133))","v":9.9562388888888904},{"$f":"IF($D133=1,\"\",MAX(0,R133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV133))","v":8.7453400537634405},{"$f":"IF($D133=1,\"\",MAX(0,S133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW133))","v":7.0345825242718458},{"$f":"IF($D133=1,\"\",MAX(0,T133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX133))","v":5.3265013440860187},{"$f":"IF($D133=1,\"\",MAX(0,U133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY133))","v":6.6365766129032266},{"$f":"IF($D133=1,\"\",MAX(0,V133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ133))","v":6.0921354166666681},{"$f":"IF($D133=1,\"\",MAX(0,W133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA133))","v":6.2806487213997304},{"$f":"IF($D133=1,\"\",MAX(0,X133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB133))","v":8.4652319444444419},{"$f":"IF($D133=1,\"\",MAX(0,Y133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC133))","v":8.4211142473118308},{"$f":"IF($D133=1,\"\",MAX(0,Z133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED133))","v":9.4710458333333314},{"$f":"IF($D133=1,\"\",MAX(0,AA133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE133))","v":6.8979475806451589},{"$f":"IF($D133=1,\"\",MAX(0,AB133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF133))","v":5.4245336021505359},{"$f":"IF($D133=1,\"\",MAX(0,AC133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG133))","v":9.9639527777777772},{"$f":"IF($D133=1,\"\",MAX(0,AD133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH133))","v":8.7553145161290331},{"$f":"IF($D133=1,\"\",MAX(0,AE133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI133))","v":7.0614632454923729},{"$f":"IF($D133=1,\"\",MAX(0,AF133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ133))","v":5.3491545698924714},{"$f":"IF($D133=1,\"\",MAX(0,AG133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK133))","v":6.662788978494623},{"$f":"IF($D133=1,\"\",MAX(0,AH133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL133))","v":6.1178807471264349},{"$f":"IF($D133=1,\"\",MAX(0,AI133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM133))","v":6.2875787348586805},{"$f":"IF($D133=1,\"\",MAX(0,AJ133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN133))","v":8.4959180555555527},{"$f":"IF($D133=1,\"\",MAX(0,AK133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO133))","v":8.4533548387096751},{"$f":"IF($D133=1,\"\",MAX(0,AL133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP133))","v":9.4762111111111125},{"$f":"IF($D133=1,\"\",MAX(0,AM133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ133))","v":6.8952822580645119},{"$f":"IF($D133=1,\"\",MAX(0,AN133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER133))","v":5.4193198924731192},{"$f":"IF($D133=1,\"\",MAX(0,AO133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES133))","v":10.001548611111108},{"$f":"IF($D133=1,\"\",MAX(0,F133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ133-ET133))","v":4.5222849462365602},{"$f":"IF($D133=1,\"\",MAX(0,G133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK133-EU133))","v":3.9966296809986122},{"$f":"IF($D133=1,\"\",MAX(0,H133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL133-EV133))","v":2.0407674731182777},{"$f":"IF($D133=1,\"\",MAX(0,I133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM133-EW133))","v":2.9492849462365629},{"$f":"IF($D133=1,\"\",MAX(0,J133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN133-EX133))","v":2.3130461309523827},{"$f":"IF($D133=1,\"\",MAX(0,K133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO133-EY133))","v":2.4256541049798126},{"$f":"IF($D133=1,\"\",MAX(0,L133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP133-EZ133))","v":4.7814666666666659},{"$f":"IF($D133=1,\"\",MAX(0,M133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ133-FA133))","v":4.7127526881720438},{"$f":"IF($D133=1,\"\",MAX(0,N133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR133-FB133))","v":5.6767250000000029},{"$f":"IF($D133=1,\"\",MAX(0,O133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS133-FC133))","v":4.3894341397849486},{"$f":"IF($D133=1,\"\",MAX(0,P133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT133-FD133))","v":2.500560483870971},{"$f":"IF($D133=1,\"\",MAX(0,Q133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU133-FE133))","v":6.5212388888888899},{"$f":"IF($D133=1,\"\",MAX(0,R133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV133-FF133))","v":4.5523400537634409},{"$f":"IF($D133=1,\"\",MAX(0,S133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW133-FG133))","v":4.0045825242718465},{"$f":"IF($D133=1,\"\",MAX(0,T133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX133-FH133))","v":2.0445013440860187},{"$f":"IF($D133=1,\"\",MAX(0,U133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY133-FI133))","v":2.9565766129032265},{"$f":"IF($D133=1,\"\",MAX(0,V133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ133-FJ133))","v":2.3381354166666681},{"$f":"IF($D133=1,\"\",MAX(0,W133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA133-FK133))","v":2.4496487213997304},{"$f":"IF($D133=1,\"\",MAX(0,X133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB133-FL133))","v":4.7902319444444421},{"$f":"IF($D133=1,\"\",MAX(0,Y133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC133-FM133))","v":4.7191142473118308},{"$f":"IF($D133=1,\"\",MAX(0,Z133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED133-FN133))","v":5.7140458333333317},{"$f":"IF($D133=1,\"\",MAX(0,AA133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE133-FO133))","v":4.4219475806451589},{"$f":"IF($D133=1,\"\",MAX(0,AB133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF133-FP133))","v":2.528533602150536},{"$f":"IF($D133=1,\"\",MAX(0,AC133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG133-FQ133))","v":6.5289527777777767},{"$f":"IF($D133=1,\"\",MAX(0,AD133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH133-FR133))","v":4.5623145161290335},{"$f":"IF($D133=1,\"\",MAX(0,AE133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI133-FS133))","v":4.0314632454923736},{"$f":"IF($D133=1,\"\",MAX(0,AF133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ133-FT133))","v":2.0671545698924714},{"$f":"IF($D133=1,\"\",MAX(0,AG133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK133-FU133))","v":2.9827889784946229},{"$f":"IF($D133=1,\"\",MAX(0,AH133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL133-FV133))","v":2.3638807471264349},{"$f":"IF($D133=1,\"\",MAX(0,AI133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM133-FW133))","v":2.4565787348586805},{"$f":"IF($D133=1,\"\",MAX(0,AJ133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN133-FX133))","v":4.8209180555555529},{"$f":"IF($D133=1,\"\",MAX(0,AK133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO133-FY133))","v":4.7513548387096751},{"$f":"IF($D133=1,\"\",MAX(0,AL133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP133-FZ133))","v":5.7192111111111128},{"$f":"IF($D133=1,\"\",MAX(0,AM133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ133-GA133))","v":4.4192822580645119},{"$f":"IF($D133=1,\"\",MAX(0,AN133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER133-GB133))","v":2.5233198924731193},{"$f":"IF($D133=1,\"\",MAX(0,AO133-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B133,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES133-GC133))","v":6.5665486111111075},327567.07358328282,920524.32846978912,756380.08483328286,{"$f":"+LR133-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,13927,"Kalispel Tribe Utility",0,{"$f":"+VLOOKUP($B134,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ134,AP134))))","v":4.891},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK134,AQ134))))","v":5.0430000000000001},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL134,AR134))))","v":5.3920000000000003},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM134,AS134))))","v":5.1289999999999996},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN134,AT134))))","v":5.2939999999999996},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO134,AU134))))","v":4.8460000000000001},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP134,AV134))))","v":5.117},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ134,AW134))))","v":5.359},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR134,AX134))))","v":5.968},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS134,AY134))))","v":6.3520000000000003},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT134,AZ134))))","v":6.8079999999999998},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU134,BA134))))","v":5.6520000000000001},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV134,BB134))))","v":4.9429999999999996},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW134,BC134))))","v":5.0970000000000004},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX134,BD134))))","v":5.4509999999999996},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY134,BE134))))","v":5.1870000000000003},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ134,BF134))))","v":5.3540000000000001},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA134,BG134))))","v":4.899},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB134,BH134))))","v":5.1719999999999997},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC134,BI134))))","v":5.4189999999999996},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED134,BJ134))))","v":6.0339999999999998},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE134,BK134))))","v":6.4249999999999998},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF134,BL134))))","v":6.8849999999999998},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG134,BM134))))","v":5.7160000000000002},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH134,BN134))))","v":4.9989999999999997},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI134,BO134))))","v":5.1539999999999999},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ134,BP134))))","v":5.5119999999999996},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK134,BQ134))))","v":5.2439999999999998},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL134,BR134))))","v":5.4050000000000002},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM134,BS134))))","v":4.952},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN134,BT134))))","v":5.23},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO134,BU134))))","v":5.4779999999999998},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP134,BV134))))","v":6.1029999999999998},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ134,BW134))))","v":6.4969999999999999},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER134,BX134))))","v":6.9630000000000001},{"$f":"+IF(AND($D134=0,$E134=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B134,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B134,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D134=1,\"\",IF($E134=1,IF(BlockShape=\"Yes\",VLOOKUP($B134,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES134,BY134))))","v":5.7789999999999999},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3449513888888891},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7909817708333335},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7584903846153841},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5752836538461539},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7455494791666668},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4761682692307696},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2177956730769228},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5147199999999996},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6461009615384619},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8596346153846151},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.0655000000000001},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4231274999999997},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3924699074074072},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8419088541666664},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8102692307692303},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8100924999999997},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7982630208333328},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3571203703703709},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2639326923076926},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5641400000000001},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6976730769230768},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.914336538461539},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1230745192307694},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4722900000000001},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6113750000000007},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6977349999999998},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8626923076923081},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8625375000000002},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6936200000000001},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4044398148148147},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4830725000000005},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4367067307692309},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7498894230769233},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.1685150000000002},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9894699074074076},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5220700000000003},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2709583333333336},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2289554896142434},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7050335365853657},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6405365853658536},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6627916666666671},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0718837920489301},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.196365131578947},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0093691860465119},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.223618421052632},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4945975609756097},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2124756097560976},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1421281250000002},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3173878205128204},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2752047477744801},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7569878048780483},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4724593023255812},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7149999999999999},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3283472668810292},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2418355263157892},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0539505813953491},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2710921052631576},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5449725609756095},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2609298780487803},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1887406249999994},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.1515000000000004},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5374610591900311},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.8095884146341463},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5208139534883722},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6738918918918921},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3759099678456588},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.0734812499999995},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.299048780487805},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3191611842105262},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.382209302325581},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.531019230769231},{"$f":"+IF($D134=1,\"\",IF($E134=0,VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E134=1,(VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B134,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.2359375000000004},{"$f":"IF($D134=1,\"\",(AP134*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ134*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.313922043010753},{"$f":"IF($D134=1,\"\",(AQ134*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA134*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5282871012482673},{"$f":"IF($D134=1,\"\",(AR134*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB134*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7349233870967735},{"$f":"IF($D134=1,\"\",(AS134*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC134*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6040510752688171},{"$f":"IF($D134=1,\"\",(AT134*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD134*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7100818452380953},{"$f":"IF($D134=1,\"\",(AU134*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE134*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2982395693135942},{"$f":"IF($D134=1,\"\",(AV134*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF134*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2087472222222218},{"$f":"IF($D134=1,\"\",(AW134*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG134*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2810631720430106},{"$f":"IF($D134=1,\"\",(AX134*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH134*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4677194444444446},{"$f":"IF($D134=1,\"\",(AY134*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI134*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6987043010752689},{"$f":"IF($D134=1,\"\",(AZ134*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ134*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6894354838709678},{"$f":"IF($D134=1,\"\",(BA134*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK134*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2982388888888892},{"$f":"IF($D134=1,\"\",(BB134*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL134*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3609838709677424},{"$f":"IF($D134=1,\"\",(BC134*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM134*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5770277392510392},{"$f":"IF($D134=1,\"\",(BD134*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN134*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7867795698924729},{"$f":"IF($D134=1,\"\",(BE134*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO134*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6539825268817197},{"$f":"IF($D134=1,\"\",(BF134*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP134*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7625788690476192},{"$f":"IF($D134=1,\"\",(BG134*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ134*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.345076716016151},{"$f":"IF($D134=1,\"\",(BH134*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR134*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.2546027777777784},{"$f":"IF($D134=1,\"\",(BI134*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS134*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3282459677419354},{"$f":"IF($D134=1,\"\",(BJ134*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT134*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5175611111111111},{"$f":"IF($D134=1,\"\",(BK134*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU134*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7514986559139789},{"$f":"IF($D134=1,\"\",(BL134*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV134*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7429892473118285},{"$f":"IF($D134=1,\"\",(BM134*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW134*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.346268055555556},{"$f":"IF($D134=1,\"\",(BN134*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX134*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.4086344086021514},{"$f":"IF($D134=1,\"\",(BO134*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY134*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6263786407766982},{"$f":"IF($D134=1,\"\",(BP134*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ134*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8392809139784951},{"$f":"IF($D134=1,\"\",(BQ134*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA134*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7045362903225811},{"$f":"IF($D134=1,\"\",(BR134*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB134*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.6852298850574714},{"$f":"IF($D134=1,\"\",(BS134*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC134*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3924979811574696},{"$f":"IF($D134=1,\"\",(BT134*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD134*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3010319444444454},{"$f":"IF($D134=1,\"\",(BU134*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE134*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3760188172043009},{"$f":"IF($D134=1,\"\",(BV134*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF134*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.5680263888888897},{"$f":"IF($D134=1,\"\",(BW134*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG134*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.8049543010752682},{"$f":"IF($D134=1,\"\",(BX134*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH134*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.7972163978494624},{"$f":"IF($D134=1,\"\",(BY134*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI134*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":4.3949000000000007},0.64700000000000002,0.621,0.39300000000000002,0.4,0.51600000000000001,0.443,0.79100000000000004,0.65800000000000003,1.0409999999999999,0.80900000000000005,0.72199999999999998,0.75900000000000001,0.64700000000000002,0.621,0.39300000000000002,0.4,0.51600000000000001,0.443,0.79100000000000004,0.65800000000000003,1.0409999999999999,0.80900000000000005,0.72199999999999998,0.75900000000000001,0.64700000000000002,0.621,0.39300000000000002,0.4,0.51600000000000001,0.443,0.79100000000000004,0.65800000000000003,1.0409999999999999,0.80900000000000005,0.72199999999999998,0.75900000000000001,{"$f":"IF($D134=1,\"\",MAX(F134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP134,0))","v":0.54604861111111092},{"$f":"IF($D134=1,\"\",MAX(G134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ134,0))","v":0.25201822916666661},{"$f":"IF($D134=1,\"\",MAX(H134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR134,0))","v":0.63350961538461625},{"$f":"IF($D134=1,\"\",MAX(I134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS134,0))","v":0.55371634615384568},{"$f":"IF($D134=1,\"\",MAX(J134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT134,0))","v":0.54845052083333279},{"$f":"IF($D134=1,\"\",MAX(K134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU134,0))","v":0.36983173076923048},{"$f":"IF($D134=1,\"\",MAX(L134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV134,0))","v":0.89920432692307717},{"$f":"IF($D134=1,\"\",MAX(M134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW134,0))","v":0.84428000000000036},{"$f":"IF($D134=1,\"\",MAX(N134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX134,0))","v":1.3218990384615381},{"$f":"IF($D134=1,\"\",MAX(O134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY134,0))","v":1.4923653846153853},{"$f":"IF($D134=1,\"\",MAX(P134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ134,0))","v":1.7424999999999997},{"$f":"IF($D134=1,\"\",MAX(Q134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA134,0))","v":1.2288725000000005},{"$f":"IF($D134=1,\"\",MAX(R134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB134,0))","v":0.55053009259259245},{"$f":"IF($D134=1,\"\",MAX(S134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC134,0))","v":0.25509114583333403},{"$f":"IF($D134=1,\"\",MAX(T134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD134,0))","v":0.64073076923076933},{"$f":"IF($D134=1,\"\",MAX(U134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE134,0))","v":0.37690750000000062},{"$f":"IF($D134=1,\"\",MAX(V134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF134,0))","v":0.55573697916666731},{"$f":"IF($D134=1,\"\",MAX(W134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG134,0))","v":0.5418796296296291},{"$f":"IF($D134=1,\"\",MAX(X134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH134,0))","v":0.90806730769230715},{"$f":"IF($D134=1,\"\",MAX(Y134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI134,0))","v":0.85485999999999951},{"$f":"IF($D134=1,\"\",MAX(Z134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ134,0))","v":1.336326923076923},{"$f":"IF($D134=1,\"\",MAX(AA134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK134,0))","v":1.5106634615384609},{"$f":"IF($D134=1,\"\",MAX(AB134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL134,0))","v":1.7619254807692304},{"$f":"IF($D134=1,\"\",MAX(AC134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM134,0))","v":1.2437100000000001},{"$f":"IF($D134=1,\"\",MAX(AD134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN134,0))","v":0.387624999999999},{"$f":"IF($D134=1,\"\",MAX(AE134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO134,0))","v":0.45626500000000014},{"$f":"IF($D134=1,\"\",MAX(AF134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP134,0))","v":0.64930769230769148},{"$f":"IF($D134=1,\"\",MAX(AG134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ134,0))","v":0.38146249999999959},{"$f":"IF($D134=1,\"\",MAX(AH134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR134,0))","v":0.71138000000000012},{"$f":"IF($D134=1,\"\",MAX(AI134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS134,0))","v":0.54756018518518523},{"$f":"IF($D134=1,\"\",MAX(AJ134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT134,0))","v":0.74692749999999997},{"$f":"IF($D134=1,\"\",MAX(AK134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU134,0))","v":1.0412932692307688},{"$f":"IF($D134=1,\"\",MAX(AL134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV134,0))","v":1.3531105769230765},{"$f":"IF($D134=1,\"\",MAX(AM134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW134,0))","v":1.3284849999999997},{"$f":"IF($D134=1,\"\",MAX(AN134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX134,0))","v":1.9735300925925925},{"$f":"IF($D134=1,\"\",MAX(AO134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B134,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY134,0))","v":1.2569299999999997},{"$f":"IF($D134=1,\"\",MAX(0,F134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP134-ET134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,G134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ134-EU134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,H134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR134-EV134))","v":0.24050961538461624},{"$f":"IF($D134=1,\"\",MAX(0,I134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS134-EW134))","v":0.15371634615384566},{"$f":"IF($D134=1,\"\",MAX(0,J134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT134-EX134))","v":3.2450520833332774E-2},{"$f":"IF($D134=1,\"\",MAX(0,K134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU134-EY134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,L134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV134-EZ134))","v":0.10820432692307713},{"$f":"IF($D134=1,\"\",MAX(0,M134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW134-FA134))","v":0.18628000000000033},{"$f":"IF($D134=1,\"\",MAX(0,N134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX134-FB134))","v":0.28089903846153819},{"$f":"IF($D134=1,\"\",MAX(0,O134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY134-FC134))","v":0.68336538461538521},{"$f":"IF($D134=1,\"\",MAX(0,P134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ134-FD134))","v":1.0204999999999997},{"$f":"IF($D134=1,\"\",MAX(0,Q134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA134-FE134))","v":0.46987250000000047},{"$f":"IF($D134=1,\"\",MAX(0,R134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB134-FF134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,S134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC134-FG134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,T134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD134-FH134))","v":0.24773076923076931},{"$f":"IF($D134=1,\"\",MAX(0,U134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE134-FI134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,V134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF134-FJ134))","v":3.9736979166667297E-2},{"$f":"IF($D134=1,\"\",MAX(0,W134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG134-FK134))","v":9.8879629629629096E-2},{"$f":"IF($D134=1,\"\",MAX(0,X134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH134-FL134))","v":0.11706730769230711},{"$f":"IF($D134=1,\"\",MAX(0,Y134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI134-FM134))","v":0.19685999999999948},{"$f":"IF($D134=1,\"\",MAX(0,Z134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ134-FN134))","v":0.2953269230769231},{"$f":"IF($D134=1,\"\",MAX(0,AA134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK134-FO134))","v":0.70166346153846082},{"$f":"IF($D134=1,\"\",MAX(0,AB134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL134-FP134))","v":1.0399254807692304},{"$f":"IF($D134=1,\"\",MAX(0,AC134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM134-FQ134))","v":0.48471000000000009},{"$f":"IF($D134=1,\"\",MAX(0,AD134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN134-FR134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,AE134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO134-FS134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,AF134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP134-FT134))","v":0.25630769230769146},{"$f":"IF($D134=1,\"\",MAX(0,AG134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ134-FU134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,AH134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR134-FV134))","v":0.19538000000000011},{"$f":"IF($D134=1,\"\",MAX(0,AI134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS134-FW134))","v":0.10456018518518523},{"$f":"IF($D134=1,\"\",MAX(0,AJ134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT134-FX134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,AK134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU134-FY134))","v":0.38329326923076878},{"$f":"IF($D134=1,\"\",MAX(0,AL134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV134-FZ134))","v":0.31211057692307653},{"$f":"IF($D134=1,\"\",MAX(0,AM134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW134-GA134))","v":0.51948499999999964},{"$f":"IF($D134=1,\"\",MAX(0,AN134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX134-GB134))","v":1.2515300925925925},{"$f":"IF($D134=1,\"\",MAX(0,AO134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY134-GC134))","v":0.49792999999999965},{"$f":"IF($D134=1,\"\",MAX(0,F134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ134))","v":0.57707795698924702},{"$f":"IF($D134=1,\"\",MAX(0,G134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK134))","v":0.51471289875173287},{"$f":"IF($D134=1,\"\",MAX(0,H134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL134))","v":0.65707661290322683},{"$f":"IF($D134=1,\"\",MAX(0,I134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM134))","v":0.52494892473118249},{"$f":"IF($D134=1,\"\",MAX(0,J134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN134))","v":0.58391815476190434},{"$f":"IF($D134=1,\"\",MAX(0,K134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO134))","v":0.5477604306864059},{"$f":"IF($D134=1,\"\",MAX(0,L134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP134))","v":0.90825277777777824},{"$f":"IF($D134=1,\"\",MAX(0,M134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ134))","v":1.0779368279569894},{"$f":"IF($D134=1,\"\",MAX(0,N134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR134))","v":1.5002805555555554},{"$f":"IF($D134=1,\"\",MAX(0,O134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS134))","v":1.6532956989247314},{"$f":"IF($D134=1,\"\",MAX(0,P134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT134))","v":2.1185645161290321},{"$f":"IF($D134=1,\"\",MAX(0,Q134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU134))","v":1.353761111111111},{"$f":"IF($D134=1,\"\",MAX(0,R134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV134))","v":0.58201612903225719},{"$f":"IF($D134=1,\"\",MAX(0,S134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW134))","v":0.51997226074896119},{"$f":"IF($D134=1,\"\",MAX(0,T134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX134))","v":0.66422043010752674},{"$f":"IF($D134=1,\"\",MAX(0,U134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY134))","v":0.53301747311828063},{"$f":"IF($D134=1,\"\",MAX(0,V134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ134))","v":0.59142113095238091},{"$f":"IF($D134=1,\"\",MAX(0,W134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA134))","v":0.55392328398384905},{"$f":"IF($D134=1,\"\",MAX(0,X134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB134))","v":0.91739722222222131},{"$f":"IF($D134=1,\"\",MAX(0,Y134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC134))","v":1.0907540322580642},{"$f":"IF($D134=1,\"\",MAX(0,Z134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED134))","v":1.5164388888888887},{"$f":"IF($D134=1,\"\",MAX(0,AA134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE134))","v":1.6735013440860209},{"$f":"IF($D134=1,\"\",MAX(0,AB134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF134))","v":2.1420107526881713},{"$f":"IF($D134=1,\"\",MAX(0,AC134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG134))","v":1.3697319444444442},{"$f":"IF($D134=1,\"\",MAX(0,AD134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH134))","v":0.59036559139784828},{"$f":"IF($D134=1,\"\",MAX(0,AE134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI134))","v":0.52762135922330167},{"$f":"IF($D134=1,\"\",MAX(0,AF134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ134))","v":0.67271908602150443},{"$f":"IF($D134=1,\"\",MAX(0,AG134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK134))","v":0.53946370967741863},{"$f":"IF($D134=1,\"\",MAX(0,AH134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL134))","v":0.71977011494252885},{"$f":"IF($D134=1,\"\",MAX(0,AI134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM134))","v":0.55950201884253037},{"$f":"IF($D134=1,\"\",MAX(0,AJ134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN134))","v":0.92896805555555506},{"$f":"IF($D134=1,\"\",MAX(0,AK134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO134))","v":1.1019811827956989},{"$f":"IF($D134=1,\"\",MAX(0,AL134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP134))","v":1.5349736111111101},{"$f":"IF($D134=1,\"\",MAX(0,AM134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ134))","v":1.6920456989247317},{"$f":"IF($D134=1,\"\",MAX(0,AN134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER134))","v":2.1657836021505377},{"$f":"IF($D134=1,\"\",MAX(0,AO134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES134))","v":1.3840999999999992},{"$f":"IF($D134=1,\"\",MAX(0,F134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ134-ET134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,G134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK134-EU134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,H134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL134-EV134))","v":0.26407661290322682},{"$f":"IF($D134=1,\"\",MAX(0,I134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM134-EW134))","v":0.12494892473118246},{"$f":"IF($D134=1,\"\",MAX(0,J134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN134-EX134))","v":6.7918154761904326E-2},{"$f":"IF($D134=1,\"\",MAX(0,K134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO134-EY134))","v":0.10476043068640589},{"$f":"IF($D134=1,\"\",MAX(0,L134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP134-EZ134))","v":0.11725277777777821},{"$f":"IF($D134=1,\"\",MAX(0,M134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ134-FA134))","v":0.41993682795698939},{"$f":"IF($D134=1,\"\",MAX(0,N134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR134-FB134))","v":0.45928055555555547},{"$f":"IF($D134=1,\"\",MAX(0,O134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS134-FC134))","v":0.84429569892473133},{"$f":"IF($D134=1,\"\",MAX(0,P134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT134-FD134))","v":1.3965645161290321},{"$f":"IF($D134=1,\"\",MAX(0,Q134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU134-FE134))","v":0.59476111111111096},{"$f":"IF($D134=1,\"\",MAX(0,R134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV134-FF134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,S134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW134-FG134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,T134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX134-FH134))","v":0.27122043010752672},{"$f":"IF($D134=1,\"\",MAX(0,U134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY134-FI134))","v":0.1330174731182806},{"$f":"IF($D134=1,\"\",MAX(0,V134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ134-FJ134))","v":7.5421130952380899E-2},{"$f":"IF($D134=1,\"\",MAX(0,W134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA134-FK134))","v":0.11092328398384904},{"$f":"IF($D134=1,\"\",MAX(0,X134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB134-FL134))","v":0.12639722222222127},{"$f":"IF($D134=1,\"\",MAX(0,Y134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC134-FM134))","v":0.43275403225806419},{"$f":"IF($D134=1,\"\",MAX(0,Z134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED134-FN134))","v":0.47543888888888874},{"$f":"IF($D134=1,\"\",MAX(0,AA134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE134-FO134))","v":0.86450134408602086},{"$f":"IF($D134=1,\"\",MAX(0,AB134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF134-FP134))","v":1.4200107526881713},{"$f":"IF($D134=1,\"\",MAX(0,AC134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG134-FQ134))","v":0.61073194444444423},{"$f":"IF($D134=1,\"\",MAX(0,AD134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH134-FR134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,AE134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI134-FS134))","v":0},{"$f":"IF($D134=1,\"\",MAX(0,AF134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ134-FT134))","v":0.27971908602150442},{"$f":"IF($D134=1,\"\",MAX(0,AG134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK134-FU134))","v":0.13946370967741861},{"$f":"IF($D134=1,\"\",MAX(0,AH134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL134-FV134))","v":0.20377011494252883},{"$f":"IF($D134=1,\"\",MAX(0,AI134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM134-FW134))","v":0.11650201884253036},{"$f":"IF($D134=1,\"\",MAX(0,AJ134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN134-FX134))","v":0.13796805555555502},{"$f":"IF($D134=1,\"\",MAX(0,AK134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO134-FY134))","v":0.44398118279569887},{"$f":"IF($D134=1,\"\",MAX(0,AL134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP134-FZ134))","v":0.49397361111111016},{"$f":"IF($D134=1,\"\",MAX(0,AM134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ134-GA134))","v":0.88304569892473161},{"$f":"IF($D134=1,\"\",MAX(0,AN134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER134-GB134))","v":1.4437836021505377},{"$f":"IF($D134=1,\"\",MAX(0,AO134-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B134,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES134-GC134))","v":0.62509999999999921},{"$f":"+SUMPRODUCT($GD$3:$HM$3,$HN134:$IW134)*1000/3","v":40775.510857597335},{"$f":"+SUMPRODUCT($GD$3:$HM$3,$IX134:$KG134)*1000/3","v":132573.10818457609},{"$f":"+SUMPRODUCT($GD$3:$HM$3,$GD134:$HM134)*1000/3","v":115430.26481755693},{"$f":"+LR134-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10597,"Hermiston, City of",0,{"$f":"+VLOOKUP($B135,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ135,AP135))))","v":16.471},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK135,AQ135))))","v":17.899000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL135,AR135))))","v":21.611999999999998},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM135,AS135))))","v":19.923999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN135,AT135))))","v":20.135999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO135,AU135))))","v":17.43},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP135,AV135))))","v":14.715999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ135,AW135))))","v":19.076000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR135,AX135))))","v":24.129000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS135,AY135))))","v":26.760999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT135,AZ135))))","v":26.152000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU135,BA135))))","v":21.553999999999998},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV135,BB135))))","v":16.536999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW135,BC135))))","v":17.971},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX135,BD135))))","v":21.698},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY135,BE135))))","v":20.004000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ135,BF135))))","v":20.216000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA135,BG135))))","v":17.5},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB135,BH135))))","v":14.776},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC135,BI135))))","v":19.152000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED135,BJ135))))","v":24.225000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE135,BK135))))","v":26.867999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF135,BL135))))","v":26.256},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG135,BM135))))","v":21.64},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH135,BN135))))","v":16.603000000000002},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI135,BO135))))","v":18.042999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ135,BP135))))","v":21.785},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK135,BQ135))))","v":20.084},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL135,BR135))))","v":20.297000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM135,BS135))))","v":17.57},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN135,BT135))))","v":14.835000000000001},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO135,BU135))))","v":19.228000000000002},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP135,BV135))))","v":24.321999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ135,BW135))))","v":26.975999999999999},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER135,BX135))))","v":26.361999999999998},{"$f":"+IF(AND($D135=0,$E135=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B135,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B135,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D135=1,\"\",IF($E135=1,IF(BlockShape=\"Yes\",VLOOKUP($B135,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES135,BY135))))","v":21.727},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.324291666666667},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.206986979166667},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.021040865384613},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.799810096153845},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.05478125},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.096644230769231},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.991317307692308},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.203164999999998},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.63246153846154},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.859947115384617},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.052930288461539},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.371422500000001},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.432178240740742},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.263440104166667},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.085384615384616},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.453227500000001},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.114705729166666},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.661967592592593},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.036103365384616},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.251710000000001},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.691358173076923},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.928189903846153},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.121115384615386},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.4251325},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.960884615384616},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.748695},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.148877403846154},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.515272500000002},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.042852499999999},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.712638888888888},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.522790000000001},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.828067307692306},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.749425480769231},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.675167500000001},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.55305787037037},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.478602499999999},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.313310897435898},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.565166172106824},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.79630792682927},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":14.222573170731707},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.124895833333333},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.25797247706422},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2606546052631575},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0393982558139534},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.414404605263158},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.07591463414634},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.567682926829267},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.109443750000001},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.403596153846154},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.611121661721068},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.851716463414634},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.615177325581396},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.177135416666665},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.828800643086817},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.2983881578947365},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.0753546511627903},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.456325657894737},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.128841463414634},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":11.613935975609756},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.150053124999999},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.9348445121951219},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.239535825545172},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.90639024390244},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.669843023255815},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":13.291716216216216},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.872138263665596},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8682906250000002},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":9.5564969512195113},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.497654605263158},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.567866279069767},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":12.258442307692308},{"$f":"+IF($D135=1,\"\",IF($E135=0,VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E135=1,(VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B135,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":10.190478125},{"$f":"IF($D135=1,\"\",(AP135*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ135*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.480977150537633},{"$f":"IF($D135=1,\"\",(AQ135*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA135*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.972183079056865},{"$f":"IF($D135=1,\"\",(AR135*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB135*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.040244623655912},{"$f":"IF($D135=1,\"\",(AS135*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC135*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.545329301075267},{"$f":"IF($D135=1,\"\",(AT135*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD135*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.227687500000002},{"$f":"IF($D135=1,\"\",(AU135*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE135*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.847323014804845},{"$f":"IF($D135=1,\"\",(AV135*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF135*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.260593055555557},{"$f":"IF($D135=1,\"\",(AW135*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG135*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.740348118279568},{"$f":"IF($D135=1,\"\",(AX135*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH135*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.851504166666668},{"$f":"IF($D135=1,\"\",(AY135*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI135*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.191717741935484},{"$f":"IF($D135=1,\"\",(AZ135*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ135*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.634702956989248},{"$f":"IF($D135=1,\"\",(BA135*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK135*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.921654166666666},{"$f":"IF($D135=1,\"\",(BB135*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL135*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.58148252688172},{"$f":"IF($D135=1,\"\",(BC135*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM135*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.023729542302359},{"$f":"IF($D135=1,\"\",(BD135*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN135*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.100649193548389},{"$f":"IF($D135=1,\"\",(BE135*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO135*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.603376344086023},{"$f":"IF($D135=1,\"\",(BF135*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP135*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.284318452380949},{"$f":"IF($D135=1,\"\",(BG135*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ135*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.894652759084792},{"$f":"IF($D135=1,\"\",(BH135*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR135*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.302401388888889},{"$f":"IF($D135=1,\"\",(BI135*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS135*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.783072580645161},{"$f":"IF($D135=1,\"\",(BJ135*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT135*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.903233333333333},{"$f":"IF($D135=1,\"\",(BK135*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU135*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.253208333333331},{"$f":"IF($D135=1,\"\",(BL135*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV135*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.693219086021507},{"$f":"IF($D135=1,\"\",(BM135*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW135*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.969541666666666},{"$f":"IF($D135=1,\"\",(BN135*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX135*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.626823924731182},{"$f":"IF($D135=1,\"\",(BO135*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY135*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":13.076794729542303},{"$f":"IF($D135=1,\"\",(BP135*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ135*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.160254032258063},{"$f":"IF($D135=1,\"\",(BQ135*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA135*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.662009408602151},{"$f":"IF($D135=1,\"\",(BR135*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB135*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.298116379310343},{"$f":"IF($D135=1,\"\",(BS135*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC135*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":11.942254374158814},{"$f":"IF($D135=1,\"\",(BT135*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD135*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.3430125},{"$f":"IF($D135=1,\"\",(BU135*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE135*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":10.826622311827956},{"$f":"IF($D135=1,\"\",(BV135*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF135*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.954233333333335},{"$f":"IF($D135=1,\"\",(BW135*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG135*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.313727150537636},{"$f":"IF($D135=1,\"\",(BX135*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH135*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":14.752090053763441},{"$f":"IF($D135=1,\"\",(BY135*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI135*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":12.01721388888889},1.7869999999999999,3.6850000000000001,1.97,2.4590000000000001,2.9809999999999999,1.9139999999999999,1.353,5.2130000000000001,6.274,5.16,5.9370000000000003,5.1719999999999997,1.7869999999999999,3.6850000000000001,1.97,2.4590000000000001,2.9809999999999999,1.9139999999999999,1.353,5.2130000000000001,6.274,5.16,5.9370000000000003,5.1719999999999997,1.7869999999999999,3.6850000000000001,1.97,2.4590000000000001,2.9809999999999999,1.9139999999999999,1.353,5.2130000000000001,6.274,5.16,5.9370000000000003,5.1719999999999997,{"$f":"IF($D135=1,\"\",MAX(F135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP135,0))","v":4.1467083333333328},{"$f":"IF($D135=1,\"\",MAX(G135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ135,0))","v":3.6920130208333344},{"$f":"IF($D135=1,\"\",MAX(H135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR135,0))","v":5.5909591346153853},{"$f":"IF($D135=1,\"\",MAX(I135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS135,0))","v":5.1241899038461547},{"$f":"IF($D135=1,\"\",MAX(J135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT135,0))","v":5.0812187499999997},{"$f":"IF($D135=1,\"\",MAX(K135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU135,0))","v":4.3333557692307689},{"$f":"IF($D135=1,\"\",MAX(L135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV135,0))","v":3.7246826923076917},{"$f":"IF($D135=1,\"\",MAX(M135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW135,0))","v":6.872835000000002},{"$f":"IF($D135=1,\"\",MAX(N135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX135,0))","v":9.4965384615384618},{"$f":"IF($D135=1,\"\",MAX(O135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY135,0))","v":9.9010528846153818},{"$f":"IF($D135=1,\"\",MAX(P135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ135,0))","v":9.099069711538462},{"$f":"IF($D135=1,\"\",MAX(Q135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA135,0))","v":8.1825774999999972},{"$f":"IF($D135=1,\"\",MAX(R135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB135,0))","v":4.1048217592592575},{"$f":"IF($D135=1,\"\",MAX(S135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC135,0))","v":3.7075598958333327},{"$f":"IF($D135=1,\"\",MAX(T135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD135,0))","v":5.6126153846153848},{"$f":"IF($D135=1,\"\",MAX(U135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE135,0))","v":4.5507725000000008},{"$f":"IF($D135=1,\"\",MAX(V135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF135,0))","v":5.1012942708333355},{"$f":"IF($D135=1,\"\",MAX(W135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG135,0))","v":4.8380324074074075},{"$f":"IF($D135=1,\"\",MAX(X135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH135,0))","v":3.7398966346153841},{"$f":"IF($D135=1,\"\",MAX(Y135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI135,0))","v":6.90029},{"$f":"IF($D135=1,\"\",MAX(Z135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ135,0))","v":9.5336418269230787},{"$f":"IF($D135=1,\"\",MAX(AA135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK135,0))","v":9.9398100961538454},{"$f":"IF($D135=1,\"\",MAX(AB135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL135,0))","v":9.1348846153846139},{"$f":"IF($D135=1,\"\",MAX(AC135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM135,0))","v":8.2148675000000004},{"$f":"IF($D135=1,\"\",MAX(AD135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN135,0))","v":3.6421153846153853},{"$f":"IF($D135=1,\"\",MAX(AE135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO135,0))","v":4.2943049999999996},{"$f":"IF($D135=1,\"\",MAX(AF135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP135,0))","v":5.6361225961538466},{"$f":"IF($D135=1,\"\",MAX(AG135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ135,0))","v":4.5687274999999978},{"$f":"IF($D135=1,\"\",MAX(AH135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR135,0))","v":5.254147500000002},{"$f":"IF($D135=1,\"\",MAX(AI135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS135,0))","v":4.8573611111111124},{"$f":"IF($D135=1,\"\",MAX(AJ135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT135,0))","v":3.3122100000000003},{"$f":"IF($D135=1,\"\",MAX(AK135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU135,0))","v":7.3999326923076953},{"$f":"IF($D135=1,\"\",MAX(AL135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV135,0))","v":9.5725745192307681},{"$f":"IF($D135=1,\"\",MAX(AM135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW135,0))","v":9.3008324999999985},{"$f":"IF($D135=1,\"\",MAX(AN135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX135,0))","v":9.808942129629628},{"$f":"IF($D135=1,\"\",MAX(AO135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B135,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY135,0))","v":8.2483975000000012},{"$f":"IF($D135=1,\"\",MAX(0,F135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP135-ET135))","v":2.3597083333333329},{"$f":"IF($D135=1,\"\",MAX(0,G135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ135-EU135))","v":7.0130208333343269E-3},{"$f":"IF($D135=1,\"\",MAX(0,H135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR135-EV135))","v":3.6209591346153855},{"$f":"IF($D135=1,\"\",MAX(0,I135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS135-EW135))","v":2.6651899038461546},{"$f":"IF($D135=1,\"\",MAX(0,J135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT135-EX135))","v":2.1002187499999998},{"$f":"IF($D135=1,\"\",MAX(0,K135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU135-EY135))","v":2.4193557692307692},{"$f":"IF($D135=1,\"\",MAX(0,L135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV135-EZ135))","v":2.3716826923076919},{"$f":"IF($D135=1,\"\",MAX(0,M135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW135-FA135))","v":1.6598350000000019},{"$f":"IF($D135=1,\"\",MAX(0,N135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX135-FB135))","v":3.2225384615384618},{"$f":"IF($D135=1,\"\",MAX(0,O135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY135-FC135))","v":4.7410528846153817},{"$f":"IF($D135=1,\"\",MAX(0,P135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ135-FD135))","v":3.1620697115384617},{"$f":"IF($D135=1,\"\",MAX(0,Q135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA135-FE135))","v":3.0105774999999975},{"$f":"IF($D135=1,\"\",MAX(0,R135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB135-FF135))","v":2.3178217592592576},{"$f":"IF($D135=1,\"\",MAX(0,S135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC135-FG135))","v":2.2559895833332622E-2},{"$f":"IF($D135=1,\"\",MAX(0,T135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD135-FH135))","v":3.642615384615385},{"$f":"IF($D135=1,\"\",MAX(0,U135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE135-FI135))","v":2.0917725000000007},{"$f":"IF($D135=1,\"\",MAX(0,V135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF135-FJ135))","v":2.1202942708333357},{"$f":"IF($D135=1,\"\",MAX(0,W135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG135-FK135))","v":2.9240324074074078},{"$f":"IF($D135=1,\"\",MAX(0,X135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH135-FL135))","v":2.3868966346153844},{"$f":"IF($D135=1,\"\",MAX(0,Y135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI135-FM135))","v":1.68729},{"$f":"IF($D135=1,\"\",MAX(0,Z135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ135-FN135))","v":3.2596418269230787},{"$f":"IF($D135=1,\"\",MAX(0,AA135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK135-FO135))","v":4.7798100961538452},{"$f":"IF($D135=1,\"\",MAX(0,AB135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL135-FP135))","v":3.1978846153846137},{"$f":"IF($D135=1,\"\",MAX(0,AC135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM135-FQ135))","v":3.0428675000000007},{"$f":"IF($D135=1,\"\",MAX(0,AD135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN135-FR135))","v":1.8551153846153854},{"$f":"IF($D135=1,\"\",MAX(0,AE135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO135-FS135))","v":0.60930499999999954},{"$f":"IF($D135=1,\"\",MAX(0,AF135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP135-FT135))","v":3.6661225961538468},{"$f":"IF($D135=1,\"\",MAX(0,AG135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ135-FU135))","v":2.1097274999999978},{"$f":"IF($D135=1,\"\",MAX(0,AH135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR135-FV135))","v":2.2731475000000021},{"$f":"IF($D135=1,\"\",MAX(0,AI135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS135-FW135))","v":2.9433611111111126},{"$f":"IF($D135=1,\"\",MAX(0,AJ135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT135-FX135))","v":1.9592100000000003},{"$f":"IF($D135=1,\"\",MAX(0,AK135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU135-FY135))","v":2.1869326923076953},{"$f":"IF($D135=1,\"\",MAX(0,AL135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV135-FZ135))","v":3.2985745192307681},{"$f":"IF($D135=1,\"\",MAX(0,AM135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW135-GA135))","v":4.1408324999999984},{"$f":"IF($D135=1,\"\",MAX(0,AN135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX135-GB135))","v":3.8719421296296277},{"$f":"IF($D135=1,\"\",MAX(0,AO135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY135-GC135))","v":3.0763975000000015},{"$f":"IF($D135=1,\"\",MAX(0,F135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ135))","v":4.9900228494623668},{"$f":"IF($D135=1,\"\",MAX(0,G135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK135))","v":4.9268169209431356},{"$f":"IF($D135=1,\"\",MAX(0,H135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL135))","v":6.5717553763440861},{"$f":"IF($D135=1,\"\",MAX(0,I135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM135))","v":5.3786706989247328},{"$f":"IF($D135=1,\"\",MAX(0,J135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN135))","v":5.9083124999999974},{"$f":"IF($D135=1,\"\",MAX(0,K135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO135))","v":5.582676985195155},{"$f":"IF($D135=1,\"\",MAX(0,L135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP135))","v":4.4554069444444426},{"$f":"IF($D135=1,\"\",MAX(0,M135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ135))","v":8.3356518817204321},{"$f":"IF($D135=1,\"\",MAX(0,N135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR135))","v":11.277495833333333},{"$f":"IF($D135=1,\"\",MAX(0,O135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS135))","v":11.569282258064515},{"$f":"IF($D135=1,\"\",MAX(0,P135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT135))","v":11.517297043010753},{"$f":"IF($D135=1,\"\",MAX(0,Q135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU135))","v":9.6323458333333321},{"$f":"IF($D135=1,\"\",MAX(0,R135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV135))","v":4.9555174731182792},{"$f":"IF($D135=1,\"\",MAX(0,S135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW135))","v":4.9472704576976412},{"$f":"IF($D135=1,\"\",MAX(0,T135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX135))","v":6.5973508064516118},{"$f":"IF($D135=1,\"\",MAX(0,U135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY135))","v":5.4006236559139786},{"$f":"IF($D135=1,\"\",MAX(0,V135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ135))","v":5.9316815476190516},{"$f":"IF($D135=1,\"\",MAX(0,W135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA135))","v":5.6053472409152079},{"$f":"IF($D135=1,\"\",MAX(0,X135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB135))","v":4.473598611111111},{"$f":"IF($D135=1,\"\",MAX(0,Y135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC135))","v":8.36892741935484},{"$f":"IF($D135=1,\"\",MAX(0,Z135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED135))","v":11.321766666666669},{"$f":"IF($D135=1,\"\",MAX(0,AA135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE135))","v":11.614791666666667},{"$f":"IF($D135=1,\"\",MAX(0,AB135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF135))","v":11.562780913978493},{"$f":"IF($D135=1,\"\",MAX(0,AC135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG135))","v":9.6704583333333343},{"$f":"IF($D135=1,\"\",MAX(0,AD135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH135))","v":4.9761760752688193},{"$f":"IF($D135=1,\"\",MAX(0,AE135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI135))","v":4.9662052704576958},{"$f":"IF($D135=1,\"\",MAX(0,AF135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ135))","v":6.6247459677419371},{"$f":"IF($D135=1,\"\",MAX(0,AG135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK135))","v":5.421990591397849},{"$f":"IF($D135=1,\"\",MAX(0,AH135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL135))","v":5.9988836206896572},{"$f":"IF($D135=1,\"\",MAX(0,AI135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM135))","v":5.627745625841186},{"$f":"IF($D135=1,\"\",MAX(0,AJ135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN135))","v":4.4919875000000005},{"$f":"IF($D135=1,\"\",MAX(0,AK135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO135))","v":8.4013776881720457},{"$f":"IF($D135=1,\"\",MAX(0,AL135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP135))","v":11.367766666666665},{"$f":"IF($D135=1,\"\",MAX(0,AM135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ135))","v":11.662272849462363},{"$f":"IF($D135=1,\"\",MAX(0,AN135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER135))","v":11.609909946236558},{"$f":"IF($D135=1,\"\",MAX(0,AO135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES135))","v":9.7097861111111108},{"$f":"IF($D135=1,\"\",MAX(0,F135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ135-ET135))","v":3.2030228494623669},{"$f":"IF($D135=1,\"\",MAX(0,G135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK135-EU135))","v":1.2418169209431356},{"$f":"IF($D135=1,\"\",MAX(0,H135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL135-EV135))","v":4.6017553763440864},{"$f":"IF($D135=1,\"\",MAX(0,I135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM135-EW135))","v":2.9196706989247327},{"$f":"IF($D135=1,\"\",MAX(0,J135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN135-EX135))","v":2.9273124999999975},{"$f":"IF($D135=1,\"\",MAX(0,K135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO135-EY135))","v":3.6686769851951553},{"$f":"IF($D135=1,\"\",MAX(0,L135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP135-EZ135))","v":3.1024069444444429},{"$f":"IF($D135=1,\"\",MAX(0,M135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ135-FA135))","v":3.1226518817204321},{"$f":"IF($D135=1,\"\",MAX(0,N135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR135-FB135))","v":5.003495833333333},{"$f":"IF($D135=1,\"\",MAX(0,O135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS135-FC135))","v":6.4092822580645148},{"$f":"IF($D135=1,\"\",MAX(0,P135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT135-FD135))","v":5.580297043010753},{"$f":"IF($D135=1,\"\",MAX(0,Q135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU135-FE135))","v":4.4603458333333323},{"$f":"IF($D135=1,\"\",MAX(0,R135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV135-FF135))","v":3.1685174731182792},{"$f":"IF($D135=1,\"\",MAX(0,S135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW135-FG135))","v":1.2622704576976411},{"$f":"IF($D135=1,\"\",MAX(0,T135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX135-FH135))","v":4.627350806451612},{"$f":"IF($D135=1,\"\",MAX(0,U135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY135-FI135))","v":2.9416236559139786},{"$f":"IF($D135=1,\"\",MAX(0,V135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ135-FJ135))","v":2.9506815476190518},{"$f":"IF($D135=1,\"\",MAX(0,W135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA135-FK135))","v":3.6913472409152082},{"$f":"IF($D135=1,\"\",MAX(0,X135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB135-FL135))","v":3.1205986111111113},{"$f":"IF($D135=1,\"\",MAX(0,Y135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC135-FM135))","v":3.1559274193548399},{"$f":"IF($D135=1,\"\",MAX(0,Z135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED135-FN135))","v":5.0477666666666687},{"$f":"IF($D135=1,\"\",MAX(0,AA135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE135-FO135))","v":6.4547916666666669},{"$f":"IF($D135=1,\"\",MAX(0,AB135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF135-FP135))","v":5.6257809139784927},{"$f":"IF($D135=1,\"\",MAX(0,AC135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG135-FQ135))","v":4.4984583333333346},{"$f":"IF($D135=1,\"\",MAX(0,AD135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH135-FR135))","v":3.1891760752688194},{"$f":"IF($D135=1,\"\",MAX(0,AE135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI135-FS135))","v":1.2812052704576957},{"$f":"IF($D135=1,\"\",MAX(0,AF135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ135-FT135))","v":4.6547459677419374},{"$f":"IF($D135=1,\"\",MAX(0,AG135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK135-FU135))","v":2.9629905913978489},{"$f":"IF($D135=1,\"\",MAX(0,AH135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL135-FV135))","v":3.0178836206896573},{"$f":"IF($D135=1,\"\",MAX(0,AI135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM135-FW135))","v":3.7137456258411863},{"$f":"IF($D135=1,\"\",MAX(0,AJ135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN135-FX135))","v":3.1389875000000007},{"$f":"IF($D135=1,\"\",MAX(0,AK135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO135-FY135))","v":3.1883776881720456},{"$f":"IF($D135=1,\"\",MAX(0,AL135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP135-FZ135))","v":5.0937666666666646},{"$f":"IF($D135=1,\"\",MAX(0,AM135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ135-GA135))","v":6.5022728494623632},{"$f":"IF($D135=1,\"\",MAX(0,AN135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER135-GB135))","v":5.6729099462365573},{"$f":"IF($D135=1,\"\",MAX(0,AO135-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B135,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES135-GC135))","v":4.5377861111111111},350746.90415354638,974658.57376465108,812742.37415354652,{"$f":"+LR135-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",0,{"$f":"+VLOOKUP($B136,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ136,AP136))))","v":17.611000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK136,AQ136))))","v":17.495999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL136,AR136))))","v":17.869},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM136,AS136))))","v":17.901},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN136,AT136))))","v":17.548999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO136,AU136))))","v":17.693000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP136,AV136))))","v":17.623000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ136,AW136))))","v":18.491},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR136,AX136))))","v":21.27},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS136,AY136))))","v":23.236000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT136,AZ136))))","v":23.042999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU136,BA136))))","v":20.568000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV136,BB136))))","v":17.611000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW136,BC136))))","v":17.495999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX136,BD136))))","v":17.869},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY136,BE136))))","v":17.901},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ136,BF136))))","v":17.548999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA136,BG136))))","v":17.693000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB136,BH136))))","v":17.623000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC136,BI136))))","v":18.491},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED136,BJ136))))","v":21.27},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE136,BK136))))","v":23.236000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF136,BL136))))","v":23.042999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG136,BM136))))","v":20.568000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH136,BN136))))","v":17.611000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI136,BO136))))","v":17.495999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ136,BP136))))","v":17.869},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK136,BQ136))))","v":17.901},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL136,BR136))))","v":17.548999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM136,BS136))))","v":17.693000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN136,BT136))))","v":17.623000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO136,BU136))))","v":18.491},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP136,BV136))))","v":21.27},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ136,BW136))))","v":23.236000000000001},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER136,BX136))))","v":23.042999999999999},{"$f":"+IF(AND($D136=0,$E136=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B136,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B136,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D136=1,\"\",IF($E136=1,IF(BlockShape=\"Yes\",VLOOKUP($B136,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES136,BY136))))","v":20.568000000000001},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.34609027777778},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.060895833333333},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.091625000000001},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.088411057692309},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.110661458333333},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.853141826923078},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.348524038461537},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.055522499999999},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.239980769230769},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.559290865384614},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.67805528846154},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.535847499999999},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.34609027777778},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.060895833333333},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.091625000000001},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.7319475},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.110661458333333},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.228951388888888},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.348524038461537},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.055522499999999},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.239980769230769},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.559290865384614},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.67805528846154},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.535847499999999},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.97478605769231},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.37846},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.091625000000001},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.7319475},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.018599999999999},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.228951388888888},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.002465000000001},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.399540865384616},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.239980769230769},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":19.301662499999999},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.949238425925927},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.535847499999999},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.414461538461538},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.390029673590503},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.965701219512194},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.187899390243903},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.755215277777779},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.468272171253822},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.208401315789473},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.844857558139536},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.936950657894737},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.555512195121949},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.000795731707317},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.406200000000002},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.414461538461538},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.390029673590503},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.965701219512194},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.434973837209304},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.755215277777779},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.264067524115756},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.208401315789473},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.844857558139536},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.936950657894737},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.555512195121949},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.000795731707317},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.406200000000002},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.613756097560975},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.157133956386293},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.965701219512194},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.434973837209304},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.876878378378377},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.264067524115756},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":15.397981250000001},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.61777743902439},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":16.936950657894737},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.69246511627907},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":18.923913461538461},{"$f":"+IF($D136=1,\"\",IF($E136=0,VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E136=1,(VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B136,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":17.406200000000002},{"$f":"IF($D136=1,\"\",(AP136*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ136*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.374762096774194},{"$f":"IF($D136=1,\"\",(AQ136*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA136*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.279922330097087},{"$f":"IF($D136=1,\"\",(AR136*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB136*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.036110215053764},{"$f":"IF($D136=1,\"\",(AS136*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC136*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.132271505376345},{"$f":"IF($D136=1,\"\",(AT136*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD136*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.95832738095238},{"$f":"IF($D136=1,\"\",(AU136*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE136*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.243650067294752},{"$f":"IF($D136=1,\"\",(AV136*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF136*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.289361111111113},{"$f":"IF($D136=1,\"\",(AW136*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG136*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.495752688172043},{"$f":"IF($D136=1,\"\",(AX136*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH136*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.112034722222223},{"$f":"IF($D136=1,\"\",(AY136*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI136*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.557624999999998},{"$f":"IF($D136=1,\"\",(AZ136*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ136*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.938618279569894},{"$f":"IF($D136=1,\"\",(BA136*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK136*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.478226388888888},{"$f":"IF($D136=1,\"\",(BB136*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL136*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.374762096774194},{"$f":"IF($D136=1,\"\",(BC136*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM136*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.279922330097087},{"$f":"IF($D136=1,\"\",(BD136*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN136*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.036110215053764},{"$f":"IF($D136=1,\"\",(BE136*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO136*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.132271505376345},{"$f":"IF($D136=1,\"\",(BF136*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP136*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.95832738095238},{"$f":"IF($D136=1,\"\",(BG136*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ136*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.243650067294752},{"$f":"IF($D136=1,\"\",(BH136*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR136*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.289361111111113},{"$f":"IF($D136=1,\"\",(BI136*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS136*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.495752688172043},{"$f":"IF($D136=1,\"\",(BJ136*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT136*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.112034722222223},{"$f":"IF($D136=1,\"\",(BK136*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU136*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.557624999999998},{"$f":"IF($D136=1,\"\",(BL136*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV136*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.938618279569894},{"$f":"IF($D136=1,\"\",(BM136*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW136*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.478226388888888},{"$f":"IF($D136=1,\"\",(BN136*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX136*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.374762096774194},{"$f":"IF($D136=1,\"\",(BO136*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY136*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.279922330097087},{"$f":"IF($D136=1,\"\",(BP136*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ136*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.036110215053764},{"$f":"IF($D136=1,\"\",(BQ136*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA136*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.132271505376345},{"$f":"IF($D136=1,\"\",(BR136*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB136*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":15.958327586206895},{"$f":"IF($D136=1,\"\",(BS136*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC136*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.243650067294752},{"$f":"IF($D136=1,\"\",(BT136*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD136*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.289361111111113},{"$f":"IF($D136=1,\"\",(BU136*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE136*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":16.495752688172043},{"$f":"IF($D136=1,\"\",(BV136*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF136*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.112034722222223},{"$f":"IF($D136=1,\"\",(BW136*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG136*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.557624999999998},{"$f":"IF($D136=1,\"\",(BX136*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH136*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":18.938618279569894},{"$f":"IF($D136=1,\"\",(BY136*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI136*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":17.478226388888888},0,0,0,0,0,0,0.14899999999999999,1.016,1.204,1.4390000000000001,8.8999999999999996E-2,0.36499999999999999,0,0,0,0,0,0,0.14899999999999999,1.016,1.204,1.4390000000000001,8.8999999999999996E-2,0.36499999999999999,0,0,0,0,0,0,0.14899999999999999,1.016,1.204,1.4390000000000001,8.8999999999999996E-2,0.36499999999999999,{"$f":"IF($D136=1,\"\",MAX(F136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP136,0))","v":1.264909722222221},{"$f":"IF($D136=1,\"\",MAX(G136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ136,0))","v":0.43510416666666529},{"$f":"IF($D136=1,\"\",MAX(H136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR136,0))","v":1.7773749999999993},{"$f":"IF($D136=1,\"\",MAX(I136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS136,0))","v":1.8125889423076913},{"$f":"IF($D136=1,\"\",MAX(J136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT136,0))","v":1.438338541666667},{"$f":"IF($D136=1,\"\",MAX(K136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU136,0))","v":0.83985817307692301},{"$f":"IF($D136=1,\"\",MAX(L136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV136,0))","v":1.2744759615384638},{"$f":"IF($D136=1,\"\",MAX(M136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW136,0))","v":1.4354775000000011},{"$f":"IF($D136=1,\"\",MAX(N136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX136,0))","v":4.0300192307692306},{"$f":"IF($D136=1,\"\",MAX(O136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY136,0))","v":4.6767091346153862},{"$f":"IF($D136=1,\"\",MAX(P136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ136,0))","v":3.3649447115384596},{"$f":"IF($D136=1,\"\",MAX(Q136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA136,0))","v":3.0321525000000022},{"$f":"IF($D136=1,\"\",MAX(R136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB136,0))","v":1.264909722222221},{"$f":"IF($D136=1,\"\",MAX(S136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC136,0))","v":0.43510416666666529},{"$f":"IF($D136=1,\"\",MAX(T136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD136,0))","v":1.7773749999999993},{"$f":"IF($D136=1,\"\",MAX(U136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE136,0))","v":1.1690524999999994},{"$f":"IF($D136=1,\"\",MAX(V136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF136,0))","v":1.438338541666667},{"$f":"IF($D136=1,\"\",MAX(W136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG136,0))","v":1.4640486111111137},{"$f":"IF($D136=1,\"\",MAX(X136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH136,0))","v":1.2744759615384638},{"$f":"IF($D136=1,\"\",MAX(Y136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI136,0))","v":1.4354775000000011},{"$f":"IF($D136=1,\"\",MAX(Z136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ136,0))","v":4.0300192307692306},{"$f":"IF($D136=1,\"\",MAX(AA136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK136,0))","v":4.6767091346153862},{"$f":"IF($D136=1,\"\",MAX(AB136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL136,0))","v":3.3649447115384596},{"$f":"IF($D136=1,\"\",MAX(AC136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM136,0))","v":3.0321525000000022},{"$f":"IF($D136=1,\"\",MAX(AD136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN136,0))","v":0.63621394230769113},{"$f":"IF($D136=1,\"\",MAX(AE136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO136,0))","v":1.1175399999999982},{"$f":"IF($D136=1,\"\",MAX(AF136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP136,0))","v":1.7773749999999993},{"$f":"IF($D136=1,\"\",MAX(AG136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ136,0))","v":1.1690524999999994},{"$f":"IF($D136=1,\"\",MAX(AH136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR136,0))","v":1.5304000000000002},{"$f":"IF($D136=1,\"\",MAX(AI136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS136,0))","v":1.4640486111111137},{"$f":"IF($D136=1,\"\",MAX(AJ136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT136,0))","v":0.62053500000000028},{"$f":"IF($D136=1,\"\",MAX(AK136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU136,0))","v":2.0914591346153841},{"$f":"IF($D136=1,\"\",MAX(AL136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV136,0))","v":4.0300192307692306},{"$f":"IF($D136=1,\"\",MAX(AM136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW136,0))","v":3.9343375000000016},{"$f":"IF($D136=1,\"\",MAX(AN136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX136,0))","v":4.0937615740740725},{"$f":"IF($D136=1,\"\",MAX(AO136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B136,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY136,0))","v":3.0321525000000022},{"$f":"IF($D136=1,\"\",MAX(0,F136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP136-ET136))","v":1.264909722222221},{"$f":"IF($D136=1,\"\",MAX(0,G136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ136-EU136))","v":0.43510416666666529},{"$f":"IF($D136=1,\"\",MAX(0,H136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR136-EV136))","v":1.7773749999999993},{"$f":"IF($D136=1,\"\",MAX(0,I136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS136-EW136))","v":1.8125889423076913},{"$f":"IF($D136=1,\"\",MAX(0,J136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT136-EX136))","v":1.438338541666667},{"$f":"IF($D136=1,\"\",MAX(0,K136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU136-EY136))","v":0.83985817307692301},{"$f":"IF($D136=1,\"\",MAX(0,L136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV136-EZ136))","v":1.1254759615384637},{"$f":"IF($D136=1,\"\",MAX(0,M136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW136-FA136))","v":0.41947750000000106},{"$f":"IF($D136=1,\"\",MAX(0,N136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX136-FB136))","v":2.8260192307692309},{"$f":"IF($D136=1,\"\",MAX(0,O136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY136-FC136))","v":3.2377091346153861},{"$f":"IF($D136=1,\"\",MAX(0,P136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ136-FD136))","v":3.2759447115384597},{"$f":"IF($D136=1,\"\",MAX(0,Q136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA136-FE136))","v":2.667152500000002},{"$f":"IF($D136=1,\"\",MAX(0,R136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB136-FF136))","v":1.264909722222221},{"$f":"IF($D136=1,\"\",MAX(0,S136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC136-FG136))","v":0.43510416666666529},{"$f":"IF($D136=1,\"\",MAX(0,T136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD136-FH136))","v":1.7773749999999993},{"$f":"IF($D136=1,\"\",MAX(0,U136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE136-FI136))","v":1.1690524999999994},{"$f":"IF($D136=1,\"\",MAX(0,V136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF136-FJ136))","v":1.438338541666667},{"$f":"IF($D136=1,\"\",MAX(0,W136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG136-FK136))","v":1.4640486111111137},{"$f":"IF($D136=1,\"\",MAX(0,X136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH136-FL136))","v":1.1254759615384637},{"$f":"IF($D136=1,\"\",MAX(0,Y136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI136-FM136))","v":0.41947750000000106},{"$f":"IF($D136=1,\"\",MAX(0,Z136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ136-FN136))","v":2.8260192307692309},{"$f":"IF($D136=1,\"\",MAX(0,AA136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK136-FO136))","v":3.2377091346153861},{"$f":"IF($D136=1,\"\",MAX(0,AB136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL136-FP136))","v":3.2759447115384597},{"$f":"IF($D136=1,\"\",MAX(0,AC136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM136-FQ136))","v":2.667152500000002},{"$f":"IF($D136=1,\"\",MAX(0,AD136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN136-FR136))","v":0.63621394230769113},{"$f":"IF($D136=1,\"\",MAX(0,AE136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO136-FS136))","v":1.1175399999999982},{"$f":"IF($D136=1,\"\",MAX(0,AF136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP136-FT136))","v":1.7773749999999993},{"$f":"IF($D136=1,\"\",MAX(0,AG136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ136-FU136))","v":1.1690524999999994},{"$f":"IF($D136=1,\"\",MAX(0,AH136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR136-FV136))","v":1.5304000000000002},{"$f":"IF($D136=1,\"\",MAX(0,AI136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS136-FW136))","v":1.4640486111111137},{"$f":"IF($D136=1,\"\",MAX(0,AJ136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT136-FX136))","v":0.47153500000000026},{"$f":"IF($D136=1,\"\",MAX(0,AK136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU136-FY136))","v":1.0754591346153841},{"$f":"IF($D136=1,\"\",MAX(0,AL136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV136-FZ136))","v":2.8260192307692309},{"$f":"IF($D136=1,\"\",MAX(0,AM136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW136-GA136))","v":2.4953375000000015},{"$f":"IF($D136=1,\"\",MAX(0,AN136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX136-GB136))","v":4.0047615740740721},{"$f":"IF($D136=1,\"\",MAX(0,AO136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY136-GC136))","v":2.667152500000002},{"$f":"IF($D136=1,\"\",MAX(0,F136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ136))","v":1.2362379032258062},{"$f":"IF($D136=1,\"\",MAX(0,G136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK136))","v":1.2160776699029121},{"$f":"IF($D136=1,\"\",MAX(0,H136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL136))","v":1.8328897849462358},{"$f":"IF($D136=1,\"\",MAX(0,I136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM136))","v":1.7687284946236552},{"$f":"IF($D136=1,\"\",MAX(0,J136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN136))","v":1.5906726190476199},{"$f":"IF($D136=1,\"\",MAX(0,K136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO136))","v":1.4493499327052497},{"$f":"IF($D136=1,\"\",MAX(0,L136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP136))","v":1.3336388888888884},{"$f":"IF($D136=1,\"\",MAX(0,M136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ136))","v":1.9952473118279563},{"$f":"IF($D136=1,\"\",MAX(0,N136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR136))","v":4.1579652777777767},{"$f":"IF($D136=1,\"\",MAX(0,O136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS136))","v":4.6783750000000026},{"$f":"IF($D136=1,\"\",MAX(0,P136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT136))","v":4.104381720430105},{"$f":"IF($D136=1,\"\",MAX(0,Q136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU136))","v":3.0897736111111129},{"$f":"IF($D136=1,\"\",MAX(0,R136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV136))","v":1.2362379032258062},{"$f":"IF($D136=1,\"\",MAX(0,S136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW136))","v":1.2160776699029121},{"$f":"IF($D136=1,\"\",MAX(0,T136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX136))","v":1.8328897849462358},{"$f":"IF($D136=1,\"\",MAX(0,U136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY136))","v":1.7687284946236552},{"$f":"IF($D136=1,\"\",MAX(0,V136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ136))","v":1.5906726190476199},{"$f":"IF($D136=1,\"\",MAX(0,W136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA136))","v":1.4493499327052497},{"$f":"IF($D136=1,\"\",MAX(0,X136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB136))","v":1.3336388888888884},{"$f":"IF($D136=1,\"\",MAX(0,Y136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC136))","v":1.9952473118279563},{"$f":"IF($D136=1,\"\",MAX(0,Z136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED136))","v":4.1579652777777767},{"$f":"IF($D136=1,\"\",MAX(0,AA136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE136))","v":4.6783750000000026},{"$f":"IF($D136=1,\"\",MAX(0,AB136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF136))","v":4.104381720430105},{"$f":"IF($D136=1,\"\",MAX(0,AC136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG136))","v":3.0897736111111129},{"$f":"IF($D136=1,\"\",MAX(0,AD136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH136))","v":1.2362379032258062},{"$f":"IF($D136=1,\"\",MAX(0,AE136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI136))","v":1.2160776699029121},{"$f":"IF($D136=1,\"\",MAX(0,AF136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ136))","v":1.8328897849462358},{"$f":"IF($D136=1,\"\",MAX(0,AG136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK136))","v":1.7687284946236552},{"$f":"IF($D136=1,\"\",MAX(0,AH136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL136))","v":1.5906724137931043},{"$f":"IF($D136=1,\"\",MAX(0,AI136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM136))","v":1.4493499327052497},{"$f":"IF($D136=1,\"\",MAX(0,AJ136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN136))","v":1.3336388888888884},{"$f":"IF($D136=1,\"\",MAX(0,AK136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO136))","v":1.9952473118279563},{"$f":"IF($D136=1,\"\",MAX(0,AL136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP136))","v":4.1579652777777767},{"$f":"IF($D136=1,\"\",MAX(0,AM136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ136))","v":4.6783750000000026},{"$f":"IF($D136=1,\"\",MAX(0,AN136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER136))","v":4.104381720430105},{"$f":"IF($D136=1,\"\",MAX(0,AO136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES136))","v":3.0897736111111129},{"$f":"IF($D136=1,\"\",MAX(0,F136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ136-ET136))","v":1.2362379032258062},{"$f":"IF($D136=1,\"\",MAX(0,G136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK136-EU136))","v":1.2160776699029121},{"$f":"IF($D136=1,\"\",MAX(0,H136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL136-EV136))","v":1.8328897849462358},{"$f":"IF($D136=1,\"\",MAX(0,I136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM136-EW136))","v":1.7687284946236552},{"$f":"IF($D136=1,\"\",MAX(0,J136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN136-EX136))","v":1.5906726190476199},{"$f":"IF($D136=1,\"\",MAX(0,K136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO136-EY136))","v":1.4493499327052497},{"$f":"IF($D136=1,\"\",MAX(0,L136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP136-EZ136))","v":1.1846388888888884},{"$f":"IF($D136=1,\"\",MAX(0,M136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ136-FA136))","v":0.97924731182795632},{"$f":"IF($D136=1,\"\",MAX(0,N136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR136-FB136))","v":2.953965277777777},{"$f":"IF($D136=1,\"\",MAX(0,O136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS136-FC136))","v":3.2393750000000026},{"$f":"IF($D136=1,\"\",MAX(0,P136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT136-FD136))","v":4.0153817204301046},{"$f":"IF($D136=1,\"\",MAX(0,Q136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU136-FE136))","v":2.7247736111111127},{"$f":"IF($D136=1,\"\",MAX(0,R136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV136-FF136))","v":1.2362379032258062},{"$f":"IF($D136=1,\"\",MAX(0,S136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW136-FG136))","v":1.2160776699029121},{"$f":"IF($D136=1,\"\",MAX(0,T136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX136-FH136))","v":1.8328897849462358},{"$f":"IF($D136=1,\"\",MAX(0,U136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY136-FI136))","v":1.7687284946236552},{"$f":"IF($D136=1,\"\",MAX(0,V136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ136-FJ136))","v":1.5906726190476199},{"$f":"IF($D136=1,\"\",MAX(0,W136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA136-FK136))","v":1.4493499327052497},{"$f":"IF($D136=1,\"\",MAX(0,X136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB136-FL136))","v":1.1846388888888884},{"$f":"IF($D136=1,\"\",MAX(0,Y136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC136-FM136))","v":0.97924731182795632},{"$f":"IF($D136=1,\"\",MAX(0,Z136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED136-FN136))","v":2.953965277777777},{"$f":"IF($D136=1,\"\",MAX(0,AA136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE136-FO136))","v":3.2393750000000026},{"$f":"IF($D136=1,\"\",MAX(0,AB136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF136-FP136))","v":4.0153817204301046},{"$f":"IF($D136=1,\"\",MAX(0,AC136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG136-FQ136))","v":2.7247736111111127},{"$f":"IF($D136=1,\"\",MAX(0,AD136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH136-FR136))","v":1.2362379032258062},{"$f":"IF($D136=1,\"\",MAX(0,AE136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI136-FS136))","v":1.2160776699029121},{"$f":"IF($D136=1,\"\",MAX(0,AF136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ136-FT136))","v":1.8328897849462358},{"$f":"IF($D136=1,\"\",MAX(0,AG136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK136-FU136))","v":1.7687284946236552},{"$f":"IF($D136=1,\"\",MAX(0,AH136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL136-FV136))","v":1.5906724137931043},{"$f":"IF($D136=1,\"\",MAX(0,AI136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM136-FW136))","v":1.4493499327052497},{"$f":"IF($D136=1,\"\",MAX(0,AJ136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN136-FX136))","v":1.1846388888888884},{"$f":"IF($D136=1,\"\",MAX(0,AK136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO136-FY136))","v":0.97924731182795632},{"$f":"IF($D136=1,\"\",MAX(0,AL136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP136-FZ136))","v":2.953965277777777},{"$f":"IF($D136=1,\"\",MAX(0,AM136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ136-GA136))","v":3.2393750000000026},{"$f":"IF($D136=1,\"\",MAX(0,AN136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER136-GB136))","v":4.0153817204301046},{"$f":"IF($D136=1,\"\",MAX(0,AO136-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B136,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES136-GC136))","v":2.7247736111111127},245373.81597514253,312504.39478236972,280977.57597514248,{"$f":"+LR136-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,11680,"Weiser, City of",0,{"$f":"+VLOOKUP($B137,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ137,AP137))))","v":8.1050000000000004},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK137,AQ137))))","v":9.4909999999999997},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL137,AR137))))","v":10.220000000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM137,AS137))))","v":10.375999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN137,AT137))))","v":10.125},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO137,AU137))))","v":9.1679999999999993},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP137,AV137))))","v":8.1609999999999996},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ137,AW137))))","v":8.2880000000000003},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR137,AX137))))","v":10.805},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS137,AY137))))","v":11.968999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT137,AZ137))))","v":12.205},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU137,BA137))))","v":9.5969999999999995},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV137,BB137))))","v":8.1769999999999996},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW137,BC137))))","v":9.5760000000000005},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX137,BD137))))","v":10.311999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY137,BE137))))","v":10.468999999999999},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ137,BF137))))","v":10.217000000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA137,BG137))))","v":9.2509999999999994},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB137,BH137))))","v":8.2349999999999994},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC137,BI137))))","v":8.3629999999999995},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED137,BJ137))))","v":10.901},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE137,BK137))))","v":12.077},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF137,BL137))))","v":12.315},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG137,BM137))))","v":9.6829999999999998},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH137,BN137))))","v":8.2509999999999994},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI137,BO137))))","v":9.6620000000000008},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ137,BP137))))","v":10.404},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK137,BQ137))))","v":10.564},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL137,BR137))))","v":10.308},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM137,BS137))))","v":9.3339999999999996},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN137,BT137))))","v":8.3089999999999993},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO137,BU137))))","v":8.4380000000000006},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP137,BV137))))","v":11},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ137,BW137))))","v":12.185},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER137,BX137))))","v":12.425000000000001},{"$f":"+IF(AND($D137=0,$E137=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B137,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B137,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D137=1,\"\",IF($E137=1,IF(BlockShape=\"Yes\",VLOOKUP($B137,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES137,BY137))))","v":9.7710000000000008},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1341550925925921},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3624505208333337},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.3651754807692313},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2189951923076912},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0393645833333327},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8814038461538463},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1216682692307689},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9131200000000002},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9898317307692306},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.6854182692307695},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0976081730769227},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3385775000000004},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1650185185185187},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.3992864583333331},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4066947115384618},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.2728200000000012},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0796588541666665},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9036944444444446},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1522211538461544},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9420825000000006},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0245697115384615},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.7288461538461526},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1374927884615396},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.3712025000000008},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.2105649038461532},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.422275},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.4484350961538457},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.313880000000001},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.0843024999999997},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.9383194444444438},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.1976674999999997},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9539350961538462},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":7.0595480769230772},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.8047175000000006},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":8.1514837962962954},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4028700000000001},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5799743589743587},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8956379821958453},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7369237804878042},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.6764359756097562},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4635486111111113},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.4135596330275231},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6026907894736846},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3186831395348833},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9095526315789471},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0171250000000001},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6315823170731711},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.4805656249999997},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.603019230769231},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.9251335311572699},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7703628048780491},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.7686075581395349},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4959444444444445},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.3819260450160771},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6256644736842105},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3398372093023259},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9339506578947372},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.0472103658536582},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.6593231707317075},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5036281250000005},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.6843353658536584},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.8984112149532715},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8039786585365851},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.8022034883720934},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.4911790540540535},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.408916398713826},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.7071375},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.3068079268292685},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.9585197368421055},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":6.165468023255813},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":5.5982692307692314},{"$f":"+IF($D137=1,\"\",IF($E137=0,VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E137=1,(VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B137,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":4.5260093750000001},{"$f":"IF($D137=1,\"\",(AP137*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ137*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.4824018817204303},{"$f":"IF($D137=1,\"\",(AQ137*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA137*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.6768529819694873},{"$f":"IF($D137=1,\"\",(AR137*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB137*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6473440860215049},{"$f":"IF($D137=1,\"\",(AS137*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC137*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5389422043010752},{"$f":"IF($D137=1,\"\",(AT137*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD137*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.3640148809523813},{"$f":"IF($D137=1,\"\",(AU137*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE137*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.2353943472409155},{"$f":"IF($D137=1,\"\",(AV137*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF137*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.480322222222223},{"$f":"IF($D137=1,\"\",(AW137*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG137*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.175907258064516},{"$f":"IF($D137=1,\"\",(AX137*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH137*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1114916666666659},{"$f":"IF($D137=1,\"\",(AY137*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI137*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5090739247311831},{"$f":"IF($D137=1,\"\",(AZ137*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ137*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0104354838709675},{"$f":"IF($D137=1,\"\",(BA137*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK137*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5127944444444443},{"$f":"IF($D137=1,\"\",(BB137*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL137*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5099865591397856},{"$f":"IF($D137=1,\"\",(BC137*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM137*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.7102579750346738},{"$f":"IF($D137=1,\"\",(BD137*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN137*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.6853010752688169},{"$f":"IF($D137=1,\"\",(BE137*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO137*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.577323924731183},{"$f":"IF($D137=1,\"\",(BF137*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP137*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.400924107142858},{"$f":"IF($D137=1,\"\",(BG137*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ137*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.2667227456258416},{"$f":"IF($D137=1,\"\",(BH137*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR137*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5076749999999999},{"$f":"IF($D137=1,\"\",(BI137*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS137*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2012594086021506},{"$f":"IF($D137=1,\"\",(BJ137*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT137*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1418638888888886},{"$f":"IF($D137=1,\"\",(BK137*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU137*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.5466196236559133},{"$f":"IF($D137=1,\"\",(BL137*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV137*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0449663978494632},{"$f":"IF($D137=1,\"\",(BM137*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW137*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5411694444444448},{"$f":"IF($D137=1,\"\",(BN137*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX137*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.537711021505376},{"$f":"IF($D137=1,\"\",(BO137*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY137*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.7438280166435511},{"$f":"IF($D137=1,\"\",(BP137*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ137*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.7234596774193545},{"$f":"IF($D137=1,\"\",(BQ137*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA137*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.614932795698925},{"$f":"IF($D137=1,\"\",(BR137*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB137*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.4067672413793098},{"$f":"IF($D137=1,\"\",(BS137*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC137*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.2981520861372813},{"$f":"IF($D137=1,\"\",(BT137*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD137*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5352097222222225},{"$f":"IF($D137=1,\"\",(BU137*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE137*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.2277822580645168},{"$f":"IF($D137=1,\"\",(BV137*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF137*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":6.1724472222222229},{"$f":"IF($D137=1,\"\",(BW137*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG137*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.58441935483871},{"$f":"IF($D137=1,\"\",(BX137*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH137*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":7.0807809139784954},{"$f":"IF($D137=1,\"\",(BY137*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI137*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":5.5687097222222226},1.1439999999999999,1.492,1.133,1.4039999999999999,1.335,1.3759999999999999,1.2,1.228,2.3919999999999999,1.629,2.67,2.1219999999999999,1.1439999999999999,1.492,1.133,1.4039999999999999,1.335,1.3759999999999999,1.2,1.228,2.3919999999999999,1.629,2.67,2.1219999999999999,1.1439999999999999,1.492,1.133,1.4039999999999999,1.335,1.3759999999999999,1.2,1.228,2.3919999999999999,1.629,2.67,2.1219999999999999,{"$f":"IF($D137=1,\"\",MAX(F137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP137,0))","v":1.9708449074074084},{"$f":"IF($D137=1,\"\",MAX(G137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ137,0))","v":2.1285494791666659},{"$f":"IF($D137=1,\"\",MAX(H137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR137,0))","v":1.8548245192307693},{"$f":"IF($D137=1,\"\",MAX(I137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS137,0))","v":2.1570048076923083},{"$f":"IF($D137=1,\"\",MAX(J137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT137,0))","v":2.0856354166666673},{"$f":"IF($D137=1,\"\",MAX(K137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU137,0))","v":2.286596153846153},{"$f":"IF($D137=1,\"\",MAX(L137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV137,0))","v":2.0393317307692307},{"$f":"IF($D137=1,\"\",MAX(M137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW137,0))","v":2.3748800000000001},{"$f":"IF($D137=1,\"\",MAX(N137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX137,0))","v":3.8151682692307691},{"$f":"IF($D137=1,\"\",MAX(O137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY137,0))","v":3.2835817307692299},{"$f":"IF($D137=1,\"\",MAX(P137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ137,0))","v":4.1073918269230774},{"$f":"IF($D137=1,\"\",MAX(Q137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA137,0))","v":3.2584224999999991},{"$f":"IF($D137=1,\"\",MAX(R137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB137,0))","v":2.0119814814814809},{"$f":"IF($D137=1,\"\",MAX(S137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC137,0))","v":2.1767135416666674},{"$f":"IF($D137=1,\"\",MAX(T137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD137,0))","v":1.9053052884615376},{"$f":"IF($D137=1,\"\",MAX(U137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE137,0))","v":2.1961799999999982},{"$f":"IF($D137=1,\"\",MAX(V137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF137,0))","v":2.137341145833334},{"$f":"IF($D137=1,\"\",MAX(W137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG137,0))","v":2.3473055555555549},{"$f":"IF($D137=1,\"\",MAX(X137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH137,0))","v":2.082778846153845},{"$f":"IF($D137=1,\"\",MAX(Y137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI137,0))","v":2.4209174999999989},{"$f":"IF($D137=1,\"\",MAX(Z137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ137,0))","v":3.8764302884615383},{"$f":"IF($D137=1,\"\",MAX(AA137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK137,0))","v":3.3481538461538474},{"$f":"IF($D137=1,\"\",MAX(AB137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL137,0))","v":4.1775072115384599},{"$f":"IF($D137=1,\"\",MAX(AC137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM137,0))","v":3.3117974999999991},{"$f":"IF($D137=1,\"\",MAX(AD137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN137,0))","v":2.0404350961538462},{"$f":"IF($D137=1,\"\",MAX(AE137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO137,0))","v":2.2397250000000009},{"$f":"IF($D137=1,\"\",MAX(AF137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP137,0))","v":1.9555649038461542},{"$f":"IF($D137=1,\"\",MAX(AG137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ137,0))","v":2.250119999999999},{"$f":"IF($D137=1,\"\",MAX(AH137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR137,0))","v":2.2236975000000001},{"$f":"IF($D137=1,\"\",MAX(AI137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS137,0))","v":2.3956805555555558},{"$f":"IF($D137=1,\"\",MAX(AJ137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT137,0))","v":2.1113324999999996},{"$f":"IF($D137=1,\"\",MAX(AK137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU137,0))","v":2.4840649038461544},{"$f":"IF($D137=1,\"\",MAX(AL137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV137,0))","v":3.9404519230769228},{"$f":"IF($D137=1,\"\",MAX(AM137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW137,0))","v":3.3802824999999999},{"$f":"IF($D137=1,\"\",MAX(AN137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX137,0))","v":4.2735162037037053},{"$f":"IF($D137=1,\"\",MAX(AO137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B137,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY137,0))","v":3.3681300000000007},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP137-ET137))","v":0.82684490740740846},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ137-EU137))","v":0.63654947916666593},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR137-EV137))","v":0.72182451923076929},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS137-EW137))","v":0.75300480769230838},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT137-EX137))","v":0.75063541666666733},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU137-EY137))","v":0.91059615384615311},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV137-EZ137))","v":0.83933173076923073},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW137-FA137))","v":1.1468800000000001},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX137-FB137))","v":1.4231682692307692},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY137-FC137))","v":1.6545817307692299},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ137-FD137))","v":1.4373918269230774},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA137-FE137))","v":1.1364224999999992},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB137-FF137))","v":0.86798148148148102},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC137-FG137))","v":0.68471354166666742},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD137-FH137))","v":0.77230528846153756},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE137-FI137))","v":0.79217999999999833},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF137-FJ137))","v":0.80234114583333405},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG137-FK137))","v":0.97130555555555498},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH137-FL137))","v":0.88277884615384505},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI137-FM137))","v":1.192917499999999},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ137-FN137))","v":1.4844302884615383},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK137-FO137))","v":1.7191538461538474},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL137-FP137))","v":1.50750721153846},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM137-FQ137))","v":1.1897974999999992},{"$f":"IF($D137=1,\"\",MAX(0,AD137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN137-FR137))","v":0.89643509615384631},{"$f":"IF($D137=1,\"\",MAX(0,AE137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO137-FS137))","v":0.74772500000000086},{"$f":"IF($D137=1,\"\",MAX(0,AF137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP137-FT137))","v":0.82256490384615422},{"$f":"IF($D137=1,\"\",MAX(0,AG137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ137-FU137))","v":0.8461199999999991},{"$f":"IF($D137=1,\"\",MAX(0,AH137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR137-FV137))","v":0.88869750000000014},{"$f":"IF($D137=1,\"\",MAX(0,AI137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS137-FW137))","v":1.0196805555555559},{"$f":"IF($D137=1,\"\",MAX(0,AJ137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT137-FX137))","v":0.91133249999999966},{"$f":"IF($D137=1,\"\",MAX(0,AK137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU137-FY137))","v":1.2560649038461544},{"$f":"IF($D137=1,\"\",MAX(0,AL137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV137-FZ137))","v":1.5484519230769229},{"$f":"IF($D137=1,\"\",MAX(0,AM137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW137-GA137))","v":1.7512824999999999},{"$f":"IF($D137=1,\"\",MAX(0,AN137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX137-GB137))","v":1.6035162037037054},{"$f":"IF($D137=1,\"\",MAX(0,AO137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY137-GC137))","v":1.2461300000000008},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ137))","v":2.6225981182795701},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK137))","v":2.8141470180305124},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL137))","v":2.5726559139784957},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM137))","v":2.8370577956989242},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN137))","v":2.7609851190476187},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO137))","v":2.9326056527590838},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP137))","v":2.6806777777777766},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ137))","v":3.1120927419354842},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR137))","v":4.6935083333333338},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS137))","v":4.4599260752688163},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT137))","v":5.1945645161290326},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU137))","v":4.0842055555555552},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV137))","v":2.667013440860214},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW137))","v":2.8657420249653267},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX137))","v":2.6266989247311825},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY137))","v":2.8916760752688164},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ137))","v":2.8160758928571425},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA137))","v":2.9842772543741578},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB137))","v":2.7273249999999996},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC137))","v":3.1617405913978489},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED137))","v":4.7591361111111112},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE137))","v":4.5303803763440866},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF137))","v":5.2700336021505363},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG137))","v":4.141830555555555},{"$f":"IF($D137=1,\"\",MAX(0,AD137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH137))","v":2.7132889784946235},{"$f":"IF($D137=1,\"\",MAX(0,AE137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI137))","v":2.9181719833564497},{"$f":"IF($D137=1,\"\",MAX(0,AF137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ137))","v":2.6805403225806455},{"$f":"IF($D137=1,\"\",MAX(0,AG137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK137))","v":2.9490672043010751},{"$f":"IF($D137=1,\"\",MAX(0,AH137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL137))","v":2.9012327586206901},{"$f":"IF($D137=1,\"\",MAX(0,AI137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM137))","v":3.0358479138627184},{"$f":"IF($D137=1,\"\",MAX(0,AJ137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN137))","v":2.7737902777777768},{"$f":"IF($D137=1,\"\",MAX(0,AK137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO137))","v":3.2102177419354838},{"$f":"IF($D137=1,\"\",MAX(0,AL137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP137))","v":4.8275527777777771},{"$f":"IF($D137=1,\"\",MAX(0,AM137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ137))","v":4.6005806451612905},{"$f":"IF($D137=1,\"\",MAX(0,AN137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER137))","v":5.3442190860215053},{"$f":"IF($D137=1,\"\",MAX(0,AO137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES137))","v":4.2022902777777782},{"$f":"IF($D137=1,\"\",MAX(0,F137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ137-ET137))","v":1.4785981182795702},{"$f":"IF($D137=1,\"\",MAX(0,G137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK137-EU137))","v":1.3221470180305124},{"$f":"IF($D137=1,\"\",MAX(0,H137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL137-EV137))","v":1.4396559139784957},{"$f":"IF($D137=1,\"\",MAX(0,I137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM137-EW137))","v":1.4330577956989243},{"$f":"IF($D137=1,\"\",MAX(0,J137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN137-EX137))","v":1.4259851190476187},{"$f":"IF($D137=1,\"\",MAX(0,K137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO137-EY137))","v":1.5566056527590839},{"$f":"IF($D137=1,\"\",MAX(0,L137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP137-EZ137))","v":1.4806777777777766},{"$f":"IF($D137=1,\"\",MAX(0,M137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ137-FA137))","v":1.8840927419354843},{"$f":"IF($D137=1,\"\",MAX(0,N137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR137-FB137))","v":2.3015083333333339},{"$f":"IF($D137=1,\"\",MAX(0,O137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS137-FC137))","v":2.8309260752688163},{"$f":"IF($D137=1,\"\",MAX(0,P137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT137-FD137))","v":2.5245645161290327},{"$f":"IF($D137=1,\"\",MAX(0,Q137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU137-FE137))","v":1.9622055555555553},{"$f":"IF($D137=1,\"\",MAX(0,R137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV137-FF137))","v":1.5230134408602141},{"$f":"IF($D137=1,\"\",MAX(0,S137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW137-FG137))","v":1.3737420249653267},{"$f":"IF($D137=1,\"\",MAX(0,T137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX137-FH137))","v":1.4936989247311825},{"$f":"IF($D137=1,\"\",MAX(0,U137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY137-FI137))","v":1.4876760752688165},{"$f":"IF($D137=1,\"\",MAX(0,V137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ137-FJ137))","v":1.4810758928571426},{"$f":"IF($D137=1,\"\",MAX(0,W137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA137-FK137))","v":1.6082772543741579},{"$f":"IF($D137=1,\"\",MAX(0,X137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB137-FL137))","v":1.5273249999999996},{"$f":"IF($D137=1,\"\",MAX(0,Y137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC137-FM137))","v":1.9337405913978489},{"$f":"IF($D137=1,\"\",MAX(0,Z137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED137-FN137))","v":2.3671361111111113},{"$f":"IF($D137=1,\"\",MAX(0,AA137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE137-FO137))","v":2.9013803763440866},{"$f":"IF($D137=1,\"\",MAX(0,AB137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF137-FP137))","v":2.6000336021505364},{"$f":"IF($D137=1,\"\",MAX(0,AC137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG137-FQ137))","v":2.0198305555555551},{"$f":"IF($D137=1,\"\",MAX(0,AD137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH137-FR137))","v":1.5692889784946236},{"$f":"IF($D137=1,\"\",MAX(0,AE137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI137-FS137))","v":1.4261719833564497},{"$f":"IF($D137=1,\"\",MAX(0,AF137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ137-FT137))","v":1.5475403225806454},{"$f":"IF($D137=1,\"\",MAX(0,AG137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK137-FU137))","v":1.5450672043010751},{"$f":"IF($D137=1,\"\",MAX(0,AH137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL137-FV137))","v":1.5662327586206901},{"$f":"IF($D137=1,\"\",MAX(0,AI137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM137-FW137))","v":1.6598479138627185},{"$f":"IF($D137=1,\"\",MAX(0,AJ137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN137-FX137))","v":1.5737902777777768},{"$f":"IF($D137=1,\"\",MAX(0,AK137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO137-FY137))","v":1.9822177419354838},{"$f":"IF($D137=1,\"\",MAX(0,AL137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP137-FZ137))","v":2.4355527777777772},{"$f":"IF($D137=1,\"\",MAX(0,AM137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ137-GA137))","v":2.9715806451612905},{"$f":"IF($D137=1,\"\",MAX(0,AN137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER137-GB137))","v":2.6742190860215054},{"$f":"IF($D137=1,\"\",MAX(0,AO137-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B137,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES137-GC137))","v":2.0802902777777783},136603.3847327368,447387.96751428791,344301.69473273685,{"$f":"+LR137-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,12026,"Jefferson County PUD #1",0,{"$f":"+VLOOKUP($B138,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ138,AP138))))","v":60.372},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK138,AQ138))))","v":83.171000000000006},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL138,AR138))))","v":96.234000000000009},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM138,AS138))))","v":99.080000000000013},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN138,AT138))))","v":91.28},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO138,AU138))))","v":82.179000000000002},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP138,AV138))))","v":72.083000000000013},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ138,AW138))))","v":59.027000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR138,AX138))))","v":50.329000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS138,AY138))))","v":42.86},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT138,AZ138))))","v":42.911999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU138,BA138))))","v":53.567},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV138,BB138))))","v":60.514000000000003},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW138,BC138))))","v":83.367999999999995},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX138,BD138))))","v":96.401999999999987},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY138,BE138))))","v":99.261999999999986},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ138,BF138))))","v":91.44},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA138,BG138))))","v":82.339999999999989},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB138,BH138))))","v":72.236999999999995},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC138,BI138))))","v":59.19},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED138,BJ138))))","v":50.493000000000002},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE138,BK138))))","v":42.997},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF138,BL138))))","v":43.076000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG138,BM138))))","v":53.756999999999998},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH138,BN138))))","v":60.570999999999998},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI138,BO138))))","v":83.478000000000009},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ138,BP138))))","v":96.484999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK138,BQ138))))","v":99.358000000000004},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL138,BR138))))","v":91.515000000000001},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM138,BS138))))","v":82.416000000000011},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN138,BT138))))","v":72.307000000000002},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO138,BU138))))","v":59.266999999999996},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP138,BV138))))","v":50.573},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ138,BW138))))","v":43.048999999999999},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER138,BX138))))","v":43.153999999999996},{"$f":"+IF(AND($D138=0,$E138=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B138,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B138,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D138=1,\"\",IF($E138=1,IF(BlockShape=\"Yes\",VLOOKUP($B138,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES138,BY138))))","v":53.860999999999997},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.907358796296293},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.46125},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.372838942307695},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.301675480769234},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.757083333333327},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.429084134615387},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.56100961538462},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":39.986557499999996},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.77960576923077},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.794771634615387},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.842838942307694},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.431149999999995},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.999872685185196},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.502057291666667},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":66.167177884615384},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.419277499999993},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":63.634971354166673},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.199439814814824},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.570112980769224},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.074170000000002},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.865819711538464},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.891877403846152},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.949725961538462},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.548659999999998},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":46.208651442307691},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":55.189449999999994},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":65.918875},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":67.258322499999991},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":62.928132500000004},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.232666666666674},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.8295575},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":40.028024038461538},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.023896634615383},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.258982499999995},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":36.889219907407401},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":38.680974999999997},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.233480769230766},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.584418397626116},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":54.145338414634153},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.357984756097565},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.870572916666667},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":48.029287461773706},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.319210526315786},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.814526162790699},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.812819078947367},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.965945121951226},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.946920731707319},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.253068750000001},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.289092948717951},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.599163204747775},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.956862804878043},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.346220930232562},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.750284722222226},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.881832797427656},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.311161184210526},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.868130813953492},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.859434210526317},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.015542682926835},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.003740853658535},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.324209374999999},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":37.408890243902441},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":45.381623052959505},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.719390243902438},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":56.180959302325583},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":53.130932432432431},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":47.88333118971061},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":41.443596874999997},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":32.845307926829271},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":29.947667763157895},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":28.252781976744188},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":27.885775641025639},{"$f":"+IF($D138=1,\"\",IF($E138=0,VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E138=1,(VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B138,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":30.391240625000002},{"$f":"IF($D138=1,\"\",(AP138*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ138*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.269926075268813},{"$f":"IF($D138=1,\"\",(AQ138*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA138*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.844755894590847},{"$f":"IF($D138=1,\"\",(AR138*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB138*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.982220430107532},{"$f":"IF($D138=1,\"\",(AS138*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC138*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.47703763440861},{"$f":"IF($D138=1,\"\",(AT138*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD138*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.520007440476192},{"$f":"IF($D138=1,\"\",(AU138*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE138*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.732269179004042},{"$f":"IF($D138=1,\"\",(AV138*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF138*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.503361111111111},{"$f":"IF($D138=1,\"\",(AW138*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG138*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.670456989247313},{"$f":"IF($D138=1,\"\",(AX138*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH138*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.415851388888889},{"$f":"IF($D138=1,\"\",(AY138*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI138*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.902493279569896},{"$f":"IF($D138=1,\"\",(AZ138*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ138*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.920982526881723},{"$f":"IF($D138=1,\"\",(BA138*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK138*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.796447222222213},{"$f":"IF($D138=1,\"\",(BB138*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL138*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.346965053763448},{"$f":"IF($D138=1,\"\",(BC138*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM138*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.873381414701804},{"$f":"IF($D138=1,\"\",(BD138*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN138*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.784135752688165},{"$f":"IF($D138=1,\"\",(BE138*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO138*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.299477150537633},{"$f":"IF($D138=1,\"\",(BF138*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP138*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":59.398677083333332},{"$f":"IF($D138=1,\"\",(BG138*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ138*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.717911170928673},{"$f":"IF($D138=1,\"\",(BH138*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR138*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.505222222222223},{"$f":"IF($D138=1,\"\",(BI138*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS138*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.742345430107527},{"$f":"IF($D138=1,\"\",(BJ138*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT138*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.485345833333334},{"$f":"IF($D138=1,\"\",(BK138*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU138*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":32.97865456989247},{"$f":"IF($D138=1,\"\",(BL138*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV138*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.005797043010752},{"$f":"IF($D138=1,\"\",(BM138*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW138*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.893348611111108},{"$f":"IF($D138=1,\"\",(BN138*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX138*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":42.329186827956988},{"$f":"IF($D138=1,\"\",(BO138*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY138*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":50.822858529819698},{"$f":"IF($D138=1,\"\",(BP138*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ138*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":60.540607526881722},{"$f":"IF($D138=1,\"\",(BQ138*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA138*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":62.13653091397849},{"$f":"IF($D138=1,\"\",(BR138*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB138*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":58.761507183908044},{"$f":"IF($D138=1,\"\",(BS138*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC138*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":52.737857335127863},{"$f":"IF($D138=1,\"\",(BT138*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD138*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":45.546908333333327},{"$f":"IF($D138=1,\"\",(BU138*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE138*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":36.861450268817208},{"$f":"IF($D138=1,\"\",(BV138*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF138*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.613933333333335},{"$f":"IF($D138=1,\"\",(BW138*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG138*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.094825268817196},{"$f":"IF($D138=1,\"\",(BX138*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH138*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":33.113581989247308},{"$f":"IF($D138=1,\"\",(BY138*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI138*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":34.996648611111112},20.221,19.353000000000002,19.888000000000002,15.131,18.797999999999998,18.713000000000001,16.811,14.808,7.7619999999999996,2.8839999999999999,2.415,8.6809999999999992,20.221,19.353000000000002,19.888000000000002,15.131,18.797999999999998,18.713000000000001,16.811,14.808,7.7619999999999996,2.8839999999999999,2.415,8.6809999999999992,20.221,19.353000000000002,19.888000000000002,15.131,18.797999999999998,18.713000000000001,16.811,14.808,7.7619999999999996,2.8839999999999999,2.415,8.6809999999999992,{"$f":"IF($D138=1,\"\",MAX(F138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP138,0))","v":14.464641203703707},{"$f":"IF($D138=1,\"\",MAX(G138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ138,0))","v":27.709750000000007},{"$f":"IF($D138=1,\"\",MAX(H138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR138,0))","v":29.861161057692314},{"$f":"IF($D138=1,\"\",MAX(I138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS138,0))","v":31.778324519230779},{"$f":"IF($D138=1,\"\",MAX(J138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT138,0))","v":27.522916666666674},{"$f":"IF($D138=1,\"\",MAX(K138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU138,0))","v":25.749915865384615},{"$f":"IF($D138=1,\"\",MAX(L138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV138,0))","v":23.521990384615393},{"$f":"IF($D138=1,\"\",MAX(M138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW138,0))","v":19.040442500000005},{"$f":"IF($D138=1,\"\",MAX(N138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX138,0))","v":12.549394230769231},{"$f":"IF($D138=1,\"\",MAX(O138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY138,0))","v":6.0652283653846126},{"$f":"IF($D138=1,\"\",MAX(P138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ138,0))","v":6.0691610576923054},{"$f":"IF($D138=1,\"\",MAX(Q138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA138,0))","v":15.135850000000005},{"$f":"IF($D138=1,\"\",MAX(R138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB138,0))","v":14.514127314814807},{"$f":"IF($D138=1,\"\",MAX(S138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC138,0))","v":27.865942708333328},{"$f":"IF($D138=1,\"\",MAX(T138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD138,0))","v":30.234822115384603},{"$f":"IF($D138=1,\"\",MAX(U138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE138,0))","v":31.842722499999994},{"$f":"IF($D138=1,\"\",MAX(V138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF138,0))","v":27.805028645833325},{"$f":"IF($D138=1,\"\",MAX(W138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG138,0))","v":26.140560185185166},{"$f":"IF($D138=1,\"\",MAX(X138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH138,0))","v":23.666887019230771},{"$f":"IF($D138=1,\"\",MAX(Y138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI138,0))","v":19.115829999999995},{"$f":"IF($D138=1,\"\",MAX(Z138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ138,0))","v":12.627180288461538},{"$f":"IF($D138=1,\"\",MAX(AA138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK138,0))","v":6.1051225961538478},{"$f":"IF($D138=1,\"\",MAX(AB138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL138,0))","v":6.1262740384615384},{"$f":"IF($D138=1,\"\",MAX(AC138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM138,0))","v":15.20834},{"$f":"IF($D138=1,\"\",MAX(AD138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN138,0))","v":14.362348557692307},{"$f":"IF($D138=1,\"\",MAX(AE138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO138,0))","v":28.288550000000015},{"$f":"IF($D138=1,\"\",MAX(AF138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP138,0))","v":30.566125},{"$f":"IF($D138=1,\"\",MAX(AG138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ138,0))","v":32.099677500000013},{"$f":"IF($D138=1,\"\",MAX(AH138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR138,0))","v":28.586867499999997},{"$f":"IF($D138=1,\"\",MAX(AI138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS138,0))","v":26.183333333333337},{"$f":"IF($D138=1,\"\",MAX(AJ138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT138,0))","v":23.477442500000002},{"$f":"IF($D138=1,\"\",MAX(AK138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU138,0))","v":19.238975961538458},{"$f":"IF($D138=1,\"\",MAX(AL138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV138,0))","v":12.549103365384617},{"$f":"IF($D138=1,\"\",MAX(AM138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW138,0))","v":5.7900175000000047},{"$f":"IF($D138=1,\"\",MAX(AN138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX138,0))","v":6.2647800925925949},{"$f":"IF($D138=1,\"\",MAX(AO138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B138,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY138,0))","v":15.180025000000001},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP138-ET138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ138-EU138))","v":8.3567500000000052},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR138-EV138))","v":9.9731610576923124},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS138-EW138))","v":16.647324519230779},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT138-EX138))","v":8.724916666666676},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU138-EY138))","v":7.0369158653846142},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV138-EZ138))","v":6.7109903846153927},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW138-FA138))","v":4.2324425000000048},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX138-FB138))","v":4.7873942307692312},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY138-FC138))","v":3.1812283653846127},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ138-FD138))","v":3.6541610576923054},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA138-FE138))","v":6.4548500000000057},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB138-FF138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC138-FG138))","v":8.5129427083333269},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD138-FH138))","v":10.346822115384601},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE138-FI138))","v":16.711722499999993},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF138-FJ138))","v":9.0070286458333264},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG138-FK138))","v":7.4275601851851647},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH138-FL138))","v":6.8558870192307708},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI138-FM138))","v":4.3078299999999956},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ138-FN138))","v":4.8651802884615387},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK138-FO138))","v":3.2211225961538479},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL138-FP138))","v":3.7112740384615384},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM138-FQ138))","v":6.5273400000000006},{"$f":"IF($D138=1,\"\",MAX(0,AD138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN138-FR138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,AE138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO138-FS138))","v":8.9355500000000134},{"$f":"IF($D138=1,\"\",MAX(0,AF138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP138-FT138))","v":10.678124999999998},{"$f":"IF($D138=1,\"\",MAX(0,AG138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ138-FU138))","v":16.968677500000013},{"$f":"IF($D138=1,\"\",MAX(0,AH138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR138-FV138))","v":9.7888674999999985},{"$f":"IF($D138=1,\"\",MAX(0,AI138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS138-FW138))","v":7.4703333333333362},{"$f":"IF($D138=1,\"\",MAX(0,AJ138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT138-FX138))","v":6.6664425000000023},{"$f":"IF($D138=1,\"\",MAX(0,AK138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU138-FY138))","v":4.4309759615384579},{"$f":"IF($D138=1,\"\",MAX(0,AL138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV138-FZ138))","v":4.7871033653846178},{"$f":"IF($D138=1,\"\",MAX(0,AM138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW138-GA138))","v":2.9060175000000048},{"$f":"IF($D138=1,\"\",MAX(0,AN138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX138-GB138))","v":3.8497800925925949},{"$f":"IF($D138=1,\"\",MAX(0,AO138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY138-GC138))","v":6.4990250000000014},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ138))","v":18.102073924731187},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK138))","v":32.32624410540916},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL138))","v":35.251779569892477},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM138))","v":36.602962365591402},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN138))","v":31.759992559523809},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO138))","v":29.44673082099596},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP138))","v":26.579638888888901},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ138))","v":22.356543010752688},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR138))","v":15.913148611111112},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS138))","v":9.9575067204301035},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT138))","v":9.9910174731182764},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU138))","v":18.770552777777787},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV138))","v":18.167034946236555},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW138))","v":32.494618585298191},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX138))","v":35.617864247311822},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY138))","v":36.962522849462353},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ138))","v":32.041322916666665},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA138))","v":29.622088829071316},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB138))","v":26.731777777777772},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC138))","v":22.447654569892471},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED138))","v":16.007654166666669},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE138))","v":10.01834543010753},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF138))","v":10.070202956989249},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG138))","v":18.86365138888889},{"$f":"IF($D138=1,\"\",MAX(0,AD138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH138))","v":18.24181317204301},{"$f":"IF($D138=1,\"\",MAX(0,AE138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI138))","v":32.655141470180311},{"$f":"IF($D138=1,\"\",MAX(0,AF138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ138))","v":35.944392473118278},{"$f":"IF($D138=1,\"\",MAX(0,AG138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK138))","v":37.221469086021514},{"$f":"IF($D138=1,\"\",MAX(0,AH138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL138))","v":32.753492816091956},{"$f":"IF($D138=1,\"\",MAX(0,AI138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM138))","v":29.678142664872148},{"$f":"IF($D138=1,\"\",MAX(0,AJ138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN138))","v":26.760091666666675},{"$f":"IF($D138=1,\"\",MAX(0,AK138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO138))","v":22.405549731182788},{"$f":"IF($D138=1,\"\",MAX(0,AL138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP138))","v":15.959066666666665},{"$f":"IF($D138=1,\"\",MAX(0,AM138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ138))","v":9.9541747311828033},{"$f":"IF($D138=1,\"\",MAX(0,AN138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER138))","v":10.040418010752688},{"$f":"IF($D138=1,\"\",MAX(0,AO138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES138))","v":18.864351388888885},{"$f":"IF($D138=1,\"\",MAX(0,F138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ138-ET138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,G138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK138-EU138))","v":12.973244105409158},{"$f":"IF($D138=1,\"\",MAX(0,H138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL138-EV138))","v":15.363779569892476},{"$f":"IF($D138=1,\"\",MAX(0,I138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM138-EW138))","v":21.471962365591402},{"$f":"IF($D138=1,\"\",MAX(0,J138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN138-EX138))","v":12.961992559523811},{"$f":"IF($D138=1,\"\",MAX(0,K138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO138-EY138))","v":10.733730820995959},{"$f":"IF($D138=1,\"\",MAX(0,L138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP138-EZ138))","v":9.7686388888889013},{"$f":"IF($D138=1,\"\",MAX(0,M138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ138-FA138))","v":7.5485430107526881},{"$f":"IF($D138=1,\"\",MAX(0,N138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR138-FB138))","v":8.1511486111111111},{"$f":"IF($D138=1,\"\",MAX(0,O138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS138-FC138))","v":7.0735067204301032},{"$f":"IF($D138=1,\"\",MAX(0,P138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT138-FD138))","v":7.5760174731182763},{"$f":"IF($D138=1,\"\",MAX(0,Q138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU138-FE138))","v":10.089552777777788},{"$f":"IF($D138=1,\"\",MAX(0,R138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV138-FF138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,S138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW138-FG138))","v":13.14161858529819},{"$f":"IF($D138=1,\"\",MAX(0,T138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX138-FH138))","v":15.72986424731182},{"$f":"IF($D138=1,\"\",MAX(0,U138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY138-FI138))","v":21.831522849462353},{"$f":"IF($D138=1,\"\",MAX(0,V138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ138-FJ138))","v":13.243322916666667},{"$f":"IF($D138=1,\"\",MAX(0,W138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA138-FK138))","v":10.909088829071315},{"$f":"IF($D138=1,\"\",MAX(0,X138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB138-FL138))","v":9.9207777777777721},{"$f":"IF($D138=1,\"\",MAX(0,Y138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC138-FM138))","v":7.6396545698924712},{"$f":"IF($D138=1,\"\",MAX(0,Z138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED138-FN138))","v":8.2456541666666681},{"$f":"IF($D138=1,\"\",MAX(0,AA138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE138-FO138))","v":7.1343454301075298},{"$f":"IF($D138=1,\"\",MAX(0,AB138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF138-FP138))","v":7.6552029569892488},{"$f":"IF($D138=1,\"\",MAX(0,AC138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG138-FQ138))","v":10.182651388888891},{"$f":"IF($D138=1,\"\",MAX(0,AD138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH138-FR138))","v":0},{"$f":"IF($D138=1,\"\",MAX(0,AE138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI138-FS138))","v":13.30214147018031},{"$f":"IF($D138=1,\"\",MAX(0,AF138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ138-FT138))","v":16.056392473118276},{"$f":"IF($D138=1,\"\",MAX(0,AG138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK138-FU138))","v":22.090469086021514},{"$f":"IF($D138=1,\"\",MAX(0,AH138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL138-FV138))","v":13.955492816091958},{"$f":"IF($D138=1,\"\",MAX(0,AI138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM138-FW138))","v":10.965142664872147},{"$f":"IF($D138=1,\"\",MAX(0,AJ138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN138-FX138))","v":9.9490916666666749},{"$f":"IF($D138=1,\"\",MAX(0,AK138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO138-FY138))","v":7.597549731182788},{"$f":"IF($D138=1,\"\",MAX(0,AL138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP138-FZ138))","v":8.1970666666666645},{"$f":"IF($D138=1,\"\",MAX(0,AM138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ138-GA138))","v":7.0701747311828029},{"$f":"IF($D138=1,\"\",MAX(0,AN138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER138-GB138))","v":7.6254180107526883},{"$f":"IF($D138=1,\"\",MAX(0,AO138-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B138,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES138-GC138))","v":10.183351388888886},874459.63571390416,3014810.0624287133,2490774.8446547277,{"$f":"+LR138-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]
[null,10298,"PNGC Aggregate",1,{"$f":"+VLOOKUP($B139,Init!$V:$Z,MATCH(E$4,Init!$V$1:$Z$1,0),FALSE)","v":0},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(F$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(F$4)>9,YEAR(F$4)+1,YEAR(F$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(F$4),BlockShaping!$A$2:$N$2,0),FALSE)+DJ139,AP139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(G$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(G$4)>9,YEAR(G$4)+1,YEAR(G$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(G$4),BlockShaping!$A$2:$N$2,0),FALSE)+DK139,AQ139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(H$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(H$4)>9,YEAR(H$4)+1,YEAR(H$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(H$4),BlockShaping!$A$2:$N$2,0),FALSE)+DL139,AR139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(I$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(I$4)>9,YEAR(I$4)+1,YEAR(I$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(I$4),BlockShaping!$A$2:$N$2,0),FALSE)+DM139,AS139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(J$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(J$4)>9,YEAR(J$4)+1,YEAR(J$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(J$4),BlockShaping!$A$2:$N$2,0),FALSE)+DN139,AT139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(K$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(K$4)>9,YEAR(K$4)+1,YEAR(K$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(K$4),BlockShaping!$A$2:$N$2,0),FALSE)+DO139,AU139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(L$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(L$4)>9,YEAR(L$4)+1,YEAR(L$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(L$4),BlockShaping!$A$2:$N$2,0),FALSE)+DP139,AV139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(M$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(M$4)>9,YEAR(M$4)+1,YEAR(M$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(M$4),BlockShaping!$A$2:$N$2,0),FALSE)+DQ139,AW139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(N$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(N$4)>9,YEAR(N$4)+1,YEAR(N$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(N$4),BlockShaping!$A$2:$N$2,0),FALSE)+DR139,AX139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(O$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(O$4)>9,YEAR(O$4)+1,YEAR(O$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(O$4),BlockShaping!$A$2:$N$2,0),FALSE)+DS139,AY139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(P$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(P$4)>9,YEAR(P$4)+1,YEAR(P$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(P$4),BlockShaping!$A$2:$N$2,0),FALSE)+DT139,AZ139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(Q$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Q$4)>9,YEAR(Q$4)+1,YEAR(Q$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Q$4),BlockShaping!$A$2:$N$2,0),FALSE)+DU139,BA139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(R$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(R$4)>9,YEAR(R$4)+1,YEAR(R$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(R$4),BlockShaping!$A$2:$N$2,0),FALSE)+DV139,BB139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(S$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(S$4)>9,YEAR(S$4)+1,YEAR(S$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(S$4),BlockShaping!$A$2:$N$2,0),FALSE)+DW139,BC139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(T$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(T$4)>9,YEAR(T$4)+1,YEAR(T$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(T$4),BlockShaping!$A$2:$N$2,0),FALSE)+DX139,BD139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(U$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(U$4)>9,YEAR(U$4)+1,YEAR(U$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(U$4),BlockShaping!$A$2:$N$2,0),FALSE)+DY139,BE139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(V$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(V$4)>9,YEAR(V$4)+1,YEAR(V$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(V$4),BlockShaping!$A$2:$N$2,0),FALSE)+DZ139,BF139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(W$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(W$4)>9,YEAR(W$4)+1,YEAR(W$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(W$4),BlockShaping!$A$2:$N$2,0),FALSE)+EA139,BG139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(X$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(X$4)>9,YEAR(X$4)+1,YEAR(X$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(X$4),BlockShaping!$A$2:$N$2,0),FALSE)+EB139,BH139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(Y$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Y$4)>9,YEAR(Y$4)+1,YEAR(Y$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Y$4),BlockShaping!$A$2:$N$2,0),FALSE)+EC139,BI139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(Z$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(Z$4)>9,YEAR(Z$4)+1,YEAR(Z$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(Z$4),BlockShaping!$A$2:$N$2,0),FALSE)+ED139,BJ139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AA$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AA$4)>9,YEAR(AA$4)+1,YEAR(AA$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AA$4),BlockShaping!$A$2:$N$2,0),FALSE)+EE139,BK139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AB$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AB$4)>9,YEAR(AB$4)+1,YEAR(AB$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AB$4),BlockShaping!$A$2:$N$2,0),FALSE)+EF139,BL139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AC$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AC$4)>9,YEAR(AC$4)+1,YEAR(AC$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AC$4),BlockShaping!$A$2:$N$2,0),FALSE)+EG139,BM139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AD$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AD$4)>9,YEAR(AD$4)+1,YEAR(AD$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AD$4),BlockShaping!$A$2:$N$2,0),FALSE)+EH139,BN139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AE$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AE$4)>9,YEAR(AE$4)+1,YEAR(AE$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AE$4),BlockShaping!$A$2:$N$2,0),FALSE)+EI139,BO139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AF$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AF$4)>9,YEAR(AF$4)+1,YEAR(AF$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AF$4),BlockShaping!$A$2:$N$2,0),FALSE)+EJ139,BP139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AG$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AG$4)>9,YEAR(AG$4)+1,YEAR(AG$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AG$4),BlockShaping!$A$2:$N$2,0),FALSE)+EK139,BQ139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AH$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AH$4)>9,YEAR(AH$4)+1,YEAR(AH$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AH$4),BlockShaping!$A$2:$N$2,0),FALSE)+EL139,BR139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AI$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AI$4)>9,YEAR(AI$4)+1,YEAR(AI$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AI$4),BlockShaping!$A$2:$N$2,0),FALSE)+EM139,BS139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AJ$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AJ$4)>9,YEAR(AJ$4)+1,YEAR(AJ$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AJ$4),BlockShaping!$A$2:$N$2,0),FALSE)+EN139,BT139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AK$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AK$4)>9,YEAR(AK$4)+1,YEAR(AK$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AK$4),BlockShaping!$A$2:$N$2,0),FALSE)+EO139,BU139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AL$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AL$4)>9,YEAR(AL$4)+1,YEAR(AL$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AL$4),BlockShaping!$A$2:$N$2,0),FALSE)+EP139,BV139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AM$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AM$4)>9,YEAR(AM$4)+1,YEAR(AM$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AM$4),BlockShaping!$A$2:$N$2,0),FALSE)+EQ139,BW139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AN$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AN$4)>9,YEAR(AN$4)+1,YEAR(AN$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AN$4),BlockShaping!$A$2:$N$2,0),FALSE)+ER139,BX139))))","v":""},{"$f":"+IF(AND($D139=0,$E139=0),IF(Init!$B$19=\"No\",1,Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-VLOOKUP($B139,Existing!$B:$ACT,MATCH(AO$4,Existing!$B$2:$ACT$2,0),FALSE)/VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)-VLOOKUP($B139,TOCA!$B:$AAY,MATCH(\"Above RHWM Not Served with LS \"&IF(MONTH(AO$4)>9,YEAR(AO$4)+1,YEAR(AO$4)),TOCA!$B$3:$AAY$3,0),FALSE),IF($D139=1,\"\",IF($E139=1,IF(BlockShape=\"Yes\",VLOOKUP($B139,BlockShaping!$A:$N,MATCH(MONTH(AO$4),BlockShaping!$A$2:$N$2,0),FALSE)+ES139,BY139))))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AP$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AP$4,Init!$I:$L,MATCH(LEFT(AP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AQ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AQ$4,Init!$I:$L,MATCH(LEFT(AQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AR$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AR$4,Init!$I:$L,MATCH(LEFT(AR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AS$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AS$4,Init!$I:$L,MATCH(LEFT(AS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AT$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AT$4,Init!$I:$L,MATCH(LEFT(AT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AU$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AU$4,Init!$I:$L,MATCH(LEFT(AU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AV$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AV$4,Init!$I:$L,MATCH(LEFT(AV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AW$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AW$4,Init!$I:$L,MATCH(LEFT(AW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AX$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AX$4,Init!$I:$L,MATCH(LEFT(AX$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AY$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AY$4,Init!$I:$L,MATCH(LEFT(AY$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(AZ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(AZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(AZ$4,Init!$I:$L,MATCH(LEFT(AZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BA$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BA$4,Init!$I:$L,MATCH(LEFT(BA$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BB$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BB$4,Init!$I:$L,MATCH(LEFT(BB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BC$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BC$4,Init!$I:$L,MATCH(LEFT(BC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BD$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BD$4,Init!$I:$L,MATCH(LEFT(BD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BE$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BE$4,Init!$I:$L,MATCH(LEFT(BE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BF$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BF$4,Init!$I:$L,MATCH(LEFT(BF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BG$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BG$4,Init!$I:$L,MATCH(LEFT(BG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BH$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BH$4,Init!$I:$L,MATCH(LEFT(BH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BI$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BI$4,Init!$I:$L,MATCH(LEFT(BI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BJ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BJ$4,Init!$I:$L,MATCH(LEFT(BJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BK$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BK$4,Init!$I:$L,MATCH(LEFT(BK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BL$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BL$4,Init!$I:$L,MATCH(LEFT(BL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BM$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BM$4,Init!$I:$L,MATCH(LEFT(BM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BN$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BN$4,Init!$I:$L,MATCH(LEFT(BN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BO$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BO$4,Init!$I:$L,MATCH(LEFT(BO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BP$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BP$4,Init!$I:$L,MATCH(LEFT(BP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BQ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BQ$4,Init!$I:$L,MATCH(LEFT(BQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BR$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BR$4,Init!$I:$L,MATCH(LEFT(BR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BS$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BS$4,Init!$I:$L,MATCH(LEFT(BS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BT$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BT$4,Init!$I:$L,MATCH(LEFT(BT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BU$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BU$4,Init!$I:$L,MATCH(LEFT(BU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BV$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BV$4,Init!$I:$L,MATCH(LEFT(BV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BW$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BW$4,Init!$I:$L,MATCH(LEFT(BW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BX$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BX$4,Init!$I:$L,MATCH(LEFT(BX$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BY$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.6,(VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BY$4,Init!$I:$L,MATCH(LEFT(BY$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(BZ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(BZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(BZ$4,Init!$I:$L,MATCH(LEFT(BZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CA$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CA$4,Init!$I:$L,MATCH(LEFT(CA$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CB$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CB$4,Init!$I:$L,MATCH(LEFT(CB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CC$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CC$4,Init!$I:$L,MATCH(LEFT(CC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CD$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CD$4,Init!$I:$L,MATCH(LEFT(CD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CE$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CE$4,Init!$I:$L,MATCH(LEFT(CE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CF$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CF$4,Init!$I:$L,MATCH(LEFT(CF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CG$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CG$4,Init!$I:$L,MATCH(LEFT(CG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CH$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CH$4,Init!$I:$L,MATCH(LEFT(CH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CI$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CI$4,Init!$I:$L,MATCH(LEFT(CI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CJ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CJ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CJ$4,Init!$I:$L,MATCH(LEFT(CJ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CK$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CK$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CK$4,Init!$I:$L,MATCH(LEFT(CK$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CL$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CL$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CL$4,Init!$I:$L,MATCH(LEFT(CL$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CM$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CM$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CM$4,Init!$I:$L,MATCH(LEFT(CM$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CN$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CN$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CN$4,Init!$I:$L,MATCH(LEFT(CN$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CO$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CO$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CO$4,Init!$I:$L,MATCH(LEFT(CO$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CP$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CP$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CP$4,Init!$I:$L,MATCH(LEFT(CP$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CQ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CQ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CQ$4,Init!$I:$L,MATCH(LEFT(CQ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CR$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CR$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CR$4,Init!$I:$L,MATCH(LEFT(CR$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CS$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CS$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CS$4,Init!$I:$L,MATCH(LEFT(CS$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CT$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CT$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CT$4,Init!$I:$L,MATCH(LEFT(CT$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CU$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CU$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CU$4,Init!$I:$L,MATCH(LEFT(CU$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CV$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CV$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CV$4,Init!$I:$L,MATCH(LEFT(CV$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CW$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CW$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CW$4,Init!$I:$L,MATCH(LEFT(CW$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CX$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CX$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CX$4,Init!$I:$L,MATCH(LEFT(CX$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CY$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CY$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CY$4,Init!$I:$L,MATCH(LEFT(CY$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(CZ$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(CZ$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(CZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(CZ$4,Init!$I:$L,MATCH(LEFT(CZ$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DA$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DA$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DA$4,Init!$I:$L,MATCH(LEFT(DA$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DB$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DB$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DB$4,Init!$I:$L,MATCH(LEFT(DB$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DC$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DC$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DC$4,Init!$I:$L,MATCH(LEFT(DC$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DD$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DD$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DD$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DD$4,Init!$I:$L,MATCH(LEFT(DD$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DE$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DE$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DE$4,Init!$I:$L,MATCH(LEFT(DE$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DF$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DF$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DF$4,Init!$I:$L,MATCH(LEFT(DF$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DG$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DG$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DG$4,Init!$I:$L,MATCH(LEFT(DG$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DH$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DH$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DH$4,Init!$I:$L,MATCH(LEFT(DH$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+IF($D139=1,\"\",IF($E139=0,VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+IF(LEFT(DI$2,3)=\"HLH\",0,1),FALSE),IF($E139=1,(VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0),FALSE)+VLOOKUP($B139,Tier1!$B:$ACT,MATCH(DI$4,Tier1!$B$2:$ACT$2,0)+1,FALSE))*IF(Init!$B$5=\"60percentHLH\",0.4,(VLOOKUP(DI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)/VLOOKUP(DI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)))))/VLOOKUP(DI$4,Init!$I:$L,MATCH(LEFT(DI$2,3),Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(AP139*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+BZ139*VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(AQ139*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CA139*VLOOKUP(DK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(AR139*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CB139*VLOOKUP(DL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(AS139*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CC139*VLOOKUP(DM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(AT139*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CD139*VLOOKUP(DN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(AU139*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CE139*VLOOKUP(DO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(AV139*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CF139*VLOOKUP(DP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(AW139*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CG139*VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(AX139*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CH139*VLOOKUP(DR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DR$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(AY139*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CI139*VLOOKUP(DS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DS$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(AZ139*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CJ139*VLOOKUP(DT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DT$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BA139*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CK139*VLOOKUP(DU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DU$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BB139*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CL139*VLOOKUP(DV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DV$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BC139*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CM139*VLOOKUP(DW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DW$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BD139*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CN139*VLOOKUP(DX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DX$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BE139*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CO139*VLOOKUP(DY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DY$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BF139*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CP139*VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(DZ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BG139*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CQ139*VLOOKUP(EA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EA$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BH139*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CR139*VLOOKUP(EB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EB$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BI139*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CS139*VLOOKUP(EC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EC$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BJ139*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CT139*VLOOKUP(ED$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ED$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BK139*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CU139*VLOOKUP(EE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EE$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BL139*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CV139*VLOOKUP(EF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EF$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BM139*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CW139*VLOOKUP(EG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EG$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BN139*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CX139*VLOOKUP(EH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EH$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BO139*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CY139*VLOOKUP(EI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EI$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BP139*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+CZ139*VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EJ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BQ139*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DA139*VLOOKUP(EK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EK$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BR139*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DB139*VLOOKUP(EL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EL$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BS139*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DC139*VLOOKUP(EM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EM$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BT139*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DD139*VLOOKUP(EN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EN$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BU139*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DE139*VLOOKUP(EO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EO$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BV139*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DF139*VLOOKUP(EP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EP$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BW139*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DG139*VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(EQ$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BX139*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DH139*VLOOKUP(ER$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ER$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"IF($D139=1,\"\",(BY139*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+DI139*VLOOKUP(ES$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(ES$4,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE))","v":""},{"$f":"+SUMPRODUCT(ET5:ET138,Init!$Y$4:$Y$137)","v":201.61},{"$f":"+SUMPRODUCT(EU5:EU138,Init!$Y$4:$Y$137)","v":234.26499999999999},{"$f":"+SUMPRODUCT(EV5:EV138,Init!$Y$4:$Y$137)","v":205.447},{"$f":"+SUMPRODUCT(EW5:EW138,Init!$Y$4:$Y$137)","v":205.714},{"$f":"+SUMPRODUCT(EX5:EX138,Init!$Y$4:$Y$137)","v":262.24399999999997},{"$f":"+SUMPRODUCT(EY5:EY138,Init!$Y$4:$Y$137)","v":202.44100000000003},{"$f":"+SUMPRODUCT(EZ5:EZ138,Init!$Y$4:$Y$137)","v":199.26900000000001},{"$f":"+SUMPRODUCT(FA5:FA138,Init!$Y$4:$Y$137)","v":154.30500000000001},{"$f":"+SUMPRODUCT(FB5:FB138,Init!$Y$4:$Y$137)","v":96.948999999999998},{"$f":"+SUMPRODUCT(FC5:FC138,Init!$Y$4:$Y$137)","v":76.390000000000015},{"$f":"+SUMPRODUCT(FD5:FD138,Init!$Y$4:$Y$137)","v":67.819000000000003},{"$f":"+SUMPRODUCT(FE5:FE138,Init!$Y$4:$Y$137)","v":107.17400000000001},{"$f":"+SUMPRODUCT(FF5:FF138,Init!$Y$4:$Y$137)","v":201.61},{"$f":"+SUMPRODUCT(FG5:FG138,Init!$Y$4:$Y$137)","v":234.26499999999999},{"$f":"+SUMPRODUCT(FH5:FH138,Init!$Y$4:$Y$137)","v":205.447},{"$f":"+SUMPRODUCT(FI5:FI138,Init!$Y$4:$Y$137)","v":205.714},{"$f":"+SUMPRODUCT(FJ5:FJ138,Init!$Y$4:$Y$137)","v":262.24399999999997},{"$f":"+SUMPRODUCT(FK5:FK138,Init!$Y$4:$Y$137)","v":202.44100000000003},{"$f":"+SUMPRODUCT(FL5:FL138,Init!$Y$4:$Y$137)","v":199.26900000000001},{"$f":"+SUMPRODUCT(FM5:FM138,Init!$Y$4:$Y$137)","v":154.30500000000001},{"$f":"+SUMPRODUCT(FN5:FN138,Init!$Y$4:$Y$137)","v":96.948999999999998},{"$f":"+SUMPRODUCT(FO5:FO138,Init!$Y$4:$Y$137)","v":76.390000000000015},{"$f":"+SUMPRODUCT(FP5:FP138,Init!$Y$4:$Y$137)","v":67.819000000000003},{"$f":"+SUMPRODUCT(FQ5:FQ138,Init!$Y$4:$Y$137)","v":107.17400000000001},{"$f":"+SUMPRODUCT(FR5:FR138,Init!$Y$4:$Y$137)","v":201.61},{"$f":"+SUMPRODUCT(FS5:FS138,Init!$Y$4:$Y$137)","v":234.26499999999999},{"$f":"+SUMPRODUCT(FT5:FT138,Init!$Y$4:$Y$137)","v":205.447},{"$f":"+SUMPRODUCT(FU5:FU138,Init!$Y$4:$Y$137)","v":205.714},{"$f":"+SUMPRODUCT(FV5:FV138,Init!$Y$4:$Y$137)","v":262.24399999999997},{"$f":"+SUMPRODUCT(FW5:FW138,Init!$Y$4:$Y$137)","v":202.44100000000003},{"$f":"+SUMPRODUCT(FX5:FX138,Init!$Y$4:$Y$137)","v":199.26900000000001},{"$f":"+SUMPRODUCT(FY5:FY138,Init!$Y$4:$Y$137)","v":154.30500000000001},{"$f":"+SUMPRODUCT(FZ5:FZ138,Init!$Y$4:$Y$137)","v":96.948999999999998},{"$f":"+SUMPRODUCT(GA5:GA138,Init!$Y$4:$Y$137)","v":76.390000000000015},{"$f":"+SUMPRODUCT(GB5:GB138,Init!$Y$4:$Y$137)","v":67.819000000000003},{"$f":"+SUMPRODUCT(GC5:GC138,Init!$Y$4:$Y$137)","v":107.17400000000001},{"$f":"IF($D139=1,\"\",MAX(F139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE))-AP139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(G139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE))-AQ139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(H139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE))-AR139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(I139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE))-AS139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(J139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE))-AT139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(K139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE))-AU139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(L139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE))-AV139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(M139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE))-AW139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(N139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE))-AX139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(O139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE))-AY139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(P139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE))-AZ139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Q139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE))-BA139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(R139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE))-BB139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(S139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE))-BC139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(T139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE))-BD139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(U139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE))-BE139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(V139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE))-BF139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(W139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE))-BG139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(X139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE))-BH139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Y139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE))-BI139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(Z139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE))-BJ139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AA139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE))-BK139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AB139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE))-BL139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AC139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE))-BM139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AD139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE))-BN139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AE139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE))-BO139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AF139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE))-BP139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AG139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE))-BQ139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AH139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE))-BR139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AI139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE))-BS139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AJ139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE))-BT139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AK139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE))-BU139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AL139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE))-BV139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AM139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE))-BW139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AN139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE))-BX139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(AO139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*(VLOOKUP($B139,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE))-BY139,0))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-AP139-ET139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-AQ139-EU139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-AR139-EV139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-AS139-EW139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-AT139-EX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-AU139-EY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-AV139-EZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-AW139-FA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-AX139-FB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-AY139-FC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-AZ139-FD139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-BA139-FE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-BB139-FF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-BC139-FG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-BD139-FH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-BE139-FI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-BF139-FJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-BG139-FK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-BH139-FL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-BI139-FM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-BJ139-FN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-BK139-FO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-BL139-FP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-BM139-FQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AD139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-BN139-FR139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AE139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-BO139-FS139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AF139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-BP139-FT139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AG139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-BQ139-FU139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AH139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-BR139-FV139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AI139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-BS139-FW139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AJ139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-BT139-FX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AK139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-BU139-FY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AL139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-BV139-FZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AM139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-BW139-GA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AN139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-BX139-GB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AO139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-BY139-GC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AD139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AE139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AF139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AG139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AH139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AI139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AJ139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AK139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AL139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AM139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AN139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AO139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,F139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(F$4,CSP!$B$2:$ACT$2,0),FALSE)-DJ139-ET139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,G139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(G$4,CSP!$B$2:$ACT$2,0),FALSE)-DK139-EU139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,H139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(H$4,CSP!$B$2:$ACT$2,0),FALSE)-DL139-EV139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,I139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(I$4,CSP!$B$2:$ACT$2,0),FALSE)-DM139-EW139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,J139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(J$4,CSP!$B$2:$ACT$2,0),FALSE)-DN139-EX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,K139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(K$4,CSP!$B$2:$ACT$2,0),FALSE)-DO139-EY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,L139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(L$4,CSP!$B$2:$ACT$2,0),FALSE)-DP139-EZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,M139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(M$4,CSP!$B$2:$ACT$2,0),FALSE)-DQ139-FA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,N139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(N$4,CSP!$B$2:$ACT$2,0),FALSE)-DR139-FB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,O139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(O$4,CSP!$B$2:$ACT$2,0),FALSE)-DS139-FC139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,P139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(P$4,CSP!$B$2:$ACT$2,0),FALSE)-DT139-FD139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Q139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Q$4,CSP!$B$2:$ACT$2,0),FALSE)-DU139-FE139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,R139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(R$4,CSP!$B$2:$ACT$2,0),FALSE)-DV139-FF139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,S139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(S$4,CSP!$B$2:$ACT$2,0),FALSE)-DW139-FG139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,T139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(T$4,CSP!$B$2:$ACT$2,0),FALSE)-DX139-FH139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,U139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(U$4,CSP!$B$2:$ACT$2,0),FALSE)-DY139-FI139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,V139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(V$4,CSP!$B$2:$ACT$2,0),FALSE)-DZ139-FJ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,W139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(W$4,CSP!$B$2:$ACT$2,0),FALSE)-EA139-FK139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,X139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(X$4,CSP!$B$2:$ACT$2,0),FALSE)-EB139-FL139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Y139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Y$4,CSP!$B$2:$ACT$2,0),FALSE)-EC139-FM139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,Z139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(Z$4,CSP!$B$2:$ACT$2,0),FALSE)-ED139-FN139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AA139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AA$4,CSP!$B$2:$ACT$2,0),FALSE)-EE139-FO139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AB139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AB$4,CSP!$B$2:$ACT$2,0),FALSE)-EF139-FP139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AC139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AC$4,CSP!$B$2:$ACT$2,0),FALSE)-EG139-FQ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AD139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AD$4,CSP!$B$2:$ACT$2,0),FALSE)-EH139-FR139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AE139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AE$4,CSP!$B$2:$ACT$2,0),FALSE)-EI139-FS139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AF139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AF$4,CSP!$B$2:$ACT$2,0),FALSE)-EJ139-FT139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AG139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AG$4,CSP!$B$2:$ACT$2,0),FALSE)-EK139-FU139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AH139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AH$4,CSP!$B$2:$ACT$2,0),FALSE)-EL139-FV139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AI139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AI$4,CSP!$B$2:$ACT$2,0),FALSE)-EM139-FW139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AJ139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AJ$4,CSP!$B$2:$ACT$2,0),FALSE)-EN139-FX139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AK139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AK$4,CSP!$B$2:$ACT$2,0),FALSE)-EO139-FY139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AL139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AL$4,CSP!$B$2:$ACT$2,0),FALSE)-EP139-FZ139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AM139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AM$4,CSP!$B$2:$ACT$2,0),FALSE)-EQ139-GA139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AN139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AN$4,CSP!$B$2:$ACT$2,0),FALSE)-ER139-GB139))","v":""},{"$f":"IF($D139=1,\"\",MAX(0,AO139-IF(Init!$B$19=\"No\",0,1-Init!$B$21)*VLOOKUP($B139,CSP!$B:$ACT,MATCH(AO$4,CSP!$B$2:$ACT$2,0),FALSE)-ES139-GC139))","v":""},0,0,0,{"$f":"+LR139-'Revenue Requirement'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Demand Revenues Marginal","index":13,"n_rows":139,"n_cols":80,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Demand Revenues",null,null,null,"Status Quo Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Demand Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":13847226.482166916},9566627.2826129273,20147770.291664999,19063432.53013666,15996071.546095312,10805687.980631027,7914427.9933870099,1854357.915241271,5791183.1820196304,20315068.160210427,22905897.791861519,19211835.503877781,14211824.230345987,10011693.868278401,21143619.124337662,18055506.366620928,16620581.750470871,12612209.382814687,8248012.98981346,1899073.6057110096,6024341.1362514514,20642763.553716112,24145446.952496342,{"$f":"+SUM(AC5:AC139)","v":18970648.106828913},13340605.297453001,11629942.527154054,21663761.339192428,18490964.575500082,17297494.380833514,12923301.582827654,7460954.0159142762,2127133.6568241399,6129715.1052616984,19362659.920632411,26514066.636551455,19315784.430037584,null,{"$f":"+SUM(AQ5:AQ139)","v":36992216.876413301},31575775.315618321,43013645.6357686,41618153.201981574,41258848.219051301,24835728.028998002,18097661.813950714,5285620.2106732065,10702143.043588348,37719306.080030151,40306600.232439101,40419923.537305005,37622235.562792793,32099961.686344642,44273044.394498199,41290865.639530472,41811086.538200989,26529339.361233249,18497749.024068274,5331355.0351819238,10983755.979548797,38330905.800296575,41200485.237053446,{"$f":"+SUM(BN5:BN139)","v":40398518.021550596},36986227.654172622,33330266.828614183,45122299.029287823,41802524.308725759,42629009.224084646,26943511.409250803,17801716.671302091,5656635.7006699378,11155606.88012315,37367907.695745997,43847968.59652885,41019134.866525933,1133857733.3411489,{"$f":"+CA3-'Demand Revenues Embedded'!CA3","v":641598745.31061578}]
[null,"BESID","Customer","JOE",null,{"$f":"+Staging!F4","v":"2025-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+EOMONTH(AB4,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(AC4,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(AD4,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(AE4,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(AF4,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(AG4,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(AH4,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(AI4,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(AJ4,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(AK4,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(AL4,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(AM4,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(AN4,0)+1","v":"2028-09-01"},null,{"$f":"+F4","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+AC4","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01",null,436797935.31246299]
[null,10015,"Asotin County PUD #1",{"$f":"+Staging!D5","v":0},null,{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4149.7451620370357},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":385.42204326923201},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1339.5842307692301},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2784.3943750000012},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1379.308125},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3239.0309134615381},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1046.5372500000001},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1961.7340384615388},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8817.9703124999978},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4561.5589182692283},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8689.6257499999992},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4149.7451620370357},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":385.42204326923201},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1120.8779999999995},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2784.3943750000012},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1517.7315277777777},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3239.0309134615381},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1046.5372500000001},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1961.7340384615388},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8817.9703124999978},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4561.5589182692283},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8689.6257499999992},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3864.2438221153843},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":385.42204326923201},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1120.8779999999995},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2819.2205999999996},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1517.7315277777777},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3097.9525499999991},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1121.255048076923},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1961.7340384615388},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8020.6103249999996},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5310.845624999999},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8689.6257499999992},null,{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16336.765954301076},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9844.4724271844661},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12666.489637096776},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12260.958387096774},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13228.408437500002},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7867.6021265141326},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7187.7394166666654},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3068.3135080645161},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6852.6357777777775},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21705.919327956984},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24534.332782258058},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23583.480194444444},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16336.765954301076},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9844.4724271844661},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12666.489637096776},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12260.958387096774},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13228.408437500002},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7867.6021265141326},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7187.7394166666654},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3068.3135080645161},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6852.6357777777775},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21705.919327956984},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24534.332782258058},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23583.480194444444},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16336.765954301076},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9844.4724271844661},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12666.489637096776},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12260.958387096774},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13234.994439655173},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7867.6021265141326},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7187.7394166666672},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3068.3135080645161},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6852.6357777777775},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21705.919327956984},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24534.332782258058},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23583.480194444444},{"$f":"+SUM(AQ5:BZ5)","v":477417.93993274006}]
[null,10024,"Benton County PUD #1",{"$f":"+Staging!D6","v":0},null,{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":345133.38222222257},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":169194.99151041641},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":671045.8197836536},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":533094.69548076892},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47052.154296875757},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":229481.35951923046},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":256955.23824519216},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":228309.34442307687},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":898689.12125000055},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":563111.93487980799},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":204008.828075},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":339536.87972222263},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":166699.42151041658},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":680328.04911057639},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":444229.73099999962},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45907.208593749914},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":282055.88317129627},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":254593.32836538425},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":228089.59788461524},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":897615.71062499995},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":561421.64055288385},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":198053.87745000026},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":237469.52302884599},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":246480.44189999934},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":689989.01812499948},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":460180.38329999999},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84645.754200000112},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":286350.42173611105},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":210582.25807500008},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":230983.65028846136},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":718849.77807499981},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":736548.64333333366},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":205698.79167500004},null,{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1029294.6520325567},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":949102.52548139135},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1338918.820651365},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1376333.4225930516},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1090788.2940625004},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":691076.30338906695},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":559422.44341666647},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":224374.96142473124},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":624093.20665384608},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1795056.148346775},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2006202.2855676184},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1386779.0276527775},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1024506.4243309441},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":947420.99499595468},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1348251.9435949125},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1383511.0441935479},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1089997.5650000004},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":689295.8772279548},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":557474.08324999968},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":223831.43548387106},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":624221.63620940165},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1795151.8169892472},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2006444.1631079395},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1382168.5413611117},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1019560.8733974356},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":945824.55854368862},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1357953.413352977},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1399061.2775806454},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1113692.0438362071},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":693631.56795473793},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":560250.70879166678},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":225032.89169251447},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":627257.59554273507},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1803933.9800537629},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2016294.777903226},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1390161.2616666674},{"$f":"+SUM(AQ6:BZ6)","v":39296372.567333505}]
[null,10025,"Benton REA",{"$f":"+Staging!D7","v":0},null,{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128670.61511574064},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23380.416354166769},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":259632.53516826915},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":247035.20451923096},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75260.344687500168},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91507.09519230781},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12676.252500000008},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":59967.818173076899},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":251490.32562499991},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":278961.05249999976},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":242138.67307499997},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126209.81377314815},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22542.720520833351},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":265538.89456730773},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":257191.54560000004},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77370.968281250185},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":90113.118634259357},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12517.192749999998},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":59861.163653846204},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":251136.28937499982},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":279890.05846153852},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":243966.08242500003},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":131054.31062500009},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22083.719350000061},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":276610.52762019268},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":262582.95690000005},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75892.436025000017},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91267.993773148206},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12277.185216346183},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60838.405865384681},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":256444.447025},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":278636.61458333343},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":245494.5369500001},null,{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":309194.28029569873},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":234462.9965048545},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":487296.45403225813},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":503600.68887096783},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":399120.08406250016},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":261350.99569313604},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":140661.34745833336},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64259.947715053786},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":145197.3375555556},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":454538.62178763445},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":519746.01302419329},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":515503.44751388876},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":307217.38993279572},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":233759.66504854377},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":493389.58463709679},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":510128.39758064534},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":401365.93750000012},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":262093.64308209968},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":140371.64108333338},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64195.685954301087},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":145314.76327777782},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":455014.27274193522},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":521456.52713709685},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":517925.78554166673},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":309051.07579301082},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":236655.552815534},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":504465.70717741968},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":515644.29435483884},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":400423.40232758626},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":263342.70191117097},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":140874.75966666671},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64576.089045698936},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":146453.09066666669},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":457586.4822715054},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":524077.09391129058},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":520070.43454166682},12170386.192514423]
[null,10027,"Big Bend Elec Coop",{"$f":"+Staging!D8","v":0},null,{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128792.79525462973},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22721.320416666535},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":153324.09259615408},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":197340.02221153857},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89445.023281250003},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32664.451081730847},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45480.251754807745},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":203.09287500001113},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33605.869423076991},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":277535.0953125002},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":423817.39319711551},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":136003.6840500003},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":133931.04231481469},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24660.260624999952},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":157530.69800480769},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":178699.0193999999},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":93620.872734374949},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47570.2179861111},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47919.077163461479},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1251.0871250000062},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35304.487980769321},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":284070.48812499992},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":432652.75334134657},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":142760.97939999978},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":102720.30706730764},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47711.471500000029},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":160641.05358173081},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":182262.75210000013},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":107313.84772500012},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49466.911944444473},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33058.956000000006},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11047.191826923085},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35364.911346153873},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":212351.1032500001},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":496272.34687499999},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":145957.15030000001},null,{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":303139.67188172066},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":146191.64679611637},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":248278.30649193565},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":296496.121935484},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":244571.11437499995},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":133126.2138492598},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":148193.42562500006},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":71250.259610215086},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":105335.42772222229},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":392798.17067204311},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":583995.66387096781},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":396995.95162500034},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":308670.22420698905},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":148860.49669902906},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":252807.10237903229},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":301911.02274193545},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":249039.86656249998},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":135553.25584118441},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":150901.72474999994},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":72552.25120967743},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":107260.38900000013},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":399977.26376344089},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":594676.27173387143},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":404251.84438888868},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":312171.59749999997},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":150890.14194174754},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":256202.25887096781},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":306105.66870967753},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":259676.0464224139},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":137606.49088829075},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":152631.02254166672},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73122.388373655936},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":107545.70472222217},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":401330.310403226},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":600120.87266129022},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":407922.26962500031},9362158.4603916723]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+Staging!D9","v":0},null,{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18954.576643518551},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38480.72593749997},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29077.740288461519},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53528.909711538479},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45011.385781249977},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39282.2907692308},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23181.819230769255},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8420.7138749999958},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14618.611730769222},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51233.004375000019},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":72821.386298076875},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41689.400999999991},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35252.997986111128},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50781.098958333358},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46308.257091346124},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57765.074399999954},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":54658.162343750009},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48566.597129629605},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28039.560432692306},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10016.504875000002},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17840.580480769233},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61715.493437500074},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83260.537139423148},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53630.795075000053},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39778.808677884619},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62979.185499999978},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56875.34105769232},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57725.692199999983},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57028.661025000001},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48540.91601851851},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25501.616174999981},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10956.264903846157},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17827.071634615382},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55894.135700000013},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":88937.791875000083},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53575.569125000002},null,{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":136175.02706989247},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":131301.9848543689},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":155916.9970564516},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158967.0943548388},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158634.46156250002},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":105493.33352624498},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":78909.280333333358},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27182.854301075258},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37934.688277777779},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":135769.09719086022},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":146776.32737903227},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158919.48149999999},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":155429.74950268824},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":147326.52213592231},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":176094.44786290321},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":170382.944032258},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":169966.3334375},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":112846.61857335125},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84461.228833333327},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29294.623051075272},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41743.794222222234},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":148350.50522849467},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":160017.50092741943},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":173815.00987500008},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":167289.86659946232},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":157152.43980582521},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":188478.7192741936},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":170348.34193548388},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":171401.15939655175},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":112823.38436069983},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84443.474791666638},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29287.778360215056},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41731.783277777773},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":148309.93439516128},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159974.7331451613},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":173766.90156944445},4606718.4220001865]
[null,10044,"Canby, City of",{"$f":"+Staging!D10","v":0},null,{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17291.974120370414},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14074.300625000045},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28727.041514423116},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27488.720769230742},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":71029.321015625057},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26624.436394230775},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8848.6821634615389},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9038.0471249999937},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31111.783846153859},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66568.378125000003},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":110006.13353365382},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":69853.43852499999},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17736.227754629599},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14417.520104166664},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29132.885336538478},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26663.472000000063},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":71614.68398437502},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27545.27935185187},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9029.5229567307688},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9627.4741250000025},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32151.341057692291},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70040.628437499996},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":113680.93326923079},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73946.267525000017},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16928.636610576948},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15709.855700000022},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29499.852836538386},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26981.321399999953},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74058.096524999957},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27806.518240740701},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8660.8782750000119},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10418.92836538462},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33149.708173076906},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":71852.661399999997},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":118626.37416666662},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77890.547799999986},null,{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104274.01987903229},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":103542.48310679615},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":129678.68112903229},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122689.9175806452},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":183598.41250000006},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83606.876837146716},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52582.548666666669},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24223.256720430101},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":59386.89883333334},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":191400.1977822581},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":226929.26383064513},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":178072.38854166667},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104904.5466129032},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104025.50485436893},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":130245.80637096772},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":123208.66161290325},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":184337.64562500003},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83993.523741588171},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52842.38866666668},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24849.907594086024},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60481.422611111098},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":195081.52415322585},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":230811.72665322587},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":182408.7859027778},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":105466.07903225807},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104454.62660194177},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":130774.04891129024},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":123679.90161290314},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":186598.98974137925},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84348.301372812901},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53077.877124999985},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25453.052150537642},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61534.757833333308},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":198623.80661290319},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":234547.41060483866},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":186596.63912500002},4432331.8805306759]
[null,10046,"Central Electric Coop",{"$f":"+Staging!D11","v":0},null,{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":511478.60439814825},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":260008.7433854166},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":528329.43612980796},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":780864.14682692359},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":474368.21851562476},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":353336.28987980768},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":204645.91521634618},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40477.246000000021},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":131496.34644230775},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":459436.96781250002},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":538905.72959134588},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":384546.75122500019},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":531010.00428240758},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":273269.65932291653},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":540847.45572115388},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":806870.56230000022},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":490862.98679687467},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":358510.52500000002},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":211461.88420673076},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42313.418499999963},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":134698.20048076916},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":469633.76687499968},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":549895.5343990383},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":397696.14072500006},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":554728.81084134616},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":280799.78464999987},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":553032.6065625},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":824889.37409999978},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":505911.42262499989},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":367692.46312500001},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":220983.07979999986},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43252.631249999991},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":137817.5356730769},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":483443.47577499953},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":556621.12729166646},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":410506.45609999972},null,{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1280137.0872446238},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":965206.61728155334},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1320787.4251209679},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1483098.9764516135},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1345309.5740624999},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":750339.41510094202},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":510445.58075000008},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122113.22688172047},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":221760.33327777789},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":791980.56393817207},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":832674.83927419339},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":844118.94612500013},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1301153.7540725805},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":979231.56174757262},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1334482.4294354839},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1502196.331935484},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1362616.9106249998},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":760263.14850605652},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":517749.20779166667},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":124165.85080645158},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":225433.75961111105},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":804120.62861559144},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":845597.945927419},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":859127.01766666677},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1321622.6799193549},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":992891.75048543676},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1347813.8708870967},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1520959.1472580645},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1379474.4732758619},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":769928.39861372812},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":524860.17091666651},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126162.51377688172},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":229012.50033333336},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":815952.80366935453},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":858208.64467741933},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":873748.50297222217},31844746.589035574]
[null,10047,"Central Lincoln PUD",{"$f":"+Staging!D12","v":0},null,{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":162053.18925925947},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95547.687812500226},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":268544.58072115405},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":355447.9150961538},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":429426.2038281248},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":157507.25911057691},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":105584.87725961533},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13844.590249999956},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29143.127019230764},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":129292.24625000004},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":133422.97997596191},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":97602.043174999853},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159890.86932870405},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":93712.645468750168},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":266077.23014423077},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":352566.94770000037},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":427248.7903906249},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":156370.92032407408},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104623.12572115392},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13506.431125000003},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28589.432692307739},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":127397.94500000033},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":131379.82983173075},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95288.249225000021},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":155369.63737980786},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91100.675049999874},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":261864.1609615387},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":348799.44330000039},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":423790.22384999972},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":154029.47453703702},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":102970.95322499987},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13001.939903846118},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27644.080865384665},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":123788.60227500014},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128454.32333333323},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91337.282400000098},null,{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":680109.71981182811},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":622630.746601942},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":822596.04508064536},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":882910.86967741977},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1112614.2931249999},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":479245.93646029616},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":347657.91841666662},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89316.787970430058},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83976.638166666642},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":239400.20506720443},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":220511.47403225815},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":470187.69380555575},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":678045.21762096789},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":620873.3075728158},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":820243.7551209681},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":880799.47112903232},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1110530.7081250004},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":477929.13799461629},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":346730.66516666673},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":88992.500604838744},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83444.666055555615},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":237582.08954301116},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":218555.4148790325},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":467972.12059722241},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":674520.36361559131},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":617872.4904854371},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":816227.27854838723},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":877194.60967741953},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1106972.9254741375},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":475680.73985195142},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":345147.50199999998},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":88438.731317204278},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":82536.331944444537},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":234477.41119623673},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":215215.17024193544},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":464189.01461111108},18081329.951589495]
[null,10055,"Albion, City of",{"$f":"+Staging!D13","v":0},null,{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3234.4810185185183},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1480.5375520833334},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4892.9832692307691},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4432.2680769230783},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2738.4158593749985},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1763.209230769231},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":469.96939903846135},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":328.48887499999995},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":594.12182692307692},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2288.2284374999999},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2579.2399038461535},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1552.0638250000004},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3304.0424999999996},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1535.7289062499999},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4959.4008894230756},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4495.4514000000017},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2802.1082031249985},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1804.1718518518519},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":500.99033653846135},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":340.27412500000008},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":614.34548076923079},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2355.1368750000001},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2649.7334855769227},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1633.0041000000001},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3365.5567548076924},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1581.668550000001},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5025.818509615382},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4556.6928000000016},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2959.2895499999995},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1845.073449074074},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":530.42377499999998},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":353.49423076923068},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":634.56913461538466},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2396.9712000000004},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2743.6295833333338},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1713.9443749999996},null,{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5929.3717607526869},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4298.1848543689321},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7280.7727822580655},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6624.3933870967758},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5330.1521874999999},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3287.2012920592197},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2435.9746249999998},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":784.94106182795701},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1109.4530555555555},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3724.0659677419358},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4149.3818951612911},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4315.691069444445},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6000.7048655913986},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4353.8939805825239},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7347.8703225806439},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6685.7574193548407},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5394.1487499999994},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3328.3385060565279},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2467.422708333333},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":797.07956989247293},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1130.7339999999999},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3795.9156048387104},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4225.1768951612903},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4400.9698055555555},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6072.0194086021502},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4398.8380582524278},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7414.9678629032251},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6747.1214516129048},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5550.8624137931029},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3369.4649932705247},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2498.87925},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":809.2180779569893},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1152.0149444444444},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3867.7465456989257},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4300.9521774193554},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4486.2485416666677},149865.93009233486]
[null,10057,"Ashland, City of",{"$f":"+Staging!D14","v":0},null,{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23917.225717592573},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25031.384583333343},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27820.247019230817},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65042.305234374951},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33503.849182692305},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17020.495961538432},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9375.0547499999957},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37680.509807692295},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68912.580937499995},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":99168.84735576922},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128837.10579999996},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23917.225717592573},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25031.384583333343},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28016.396100000031},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65042.305234374951},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33324.359560185163},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17020.495961538432},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9375.0547499999957},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37680.509807692295},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68912.580937499995},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":99168.84735576922},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128837.10579999996},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23939.137043269249},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24903.282250000044},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28016.396100000031},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65108.76854999995},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33324.359560185163},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17096.533124999991},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9367.4502403846109},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37680.509807692295},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68556.652124999979},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":99391.321458333303},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128837.10579999996},null,{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122423.41433094379},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":116693.4741464401},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":110041.7443300248},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":116946.84037220849},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159338.62656249994},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89121.426197328925},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55727.332275640998},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27577.148924731184},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79569.625145299127},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":243595.7743010752},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":265890.23872518609},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":258966.11451388884},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122423.41433094379},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":116693.4741464401},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":110041.7443300248},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":116945.69806451617},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159338.62656249994},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89119.996311001436},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55727.332275640998},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27577.148924731184},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79569.625145299127},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":243595.7743010752},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":265890.23872518609},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":258966.11451388884},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122432.00242866005},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":116701.31961165053},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":110041.7443300248},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":116945.69806451617},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159423.66094827585},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89119.996311001436},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55722.070541666668},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27578.047911497109},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79569.625145299127},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":243606.50306451612},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":265884.88797043008},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":258966.11451388884},4937772.6182979429]
[null,10059,"Bandon, City of",{"$f":"+Staging!D15","v":0},null,{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8502.3566666666684},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5594.0058854166546},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13713.786562500012},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23805.835096153809},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6442.2837499999887},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12127.083028846166},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7251.5503846153815},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":988.31012500000134},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2687.1511538461527},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5987.5193749999935},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4529.3977644230854},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3362.9631750000049},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8502.3566666666684},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5594.0058854166546},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13713.786562500012},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24290.085599999973},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6442.2837499999887},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11831.686388888891},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7251.5503846153815},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":988.31012500000134},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2687.1511538461527},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5987.5193749999935},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4529.3977644230854},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3362.9631750000049},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8758.0961778846286},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5210.4860499999886},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13685.152355769231},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24264.157499999994},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6362.9154750000034},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11814.528750000009},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7467.5884499999929},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":924.7588942307691},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2678.0693269230719},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6202.4689999999891},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4265.0987499999965},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3325.8982250000004},null,{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66797.522177419363},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50184.578058252417},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70188.776209677424},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74198.184677419355},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67257.916562500002},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41687.015275908503},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33260.29816666666},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8032.0473118279579},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10352.810388888891},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26868.548521505378},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28519.68278225806},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49561.162625000019},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66797.522177419363},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50184.578058252417},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70188.776209677424},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74198.184677419355},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67257.916562500002},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41687.026002691789},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33260.29816666666},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8032.0473118279579},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10352.810388888891},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26868.548521505378},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28519.68278225806},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49561.162625000019},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66769.920739247333},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50163.003106796103},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70162.813669354829},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74174.424677419345},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67150.738103448297},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41671.075275908479},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33248.109708333322},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8027.3473118279599},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10344.576111111111},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26840.747217741937},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28490.342782258074},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49528.119694444453},1580388.3146393229]
[null,10061,"Blaine, City of",{"$f":"+Staging!D16","v":0},null,{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12738.702037037036},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14393.770416666632},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24539.483942307674},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23491.986057692309},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17865.444296874979},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13117.987764423082},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8011.0582932692314},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2940.2847499999948},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5672.8735576923063},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25473.857812500002},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20787.883701923049},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20878.174524999984},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14690.898981481481},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15522.049010416666},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27359.281947115407},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24587.382599999994},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19939.769062499981},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14771.417199074065},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8866.8936057692335},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3259.7026249999981},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6392.0116346153854},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28474.806562500005},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22458.112572115413},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22487.404225000006},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15337.830841346125},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18113.418399999988},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30163.560649038474},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26513.54640000005},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22020.654075000009},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15815.948425925926},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8896.9114499999923},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3886.7248798076903},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7091.5004807692258},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29623.083749999998},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26011.166458333337},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23932.937274999978},null,{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43746.200577956974},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46292.848543689302},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53892.035524193539},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50677.908387096766},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47276.478749999995},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29036.104481830418},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20673.393124999999},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6598.9263440860186},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11226.221777777775},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45243.845483870966},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39450.429919354814},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43159.822874999976},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46176.110913978497},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48399.299417475748},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57354.516532258094},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53141.188064516129},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50024.606562499997},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30530.924643337814},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21827.778000000006},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7052.6690188172042},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12169.461444444445},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48772.068373655929},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42437.529798387121},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45664.298152777803},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48629.334905913973},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50509.832038834931},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60800.218790322608},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55602.040645161338},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52487.333318965524},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31988.458506056526},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22954.292666666664},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7495.4987231182795},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13085.520555555553},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52181.401895161282},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45295.005241935483},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47978.770847222193},1389832.3748469199]
[null,10062,"Bonners Ferry, City of",{"$f":"+Staging!D17","v":0},null,{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6013.6156481481594},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6199.2298958333422},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39322.166394230771},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20965.315673076922},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31962.489453124985},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9435.9243990384584},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7339.1380528846266},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1703.867596153849},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10538.363124999989},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5506.6454567307801},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6269.7719675926155},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6343.861562500013},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39588.149134615349},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15263.423999999992},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32220.614453124988},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12922.875324074075},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7457.7466586538503},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1764.6177884615381},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10733.771875000009},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5647.8794711538185},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1275.7983413461548},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11391.711099999986},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39867.153100961499},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15454.602900000004},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33094.805100000027},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13089.581157407407},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5187.8882999999987},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1825.3679807692308},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5597.5926499999805},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11218.30520833332},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},null,{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47947.684772998808},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43116.780764563118},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73394.97735732008},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55043.194243176171},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64709.983124999992},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33684.425864219891},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22985.295711538471},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5849.2163306451621},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13263.882222222224},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47488.921209677399},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50501.741947890827},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42127.649777777799},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48376.166009557957},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43452.934356796133},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73797.999091191043},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55395.80129032259},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65094.404999999977},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33927.824576790794},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23174.246419871804},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5924.4795026881739},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13391.716666666665},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47920.505134408617},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50956.906302729505},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42639.91838888888},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48792.352018196863},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43792.456699029106},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74214.045744416857},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55764.416612903231},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65178.146853448314},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34173.896985942876},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23372.548791666672},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5993.0994055004148},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13519.545388888891},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48345.401559139777},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51396.397580645142},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43152.16406944445},1511861.1277761643]
[null,10064,"Burley, City of",{"$f":"+Staging!D18","v":0},null,{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40647.241527777776},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5343.3428125000164},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31435.050576923095},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35354.994230769204},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17596.897500000032},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18801.613173076938},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9396.0209134615397},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":676.96450000000698},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14159.410000000011},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49125.171250000043},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41014.322524038464},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21125.824525000007},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41081.936851851911},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5702.6761458333285},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31926.859471153864},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33377.958900000027},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18033.77406250003},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20766.351574074066},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9588.3390144230834},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":741.19587499999852},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14308.452980769225},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49658.098124999997},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41541.843028846117},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21604.986000000063},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38563.89384615382},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8393.6044499999734},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32405.990625000009},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33828.74549999999},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21057.207675000041},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21046.629907407401},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8354.5360500000115},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1355.7748798076902},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14456.921538461531},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46630.771200000017},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45569.230833333335},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22098.593724999959},null,{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91960.325954301079},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61243.198446601964},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83216.751008064515},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73190.1091935484},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75848.888125000041},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50796.081668909843},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34615.999833333328},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9842.0905913978568},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35524.906000000017},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":118844.83384408604},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":121911.44637096777},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":92212.018888888881},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":92432.186182795718},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61629.902912621343},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83745.883991935523},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73662.275322580681},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76316.831874999989},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51093.739179004042},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34823.635000000009},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9913.0706989247301},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35687.485777777772},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":119433.01744623657},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122495.86052419354},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":92741.852305555629},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":92904.02784946232},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62016.592427184434},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84262.18411290324},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74146.337419354822},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":78814.534568965537},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51392.490820995947},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35024.418916666669},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9981.435483870966},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35849.55055555555},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120005.40272849464},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":123092.93346774192},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":93286.338347222234},2563958.6378401439]
[null,10065,"Cascade Locks, City of",{"$f":"+Staging!D19","v":0},null,{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8854.4477314814867},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3920.2424479166639},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15455.289663461543},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9869.4813461538433},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17377.52351562502},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2590.039254807687},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6320.9808173076881},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1179.0890000000004},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2810.2757692307669},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5181.5084374999979},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10623.724831730773},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9644.85307500001},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9852.4120370370347},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4669.2559375000064},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16548.291995192303},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10550.568599999997},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18086.205703125001},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3165.8426620370287},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7034.9893990384689},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1438.2822499999991},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2774.1366346153854},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5027.0606250000055},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10520.71745192309},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9520.2851249999985},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9735.518846153851},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4842.5107500000086},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16697.146153846144},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10670.556600000013},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18304.521375},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3191.9850000000042},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7045.4601000000039},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1463.2421875000005},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2744.4350000000027},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4753.3599749999985},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10586.204791666667},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9411.5667750000102},null,{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19593.345860215064},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14554.67456310679},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26325.090524193543},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21733.10274193548},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28813.11093750002},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8265.3190713324311},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10287.853916666665},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2371.5511424731194},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4433.0169999999989},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13921.96559139784},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17517.43911290323},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17303.832902777787},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20927.588615591401},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15620.847961165056},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27713.711048387093},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22740.555483870972},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29784.951562500002},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8989.6022072678243},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11112.947416666671},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2610.8057795698919},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4412.880500000002},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13836.916411290325},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17478.319112903235},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17250.404708333339},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21070.607500000002},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15720.903106796119},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27920.992338709668},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22908.743709677423},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30034.303491379305},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9039.0419515477806},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11195.077833333335},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2626.1976478494626},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4396.280333333335},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13780.902486559133},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17443.339838709679},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17199.957486111114},570936.18189605419]
[null,10066,"Centralia, City of",{"$f":"+Staging!D20","v":0},null,{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":58793.45819711544},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":54062.571171875112},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14423.036947115377},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9111.8404326923228},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4210.0191250000116},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24285.151826923058},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30187.341562500016},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":134374.414110577},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6329.3148750000819},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57390.975360577002},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52771.52671874997},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13734.634583333274},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8610.5426682692687},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4051.7055000000032},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25623.389230769222},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34864.779687500064},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":139766.02701923085},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11207.153100000109},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56188.463581730794},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51677.048325000062},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13081.906342592585},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8043.6263250000193},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4029.1653846153872},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26853.81336538462},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38243.875800000038},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":145521.27229166671},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15703.073750000036},null,{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":203348.23239546007},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":149190.48281553402},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":208082.37658498765},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":148627.68174937964},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":253716.00375000009},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120923.25208225491},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":99327.600054487193},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30848.44684139785},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":54212.181474358971},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":177234.39587365591},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":246383.59341811421},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":172686.48258333342},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":202322.50578255681},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":148232.39349514566},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":206804.22343982631},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":147422.16145161295},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":252530.36187500003},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120211.76327127259},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":98871.163012820529},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30708.700806451616},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55581.54358547007},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":182042.45094086026},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":251901.80067617877},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":177701.69318055565},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":201442.6262737801},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":147402.22883495144},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":205708.62868176185},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":146394.74903225814},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":251517.40943965525},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":119611.23503439513},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":98489.12937499999},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30582.403127584785},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56838.72725213677},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":186482.54537634412},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":256946.54635752694},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":182315.80250000005},5622643.5224261098]
[null,10067,"Cheney, City of",{"$f":"+Staging!D21","v":0},null,{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70821.228402777764},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68841.192291666652},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67824.537115384606},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89716.931826923028},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55620.000625000022},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49161.35483173075},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41815.930961538448},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13939.606624999997},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21491.098557692309},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":93897.849999999962},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":87379.457019230758},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":114863.45455000002},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":72984.795069444473},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":71155.691979166659},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70823.478461538485},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":92840.833800000008},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":71061.586640624999},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50780.227731481478},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42907.68057692307},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14283.864},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22100.076153846148},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":96301.304062499999},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89814.077524038454},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":117335.00155000002},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74962.339855769242},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73627.31915000001},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73874.379807692312},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":96061.769099999976},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75980.683800000057},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52404.760949074065},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43944.084974999998},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14701.854206730768},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22725.553557692307},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":98372.632800000021},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":92686.316458333327},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":119889.13982500001},null,{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122908.49883064516},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":121715.200776699},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120292.32362903227},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":136282.20241935481},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":113197.23406250001},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":80220.248990578722},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62100.051416666654},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22069.13427419354},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38513.182055555553},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":148634.55715053761},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":149462.9091532258},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":166132.79222222226},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":125255.2893010753},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":124152.36291262136},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":123408.49193548386},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":139547.89306451613},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128757.69124999999},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":81899.612732166905},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":63265.821208333313},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22450.908198924732},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39182.538999999997},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":151256.34909946236},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":152125.15923387097},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":168866.91701388892},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":127657.33833333336},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126632.64504854368},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126576.60278225805},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":142884.8317741935},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":133655.70086206897},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83602.875746971738},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64455.959458333338},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22842.078965053766},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39868.393111111109},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":153947.70974462366},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":154846.10903225804},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":171683.59180555554},3950351.20659586]
[null,10068,"Chewelah, City of",{"$f":"+Staging!D22","v":0},null,{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4146.257499999997},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8944.270745192307},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10459.540384615389},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6562.505468749996},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4294.412259615382},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4484.026009615387},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1147.5519999999999},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2178.78673076923},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15256.862499999996},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13090.682812500007},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9918.5063250000057},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4146.257499999997},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8944.270745192307},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8767.0836000000018},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6562.505468749996},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5167.6225462962957},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4484.026009615387},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1147.5519999999999},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2178.78673076923},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15256.862499999996},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13090.682812500007},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9918.5063250000057},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5474.515199999998},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8944.270745192307},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8767.0836000000018},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7194.3774000000049},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5167.6225462962957},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3876.0718500000016},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1350.1653846153849},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2178.78673076923},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13845.735799999997},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14455.349375000003},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9918.5063250000057},null,{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15779.354260752685},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14381.342330097086},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16675.336330645161},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19523.42274193549},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15364.7984375},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10193.790901749666},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8573.8995416666694},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2590.5307123655916},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5053.1227777777776},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24965.477298387093},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23962.87318548387},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18736.694527777781},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15779.354260752685},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14381.342330097086},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16675.336330645161},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19523.42274193549},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15364.7984375},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10193.790901749666},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8573.8995416666694},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2590.5307123655916},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5053.1227777777776},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24965.477298387093},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23962.87318548387},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18736.694527777781},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15779.354260752685},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14381.342330097081},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16675.336330645161},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19523.42274193549},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15740.320086206901},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10193.790901749666},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8573.8995416666694},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2590.5307123655921},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5053.1227777777776},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24965.477298387093},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23962.87318548387},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18736.694527777781},527777.45078712341]
[null,10070,"Declo, City of",{"$f":"+Staging!D23","v":0},null,{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2357.8976620370372},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":824.22083333333262},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1899.4127884615373},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1755.1843269230767},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1346.1218750000003},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1144.4613461538456},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":643.08057692307739},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159.53562500000004},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":898.0708653846151},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3204.9175000000005},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3540.6891346153848},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4426.2071750000014},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2366.4649768518511},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":819.6168749999996},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1905.4393990384617},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1748.3201999999999},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1352.5104687500007},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1146.794444444444},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":640.73826923076967},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":161.05724999999995},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":900.774615384615},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3199.5340625000008},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3549.7168269230774},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4436.773575000002},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2357.6923317307683},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":838.60314999999957},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1898.5072355769228},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1753.7552999999998},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1329.7877250000008},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1151.4436111111106},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":638.21677500000044},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":163.05384615384608},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":899.34846153846149},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3186.9201000000003},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3566.2022916666674},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4447.2987000000012},null,{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4660.2810215053769},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2928.9454368932024},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3790.4435887096779},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3542.1880645161286},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3597.8384375000005},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2416.7228263795423},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1720.6787500000005},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":599.20577956989246},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1425.5943888888887},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5305.8984543010756},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5841.4796370967751},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6905.4450833333349},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4669.2835080645164},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2924.6693203883492},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3796.8163709677419},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3548.0003225806454},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3604.5681250000002},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2413.5798788694483},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1718.4965000000004},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":600.80087365591396},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1428.3925555555552},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5301.0187365591401},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5851.0821774193555},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6916.6351944444459},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4678.3045564516124},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2931.1582524271839},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3790.2166129032262},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3553.7806451612914},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3581.6890948275859},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2418.3854777927322},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1722.4127083333335},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":600.04596774193556},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1427.070722222222},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5310.0490188172053},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5845.9950000000008},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6927.825305555557},128294.99839443289]
[null,10071,"Drain, City of",{"$f":"+Staging!D24","v":0},null,{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1847.3432407407415},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2403.9119270833294},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3753.1732211538465},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4047.5102884615344},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3251.5683593749991},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3648.4207692307668},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2372.5820192307674},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":449.59499999999917},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2484.5399999999986},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5701.1992788461548},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":351.62172499999764},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1730.8853009259258},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2310.7379166666669},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3753.1732211538465},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3903.7679999999978},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3251.5683593749991},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3711.1788425925893},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2372.5820192307674},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":449.59499999999917},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2484.5399999999986},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5701.1992788461548},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":351.62172499999764},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1616.1683653846151},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2407.5512999999992},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3753.1732211538465},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3903.7679999999978},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3432.3087750000036},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3711.1788425925893},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2322.1322250000007},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":449.59499999999917},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2350.7899999999991},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5826.2991666666685},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":351.62172499999764},null,{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15988.360443548389},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13768.75126213592},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15391.369112903225},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14939.818548387095},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16612.869687500006},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10404.422018842528},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7539.7075833333338},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1937.8276881720424},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2793.8177777777778},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10980.019287634408},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12997.087620967743},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12002.678277777779},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15882.558024193549},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13683.527961165048},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15391.369112903225},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14939.818548387095},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16612.869687500006},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10404.422018842528},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7539.7075833333338},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1937.8276881720424},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2793.8177777777778},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10980.019287634408},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12997.087620967743},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12002.678277777779},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15882.539462365594},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13683.542912621357},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15391.369112903225},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14939.818548387095},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16766.073232758627},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10404.422018842528},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7539.7075833333338},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1937.8308467741931},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2793.8177777777778},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10980.019287634408},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12997.087620967744},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12002.678277777779},405841.33957977849]
[null,10072,"Ellensburg, City of",{"$f":"+Staging!D25","v":0},null,{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":82292.799004629589},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49307.046250000072},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":99836.830817307666},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":114890.79461538463},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":96318.472578125031},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":54481.65552884619},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48748.561514423069},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19788.445250000008},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46378.48346153849},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":153979.52031250004},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":226119.4656490385},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":165285.15965000002},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":93928.395324074052},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52828.00760416664},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106960.09716346154},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":103427.13150000009},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":102700.35507812501},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66225.09148148149},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51073.301899038459},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20772.008375000016},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48173.981442307668},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":157575.42250000002},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":243853.69716346147},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":167337.39392499992},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79339.578701923121},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67298.704550000053},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":107951.11550480768},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104129.62560000004},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108386.10930000001},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66627.55803240744},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44605.687350000029},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23403.655649038479},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48687.981153846165},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":144211.15995000012},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":260260.57187500008},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":169560.91945000002},null,{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":175070.44658602146},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":149064.37475728162},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":164217.5197580645},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":185131.5169354839},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":173922.54156250006},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108214.06411843881},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79262.534166666679},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34024.673991935495},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76610.438666666698},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":289834.98584677419},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":343405.33717741934},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":259455.47550000003},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":187742.73646505372},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":154448.52873786408},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":172486.98169354841},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":191987.8098387098},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":181589.05687500004},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":111828.77555854642},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":81836.032833333331},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35312.328696236567},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":78752.91877777777},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":294104.45842741936},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":361877.80512096768},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":261625.55448611101},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":188572.41305107527},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":155109.87650485439},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":173515.5662096774},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":192777.20709677422},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":185007.23077586209},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":112268.77748317637},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":82187.527333333361},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35617.377016129045},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79296.37538888889},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":295655.79735215061},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":363695.70205645164},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":263951.42366666673},6279462.1705128606]
[null,10074,"Forest Grove, City of",{"$f":"+Staging!D26","v":0},null,{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28674.070104166614},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76778.363004807688},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37769.432884615373},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32909.988389422979},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5982.6930288461308},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11236.278250000007},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42118.918461538451},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126576.71999999996},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":207312.8782932692},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":149877.9038249999},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28620.703489583364},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76931.869831730728},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36846.354600000042},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33347.974374999991},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5923.0373798076944},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11244.990875000018},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43767.958365384628},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":132432.09437500004},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":214558.69456730763},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":155764.83325000003},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28847.172199999928},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76277.436129807727},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36039.1680000001},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32937.205740740741},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5176.7588250000263},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11352.827403846164},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44782.706442307674},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":134571.98202499998},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":220503.41166666662},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159300.491025},null,{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":136046.96076911586},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158068.77438106792},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":228470.83833746897},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":177522.5108188586},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":166100.13718750005},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120480.41911196803},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":80271.07980769228},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31820.05181451613},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75360.330747863234},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":273236.47278225812},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":342059.96986042178},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":267595.89151388884},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":136075.41605137402},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158638.58933252431},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":229388.65866004958},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":178250.02693548394},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":166354.57468750005},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120757.89837371021},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":80529.109724358976},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31963.395497311838},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77229.036858974388},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":280007.91313172044},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":350283.66820719599},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":274470.56379166676},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":135709.29652812239},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158375.63339805818},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":229435.40896091817},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":177890.06612903235},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":165911.87314655181},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120750.2060782115},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":80524.255291666675},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31932.318010752704},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":78410.744414529894},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":284582.20340053766},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":355321.62525537633},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":278756.85788888886},6238582.7768871356]
[null,10076,"Heyburn, City of",{"$f":"+Staging!D27","v":0},null,{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15958.318124999993},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2830.1991666666713},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14208.124759615383},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10139.951249999987},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6466.8056249999991},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5664.1602163461484},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4534.5905769230703},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1873.4493750000029},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5961.3329807692298},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17648.279062499994},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19197.317163461543},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20700.898400000002},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16870.385509259238},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3569.5555729166517},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15160.141874999996},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10803.731399999975},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7357.0464843749887},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6338.566828703697},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4938.5947355769276},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2022.7859999999996},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6231.4009615384557},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18593.222812499989},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20177.456538461545},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21746.68307499999},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17556.095288461522},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4501.9166499999919},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16099.200216346147},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11667.912299999991},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8561.2731750000075},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6902.6841666666642},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5248.2401999999993},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2227.6813701923065},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6509.6990384615374},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19194.75675},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21532.401875000003},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22808.936474999984},null,{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33290.879744623657},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22091.778446601951},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31464.503709677421},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23009.707741935483},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28364.969062500004},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17149.981157469709},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12824.16129166666},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3756.0991263440887},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8953.171999999995},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29438.364932795692},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35059.34794354839},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34818.718638888895},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34228.511922043006},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22845.974757281543},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32437.426774193547},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23887.614193548368},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29268.166874999992},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17714.510309555852},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13237.63845833334},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3910.9748655913972},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9232.937166666663},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30424.684892473106},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36084.828266129036},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35906.773499999988},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35207.574099462341},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23600.171067961164},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33397.377298387095},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24765.520645161287},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30449.671120689662},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18287.009461641992},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13669.385625000004},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4068.1974462365583},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9520.9366111111067},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31452.716155913964},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37124.958870967741},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37011.292499999996},867956.53667940083]
[null,10078,"McCleary, City of",{"$f":"+Staging!D28","v":0},null,{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15784.542291666661},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15229.080052083329},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17394.515552884604},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10088.433173076928},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23454.947578125011},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10840.311201923078},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6884.0423076923053},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2372.512999999999},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2440.6048076923084},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4579.4328125000047},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14457.426057692315},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10455.576625000002},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15889.55583333333},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15291.570364583336},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17489.098990384609},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9670.646700000003},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23566.296250000003},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11175.61886574074},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6916.190480769229},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2388.8807499999998},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2459.0952884615358},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4617.952812499997},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14493.078389423074},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10527.230025000008},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15462.71838942308},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15785.854699999993},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17541.527379807689},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9699.5744999999933},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23721.057674999993},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11224.269074074073},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6735.6617999999971},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2475.0640625000005},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2466.731153846154},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4213.999724999996},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14970.972708333338},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10588.812325000001},null,{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42020.878669354839},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34720.615728155339},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41325.153346774183},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30028.185000000009},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51622.640000000007},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27234.369596231496},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16762.361291666664},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6194.9569220430112},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7986.997666666668},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25427.984798387104},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27796.159959677425},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36656.23577777778},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42149.56782258064},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34803.820582524277},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41443.477580645158},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30121.244999999995},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51754.449687499997},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27309.146002691788},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16803.967833333332},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6215.4436155913982},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8011.9637222222209},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25489.289758064522},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27856.575120967744},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36756.53402777778},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42214.905456989254},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34874.466213592219},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41513.578185483871},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30167.663225806446},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51856.54702586207},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27367.231534320323},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16836.616999999998},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6226.6534946236561},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8024.4725000000017},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25549.099018817204},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27901.472419354835},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36839.70315277778},1045864.4287382609]
[null,10079,"McMinnville, City of",{"$f":"+Staging!D29","v":0},null,{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":228745.64324074049},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":267647.32786458335},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":302145.1517307692},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":300220.39384615398},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":196074.03163461538},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128743.15629807688},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65158.77312500008},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":111864.82374999998},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":282636.21999999968},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":370935.92228365375},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":370662.70800000004},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":225879.30101851845},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":264830.7159895834},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":298076.15913461515},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":283016.28960000002},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":201984.15277777764},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":127365.45483173063},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64684.507875000054},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":111061.64163461534},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":279561.94281249971},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":367558.78954326926},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":367391.16895000031},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":209085.79019230753},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":274630.98354999995},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":293986.52617788443},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":279501.71040000016},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10968.309450000099},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":199877.13937499991},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":119818.26832499984},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66557.010697115402},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":110254.51778846153},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":261551.08622499972},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":379593.14354166645},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":364103.98667500017},null,{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":711753.39613201888},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":669579.96875000012},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":902891.54224875942},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":818825.49323821347},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":691321.65874999994},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":491026.35744305822},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":381134.94380769221},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":129966.34254032264},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":212861.94319230766},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":811240.70344086003},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":889459.80046526063},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":966587.0534305555},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":709172.61525836296},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":667094.3788470875},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":899205.68212779169},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":815924.91483870987},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":687824.71031250001},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":488951.98946388497},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":379885.63951602555},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":129550.55678763452},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":212141.12058119653},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":808541.43428763421},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":886460.53473945416},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":963681.54566666682},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":706787.5257082301},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":664464.41300970863},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":895621.39569478901},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":812711.56645161309},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":726048.81969827588},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":487107.50715492741},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":378726.65395833313},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":129094.53044354843},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":211416.73302564104},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":806096.3721102149},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":883232.51860215026},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":960762.14198611141},22987154.50370954]
[null,10080,"Milton, Town of",{"$f":"+Staging!D30","v":0},null,{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19426.576225961544},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15744.341250000014},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5643.9676562500081},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":732.70355769231378},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2936.4486778846199},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2540.5849999999996},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7632.2009615384613},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22049.790937500013},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26845.253653846146},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18804.0645},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19329.0575480769},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15415.428599999988},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5558.5605468750182},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":794.14039351852796},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2888.4899278846237},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2559.0266250000004},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7667.3100961538485},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22172.406250000007},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26974.533028846148},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18948.114250000002},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19247.713918269204},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15329.654999999986},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6416.037599999996},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":733.55363425925759},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2755.4813999999978},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2614.069951923077},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7701.8349038461538},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22064.633174999984},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27301.243541666674},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19073.218774999987},null,{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29477.389314516135},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32346.010485436876},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52039.633588709672},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44232.896612903241},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40893.840312500019},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20161.48266487215},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14780.277749999997},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5466.794892473119},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12212.206444444444},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45546.051451612904},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46423.057258064509},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39109.323680555572},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29376.932701612899},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32273.735145631064},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51951.689193548351},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44152.674677419345},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40817.140312500022},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20112.193095558552},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14736.734250000007},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5484.0566532258053},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12245.441111111113},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45661.799852150536},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46544.991774193542},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39244.591027777788},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29279.798655913979},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32193.415922330089},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51879.685483870948},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44075.151290322567},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41585.646465517224},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20056.821440107673},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14700.701749999995},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5503.343077956989},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12278.137888888888},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45761.74993279569},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46650.225362903228},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39361.147041666663},1148616.7685630915]
[null,10081,"Milton-Freewater, City of",{"$f":"+Staging!D31","v":0},null,{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46221.91730769234},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5259.0703846154083},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3973.6407812499892},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16278.418461538451},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4151.7403846153929},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12422.017884615378},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18039.063124999982},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25514.656442307703},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17798.316575000001},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46221.91730769234},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6417.3384000000051},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3973.6407812499892},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15721.913495370383},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4151.7403846153929},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12422.017884615378},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18039.063124999982},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25514.656442307703},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17798.316575000001},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46221.917307692311},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6417.3383999999833},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4618.6202999999787},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15721.913495370356},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4485.7569750000002},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12422.017884615378},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18526.52035000001},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24969.426666666674},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17798.316575000001},null,{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76086.279559438466},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64863.713216019409},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108244.52974875933},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84792.947270471501},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91157.599687499984},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":58673.187106584526},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41951.59026602564},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8565.0993279569902},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33486.527636752136},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84991.545362903213},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":102577.16901364768},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77971.272527777779},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76086.279559438466},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64863.713216019409},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108244.52974875933},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":85019.124193548414},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91157.599687499984},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":58526.304093764033},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41951.59026602564},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8565.0993279569902},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33486.527636752136},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84991.545362903213},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":102577.16901364768},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77971.272527777779},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76294.407307692338},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64731.702135922336},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108364.73291253104},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84948.227419354836},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91941.223318965494},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":58618.971582922073},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42048.201999999997},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8526.9118279569921},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33486.527636752136},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":85259.026666666643},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":102362.97029569895},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77971.272527777779},2501356.3909901702]
[null,10082,"Minidoka, City of",{"$f":"+Staging!D32","v":0},null,{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":459.59807870370338},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":235.36333333333329},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":277.91105769230774},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":448.86980769230786},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":289.51945312499998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":139.85817307692304},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108.36100961538466},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30.497125000000043},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91.70961538461539},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":388.4099999999998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":374.50817307692301},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":488.4896250000001},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":459.59807870370338},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":235.36333333333329},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":277.91105769230774},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":361.80540000000002},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":289.51945312499998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":178.36564814814798},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108.36100961538466},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30.497125000000043},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91.70961538461539},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":388.4099999999998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":374.50817307692301},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":488.4896250000001},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":404.50685096153819},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":289.76639999999998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":277.91105769230774},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":361.80540000000002},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":336.23362499999973},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":178.36564814814798},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":82.489050000000006},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38.181850961538515},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91.70961538461539},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":338.29119999999989},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":424.20749999999992},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":488.4896250000001},null,{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1445.1682392473115},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1101.7877669902909},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1035.4461693548392},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1043.3482258064521},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1113.6065625000001},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":728.14477792732157},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":580.41083333333347},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":206.82842741935488},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":275.88549999999998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":814.31458333333319},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":952.36693548387086},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1273.1961666666666},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1445.1682392473115},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1101.7877669902909},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1035.4461693548392},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1043.3482258064521},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1113.6065625000001},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":728.14477792732157},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":580.41083333333347},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":206.82842741935488},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":275.88549999999998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":814.31458333333319},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":952.36693548387086},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1273.1961666666666},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1445.1682392473115},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1101.7877669902914},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1035.4461693548392},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1043.3482258064521},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1149.0834913793103},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":728.14477792732157},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":580.41083333333347},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":206.82842741935485},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":275.88549999999998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":814.31458333333319},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":952.36693548387086},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1273.1961666666666},31746.989493067638]
[null,10089,"Richland, City of",{"$f":"+Staging!D36","v":0},null,{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":93204.467812499424},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13528.035865384461},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35233.339182692107},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67824.637427884561},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76075.156249999956},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":181794.23718749976},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":285826.68302884587},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":136251.99445000006},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95351.502475961417},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18044.175599999999},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31531.201805555575},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66043.839447115432},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75304.706346153864},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":179595.35375000001},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":283910.55533653841},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":133540.26822500004},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":99393.921778846037},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20808.14670000019},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30924.190370370394},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66072.495825000064},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75097.458461538452},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":178112.85537500016},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":283572.15270833322},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":132047.2689250003},null,{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":399390.45299731201},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":414415.01669902878},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":531455.66221774125},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":535155.32612903218},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":504474.02406249969},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":306215.47726783296},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":228289.99374999997},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":90412.813440860176},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":261804.89072222225},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":781955.60450268805},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":907170.89358870964},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":725056.11804166681},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":395178.99697580654},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":411759.89223300968},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":533483.04504032235},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":536027.11693548388},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":501605.14906249987},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":304390.3258142664},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":226634.79095833338},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89917.888911290313},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":261107.74094444446},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":779992.06965053757},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":905455.37116935465},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":722588.10234722192},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":392922.37986559141},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":410630.53398058261},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":537299.95750000002},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":538651.63887096778},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":547697.19073275861},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":303814.81243606994},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":225933.04533333337},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89741.383064516107},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":260920.22372222226},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":779278.24733871},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":904741.76637096761},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":721229.05418055598},17066796.99685844]
[null,10095,"Sumas, Town of",{"$f":"+Staging!D39","v":0},null,{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7387.2950694444453},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5679.3475520833299},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4710.4987500000052},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5206.1529807692323},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3734.1653124999984},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":875.49300480768807},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2060.9526201923113},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":85.481250000001154},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":566.10384615384476},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2953.5678125000004},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1271.7056249999955},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2228.9738249999991},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7323.5836574074065},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5636.4240624999939},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4652.4184615384638},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4536.4968000000063},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3707.1589843750098},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1252.0833101851845},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2043.2974759615386},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79.359499999999144},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":554.29846153846313},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2897.6268750000017},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1233.8668990384633},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2180.888449999994},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6678.9276442307792},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6133.6852500000041},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4619.3501682692258},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4517.9046000000035},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3702.410775000003},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1238.6892824074057},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1757.8328250000002},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":187.77968749999911},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":546.79134615384407},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2222.1572749999996},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1815.8539583333365},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2135.7748750000087},null,{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22333.999758064518},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21366.333786407769},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23866.890161290321},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21539.701451612906},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19747.465937500001},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12067.202153432025},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9866.671208333335},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3584.2364247311834},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6100.7472222222204},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22177.774946236565},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19717.170120967741},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24804.807444444443},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22248.541102150539},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21307.200776699028},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23791.988145161289},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21488.492903225822},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19710.000937500008},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12048.601911170928},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9843.453083333332},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3574.5774193548377},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6083.1914444444456},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22101.905618279565},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19655.276129032256},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24731.934138888893},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22194.841733870984},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21257.322718446609},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23748.897661290321},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21460.006451612921},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19641.852758620695},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12030.784724091522},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9827.23},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3569.0877688172045},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6071.8099444444433},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22064.083131720428},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19593.8947983871},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24667.797375000009},619885.77329078608]
[null,10101,"Clallam County PUD #1",{"$f":"+Staging!D41","v":0},null,{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":314678.75307692279},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":225947.66192307693},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":216772.40703124978},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95553.038870192118},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":114279.21598557702},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32332.445624999986},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45582.491538461501},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108841.80437499992},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":109755.15663461528},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24121.39892499995},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":328850.31223557692},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":179018.59140000027},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":229919.58445312514},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":134281.93618055564},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120110.31778846162},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34572.906249999964},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49111.687499999993},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120916.85468749994},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122515.94076923064},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37710.986299999968},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4933.6287000002148},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":342883.38425480801},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":191815.8759000003},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":244932.98497500026},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":142602.08115740749},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106146.79687499999},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43155.315264423072},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52647.479423076904},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":100171.99562499994},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":168826.43500000003},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51332.314149999962},null,{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":584052.76130376337},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":647212.15184466005},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":913674.39995967736},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":835472.54467741959},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":840987.58562499995},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":534466.91278600262},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":404572.54629166675},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":116231.17372311828},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122374.44877777777},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":224686.09862903209},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":270768.42931451602},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":500762.17298611114},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":596418.03854838712},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":658434.8495145631},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":927801.75826612907},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":848324.78854838724},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":854116.50531250017},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":542781.34979811579},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":410403.41679166671},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":118472.01243279566},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":125905.35172222223},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":236764.2600672043},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":283532.98560483853},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":514360.38225000014},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":608750.8882795698},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":669659.56563106808},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":941799.04197580682},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":861076.9785483873},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":861128.37366379332},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":551099.92734858673},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":416239.84441666672},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120713.48602150539},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":129442.37172222219},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":248871.64372311824},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":296311.93584677426},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":527987.52987500001},18345658.511828054]
[null,10112,"Columbia River PUD",{"$f":"+Staging!D47","v":0},null,{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":135937.80793981464},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60532.114270833401},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":218544.00980769232},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62712.835096153874},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":134502.51664062496},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40053.043413461455},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77917.685192307617},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31057.453125},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76991.608653846139},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":288611.03312499984},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":353575.6347115385},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":286779.93824999995},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":140764.91442129633},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64761.158802083257},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":224714.72819711518},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29592.485999999957},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":140806.18726562493},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64224.769074074029},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":80427.746033653792},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31941.758125},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79493.399423076902},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":297472.67281249986},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":363421.17951923056},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":296290.31737499987},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":110257.04817307695},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":94762.587149999963},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":225910.68252403842},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29552.836499999947},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":142135.60199999987},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64948.175717592589},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65712.835650000023},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37616.229687499974},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":80339.475096153808},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":265711.67154999997},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":403365.19937499985},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":299476.16952499986},null,{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":309643.73639784934},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":271695.38213592232},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":375760.22846774192},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":212859.35709677418},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":363915.66906250012},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":222637.41257065933},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":156773.56741666657},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57370.230981182787},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":121532.7842777778},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":467956.38727150531},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":551405.78564516141},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":430734.57230555546},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":314859.36874999997},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":276390.01980582514},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":382314.57391129015},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":217440.02322580651},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":370589.97031249991},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":226329.16376850606},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159432.57983333326},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":58347.076075268822},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":124151.50777777776},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":477240.5083333333},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":561996.52004032256},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":440719.95788888878},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":316091.8741263441},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":277619.70233009709},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":383873.02471774182},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":217919.63032258052},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":367422.99336206872},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":227243.64349932698},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":160167.48212500001},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":58623.817002688142},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":125107.57666666663},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":480474.24680107518},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":565732.18427419348},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":444352.66236111108},10776725.220941041]
[null,10118,"Consumers Power",{"$f":"+Staging!D50","v":0},null,{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35823.044097222111},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":102419.26406249996},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":121279.88596153862},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":116406.49413461536},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66100.746796875028},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":81257.943413461602},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29166.444663461491},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13818.323125000004},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46002.781057692308},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":151553.99750000008},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":275947.60175480787},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":198853.41547499996},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40268.073912037202},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106739.2929166668},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126920.13771634635},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120992.69159999993},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":71525.30820312514},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":85079.952939814757},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31373.235216346209},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14512.513124999989},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47246.58528846156},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":156351.91093750013},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":281286.56487980782},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":203822.09997499973},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43369.143100961723},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":112074.29694999996},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":132675.67572115397},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126490.8446999999},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84061.999350000129},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":88401.800972222176},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33197.990699999973},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15426.303846153851},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48532.599711538474},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159405.95710000006},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":288644.88249999989},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":208678.97050000002},null,{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":359526.01943996415},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":352420.33376213594},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":437185.30628101743},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":424666.88218362292},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":432568.21656250017},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":273000.28443161823},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":180371.61016987174},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56584.37708333334},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104904.29349145298},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":411823.15610215068},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":476925.42058622837},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":395861.00377777766},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":364261.14175179222},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":356974.17356796126},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":443152.46531327575},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":430358.73241935484},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":438271.35937500017},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":276413.46317556454},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":182686.99433653854},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57321.477956989249},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106224.55893589747},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":416943.21396505384},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":482613.18070719624},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":401174.08229166642},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":369079.01792803989},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":361536.06660194165},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":449236.16769230785},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":436121.10725806438},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":450660.2772844829},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":279891.99810154026},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":185036.68224999998},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":58068.675909842859},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":107587.33476923079},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":422164.46161290322},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":488472.56793010741},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":406376.70431944443},11876462.809325866]
[null,10121,"Coos Curry Elec Coop",{"$f":"+Staging!D51","v":0},null,{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55557.855288461418},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40460.395673076921},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55890.773749999884},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47193.512019230795},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7235.3797500000001},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11311.747211538452},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24499.422187500011},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3305.673475000011},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55557.855288461418},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39869.63640000009},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55890.773749999884},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47272.671319444431},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7235.3797500000001},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11311.747211538452},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24499.422187500011},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3305.673475000011},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55557.855288461418},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39869.63640000009},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60001.207875000102},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47272.671319444431},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7315.3861778846231},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11311.747211538452},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23811.172775000032},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3305.673475000011},null,{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":234501.9857661291},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":178248.55592233012},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":347180.83169354824},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":293564.41258064512},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":384812.03093749989},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":216862.95985195163},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":153330.1460833333},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44956.213844086029},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52974.330555555549},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106013.64408602155},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120472.16951612904},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":210596.95095833336},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":234501.9857661291},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":178248.55592233012},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":347180.83169354824},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":293564.38064516138},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":384812.03093749989},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":216862.94912516832},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":153330.1460833333},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44956.213844086029},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52974.330555555549},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106013.64408602155},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120472.16951612904},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":210596.95095833336},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":234502.02288978497},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":178248.57087378643},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":347180.83169354824},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":293564.38064516138},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":388552.00215517246},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":216862.94912516832},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":153330.13762499997},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44956.213844086029},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52974.330555555549},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106013.66278225814},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120472.16951612904},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":210596.95095833336},7034282.6435928419]
[null,10142,"East End Mutual Electric",{"$f":"+Staging!D54","v":0},null,{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12961.899768518517},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7474.63864583333},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15680.21026442308},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9440.3449038461476},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8967.5851562500011},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5510.5652884615365},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5101.0630528846204},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1432.542375},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4192.0207692307686},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19985.460000000006},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15025.394855769235},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13213.819775000002},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14133.831712962972},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8361.8551041666651},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16806.593149038461},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10287.486000000001},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10015.024140625004},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6275.4894444444408},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5612.5059375000001},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1502.4783750000011},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4315.1057692307668},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20405.602187500011},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15309.943485576916},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13499.442774999996},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14622.930961538465},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8967.4238500000029},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17283.757067307695},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10636.282800000003},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10707.314100000001},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6358.2888888888856},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5505.8472000000002},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1589.1931490384618},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4315.1849999999959},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19802.693300000003},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15885.13104166666},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13428.986350000003},null,{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27076.732419354841},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19412.806407766988},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28160.591491935487},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20560.112419354838},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22942.574062500003},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14319.891009421264},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13924.226750000003},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5336.7394489247299},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10127.360555555557},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33522.483024193556},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28721.237540322589},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36092.76323611111},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28271.742903225819},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20345.97165048543},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29310.642983870959},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21588.131612903224},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24002.3246875},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15001.352826379538},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14457.304749999999},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5424.7223118279571},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10285.734499999999},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34019.840309139792},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29191.781733870957},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36511.97965277778},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29002.243642473113},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20820.48601941748},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29805.293104838714},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21946.543548387097},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24663.078275862073},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15091.586527590847},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14472.166041666667},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5429.2738575268813},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10290.895944444441},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34037.283897849469},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29180.838387096774},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36466.668875000003},799815.40640957595]
[null,10170,"Eugene Water & Electric Board",{"$f":"+Staging!D59","v":0},null,{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14244.863667484295},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":422.7685780644606},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13601.14274880027},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":96506.445271355129},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":109893.27820639938},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14244.863667484295},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":422.7685780644606},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13601.142748800035},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":96506.445271354707},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":109893.27820639985},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14244.863667483925},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":422.76857806452739},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13601.14274880027},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":96506.445271355129},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":109893.27820640031},null,{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":304234.82798748452},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":232957.87109965004},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":349763.57366748463},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":339262.58877677412},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":335002.60398910317},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":199691.92452461907},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":138635.03059560011},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42183.443578064391},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76420.842748800045},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":306437.8318107099},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":331160.43027135468},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":352639.80820639984},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":304234.82798748452},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":232957.87109965004},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":349763.57366748393},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":339262.58877677377},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":335002.60398910317},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":199691.9245246193},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":138635.03059560011},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42183.443578064391},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76420.842748800045},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":306437.8318107099},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":331160.43027135509},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":352639.80820640037},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":304234.82798748411},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":232957.87109965004},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":349763.57366748393},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":339262.58877677377},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":335002.60398910317},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":199691.92452461907},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":138635.03059560011},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42183.443578064391},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76420.842748800045},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":306437.8318107099},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":331160.43027135509},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":352639.80820640037},9025172.3317681327]
[null,10174,"Farmers Elec Coop",{"$f":"+Staging!D62","v":0},null,{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5047.1713888888908},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2503.3742708333316},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5695.6778365384625},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5351.254615384617},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3920.3379687499996},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2750.8378365384624},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1904.5450240384614},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":738.02924999999993},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1434.2948076923078},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4583.4118750000007},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4539.412860576922},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4674.8477750000011},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5117.5959953703696},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2558.4814062500004},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5762.1579086538459},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5430.5559000000012},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3983.8689843750012},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2773.7260416666672},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1929.6369951923077},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":749.89087499999994},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1454.9344230769234},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4652.3934374999999},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4612.0928365384616},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4740.9703249999993},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5196.1452884615383},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2604.6096999999986},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5828.6067548076935},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5491.5894000000026},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4144.176225000002},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2814.7198842592588},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1965.958574999999},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":761.77283653846155},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1471.4441346153849},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4706.1007500000014},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4684.9256250000008},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4823.6028750000005},null,{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8056.6314919354836},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5604.3590291262135},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8355.3635483870985},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7557.4364516129044},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6841.086875},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4354.0549798115753},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3384.6612916666668},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1109.623252688172},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2023.1374444444446},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6896.518172043011},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7209.6937499999995},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7967.7718611111122},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8127.5933602150535},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5659.7840776699031},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8422.1293548387093},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7618.4970967741938},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6904.7331250000016},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4387.0183849259765},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3409.8755833333325},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1121.6985887096773},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2044.309666666667},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6967.9938844086009},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7285.0943951612899},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8036.1049166666662},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8198.5552284946225},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5715.20912621359},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8488.8602419354866},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7679.5258064516156},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7079.3540517241399},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4427.9517900403762},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3441.1714166666657},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1133.7770833333334},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2061.3618888888896},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7039.4695967741945},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7345.8053225806443},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8120.9250416666664},210077.13717696702]
[null,10183,"Franklin County PUD #1",{"$f":"+Staging!D65","v":0},null,{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68128.068901612482},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26267.610249096811},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17159.95003587125},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4346.1136160323958},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12606.952726200016},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2185.0901313541967},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51481.99234045123},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68128.068901612482},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26267.610249096811},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17159.950035871079},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4346.1136160322822},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12606.952726200016},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2185.0901313541967},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51481.99234045123},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68128.068901612482},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26267.610249096997},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17159.950035871418},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4346.1136160323958},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12606.952726199928},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2185.0901313545919},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51481.99234045123},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},null,{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":143503.04890161249},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":109426.11151316548},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":149380.33524909682},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":146491.57003587126},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128451.51435103486},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76295.288616032281},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60160.717726199931},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25721.787138387182},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53676.629042399989},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":215849.64513135422},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":217480.37734045123},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":200915.121537},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":143503.04890161249},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":109426.11151316548},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":149380.33524909682},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":146491.57003587109},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128451.51435103486},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76295.288616032281},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60160.717726199931},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25721.787138387182},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53676.629042399989},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":215849.64513135422},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":217480.37734045123},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":200915.121537},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":143503.04890161229},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":109426.11151316564},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":149380.33524909682},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":146491.57003587126},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128451.51435103503},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76295.288616032398},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60160.717726199931},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25721.787138387182},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53676.629042399989},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":215849.64513135439},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":217480.37734045123},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":200915.12153700023},4582056.4397478169]
[null,10190,"Grant County PUD #2",{"$f":"+Staging!D67","v":0},null,{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11288.588101851865},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12349.135677083341},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37718.057524038464},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28437.835673076941},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17229.262968750023},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17081.874927884615},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8557.3576442307676},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1745.3684999999989},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3014.057307692306},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15062.356562500005},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14362.741081730775},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15346.994325000005},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11288.588101851865},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12349.135677083341},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37718.057524038464},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22990.977900000009},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17229.262968750023},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19749.678449074076},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8557.3576442307676},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1745.3684999999989},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3014.057307692306},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15062.356562500005},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14362.741081730775},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15346.994325000005},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7581.358028846169},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16662.619049999972},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37718.057524038486},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22990.977899999987},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17987.67809999999},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19749.678449074061},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6833.9239499999985},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2369.2293269230763},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3014.0573076923042},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10799.689224999998},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18569.197708333344},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15346.994325000005},null,{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49853.264717741942},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":54615.696310679617},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62223.392016129023},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":59401.069838709693},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61718.388125000005},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40238.996069986541},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23338.690083333331},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5760.7091397849472},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10143.256888888887},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37479.747150537638},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42039.13282258065},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35975.129486111116},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49853.264717741942},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":54615.696310679617},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62223.392016129023},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":59401.069838709693},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61718.388125000005},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40238.996069986541},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23338.690083333331},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5760.7091397849472},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10143.256888888887},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37479.747150537638},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42039.13282258065},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35975.129486111116},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49853.264717741949},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":54615.696310679596},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62223.392016129044},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":59401.069838709649},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61718.417370689647},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40238.996069986526},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23338.690083333331},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5760.7091397849445},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10143.256888888887},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37479.747150537638},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42039.132822580657},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8783.434652777778},1421170.7523608063]
[null,10204,"Idaho Falls Power",{"$f":"+Staging!D73","v":0},null,{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2998.5387491612578},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18911.851029677313},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40067.199573677484},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2251.4671535999864},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10310.073007741963},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7466.7406016000668},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40902.003570580593},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37571.629264258219},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41669.711834399794},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2998.5387491612578},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18911.851029677313},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40067.199573677484},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2251.4671535999864},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10310.073007741963},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7466.7406016000668},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40902.003570580593},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37571.629264258219},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41669.711834399794},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2998.5387491612578},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18911.851029677313},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40067.199573677484},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2251.4671535999864},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10310.073007741963},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7466.7406016000668},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40902.003570580593},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37571.629264258219},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41669.711834400026},null,{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95988.173749161258},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":88811.189741359209},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128112.28602967731},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120512.61957367748},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":110717.77246262076},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62217.544373491233},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42558.132153599981},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17437.623007741931},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29591.140601600011},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108442.00857058058},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":111611.11926425822},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":107363.00183440004},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95988.173749161258},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":88811.189741359209},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128112.28602967731},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120512.61957367748},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":110717.77246262076},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62217.544373491233},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42558.132153599981},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17437.623007741931},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29591.140601600011},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108442.00857058058},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":111611.11926425822},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":107363.00183440004},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95988.173749161258},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":88811.189741359209},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128112.28602967731},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120512.61957367748},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":110717.77246262076},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62217.544373491233},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42558.132153599981},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17437.623007741931},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29591.140601600011},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108442.00857058058},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":111611.11926425801},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":107363.00183440004},3070087.8340865043]
[null,10231,"Klickitat County PUD #1",{"$f":"+Staging!D76","v":0},null,{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6430.3822916666968},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65424.478485576816},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8710.1532692308574},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41145.447656250151},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28626.994687499962},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1857.9477403846618},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9117.1011249999774},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35192.366538461545},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28130.166249999878},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":121425.98798076896},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3178.6963541667242},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64539.00389423086},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9681.4871999999796},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37840.931406250056},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25093.563449074114},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8129.1082499999929},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33455.687499999993},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21744.30593749983},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":114955.07213942301},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":63569.219206730813},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7777.8656999999685},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34389.931800000042},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22291.665671296272},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6914.0954326923156},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31593.397980769216},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15809.445275000056},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106711.108125},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},null,{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":191919.25087664273},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":194316.92090614885},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":239485.54310483852},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":233661.01723325066},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":289242.61406250001},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":170824.40234522204},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122826.0225096154},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34691.799193548366},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84688.809217948714},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":214244.93220430089},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":270901.17825372185},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":130722.51111111103},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":187340.51196535249},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":191613.81721682847},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":239066.10927419367},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":232996.7075806451},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":286464.17500000005},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":168747.27825507204},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120931.41505128214},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33886.121908602159},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83277.12555128205},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":209070.61786290305},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":265533.08216501225},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":124997.85205555552},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":182834.77355045479},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":188922.95378640774},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":238557.14221774196},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":231520.1066129031},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":283767.04849137936},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":166333.90218508549},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":118826.91274999992},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33014.202662324235},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":81746.310940170952},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":203459.08340053761},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":259733.77405913972},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":118859.04423611096},6429025.0697978325]
[null,10234,"Kootenai Electric Coop",{"$f":"+Staging!D77","v":0},null,{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":317876.88571759255},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":155384.99739583314},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":364949.67836538464},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":374151.2901923075},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":248440.66624999978},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":182994.05463942295},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":154076.5754567307},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41766.256249999999},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":109357.99192307687},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":491634.77250000014},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":465744.71163461555},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":360151.7816000001},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":334432.99782407394},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":166909.04197916653},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":380912.4211298076},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":343221.99119999987},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":247944.48546874992},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":208184.31465277783},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":154317.39396634605},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41748.143624999997},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":114073.93605769223},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":508573.44093750016},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":468526.5103846151},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":358212.51700000011},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":311777.0165865384},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":211237.87299999988},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":397062.39475961513},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":357949.74600000004},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":246137.23102500004},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":207815.86819444443},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":135654.36937499995},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48029.802764423075},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":118841.26134615381},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":479050.90642500005},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":513733.14458333346},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":355543.30402500008},null,{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":570391.29305107531},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":419946.51728155318},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":583105.5608870968},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":593049.56806451594},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":524916.47312499979},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":362101.29962314927},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":248639.43270833325},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73179.729637096782},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":179750.91349999997},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":730276.86962365615},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":802060.6787903225},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":556977.00319444458},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":588972.87079301069},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":434327.36621359212},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":600872.31911290309},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":609677.43241935468},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":526114.83687500004},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":363280.67726783309},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":249711.31499999992},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73656.618548387079},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":185373.79222222217},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":750026.54563172068},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":809599.04758064484},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":558252.85930555558},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":607760.94887096772},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":443950.36271844653},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":618845.7649999999},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":626482.07564516121},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":518747.52849137952},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":364144.54803499323},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":250556.64083333331},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74051.418548387082},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":191058.05894444443},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":769993.00450268819},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":812202.59794354846},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":558834.37819444458},17230888.348184265]
[null,10237,"Lewis County PUD #1",{"$f":"+Staging!D80","v":0},null,{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22678.858842581165},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3912.7916863999858},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43184.541956903216},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106589.9492732903},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22678.858842581165},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3912.7916863999858},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43184.541956903216},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106589.9492732903},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22678.85884258135},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3912.7916863999858},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43184.54195690302},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106589.94927329008},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},null,{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":148349.37928258092},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":141899.90506252405},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":200589.89884258117},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":161116.44932438753},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158280.37731558597},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95374.992707273195},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70980.505142399998},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23666.345129032212},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38873.051686399987},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":125142.26195690322},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":133949.4992732903},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158066.07563759992},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":148349.37928258092},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":141899.90506252405},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":200589.89884258117},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":161116.44932438753},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158280.37731558597},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95374.992707273195},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70980.505142399998},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23666.345129032212},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38873.051686399987},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":125142.26195690322},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":133949.4992732903},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158066.07563759992},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":148349.37928258092},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":141899.90506252387},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":200589.89884258117},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":161116.44932438753},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158280.37731558614},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95374.992707273195},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70980.505142399998},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23666.345129032212},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38873.051686399987},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":125142.26195690322},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":133949.4992732903},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158066.07563759992},4368866.2240816746]
[null,10247,"Mason County PUD #3",{"$f":"+Staging!D85","v":0},null,{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73295.488101851879},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47969.259479166496},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":444564.70139423024},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":71641.083461538612},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":252773.16531249974},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":202957.5060576926},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84724.811971153744},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2457.6887500000016},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43866.511538461513},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":204567.48187500003},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":303550.93471153843},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45694.314250000134},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76559.635046296477},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51833.552604166493},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":453373.29533653863},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17797.427999999887},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":260237.62406249973},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":236997.39592592604},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":86855.63855769216},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2402.4049999999866},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43591.778846153822},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":203815.80687500013},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":303158.51221153833},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44101.512000000163},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34304.836730769355},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":101844.58900000037},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":460752.61456730741},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21688.12800000023},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":287142.27675000025},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":240797.24101851869},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66620.336999999985},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9354.4122596153575},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43074.184038461521},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":161916.22525000002},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":341647.99999999988},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41525.126500000035},null,{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":559241.18031063327},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":529320.44587378635},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":808913.22090570687},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":489530.39248138969},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":704773.54812499986},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":486363.48621052934},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":287100.82445512805},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74610.1879032258},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":90860.908589743573},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":375784.06903225812},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":426166.34845533501},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":381174.39569444465},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":562994.49329450424},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":534542.66063106782},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":818730.93719602958},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":496326.34451612883},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":712904.15374999982},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":491098.09044564096},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":289476.77028846141},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74857.234811827948},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":90823.943034188065},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":376264.56231182814},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":427072.73361662519},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":381140.6877777779},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":565802.07099048805},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":538839.40640776721},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":827239.91098635225},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":501831.67064516147},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":731869.21801724157},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":495205.27923433541},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":291400.66375000001},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74972.869292803967},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":90561.121367521366},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":376015.00782258069},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":427174.01674731175},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":380234.01361111127},15771216.868583938]
[null,10259,"Missoula Elec Coop",{"$f":"+Staging!D88","v":0},null,{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52290.350231481432},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":54981.817916666652},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120794.38471153853},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":175337.89096153853},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":115901.35156249997},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":59859.259759615357},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52830.867115384615},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8722.7300000000159},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31617.078076923062},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":127826.011875},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":115952.24423076924},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61228.160500000013},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57930.71226851856},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":59391.230937499975},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126187.48298076927},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":183060.99900000013},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":121071.53078125003},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61545.631435185212},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55302.528750000012},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8902.7987499999981},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31896.406153846165},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128654.191875},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":116890.8421153846},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62423.484499999933},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65477.127259615299},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61465.403999999944},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":131432.88245192307},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":187851.90600000005},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128367.52425},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64761.120555555535},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":58865.483249999961},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8734.7127403846189},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32171.950961538463},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":130924.39749999993},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":115969.40624999996},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":63600.234749999931},null,{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":179301.20690860215},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":147946.31980582525},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":245657.45177419364},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":278214.7180645162},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":231987.66812499991},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":119102.15679676981},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":96735.285499999984},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21524.496505376359},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56099.430666666653},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":217418.74060483871},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":212870.6518548388},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":138344.23795833337},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":185888.6140322581},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":152933.90135922332},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":251766.20879032262},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":283683.35032258072},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":237676.81687499996},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122744.02845222075},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":99526.036458333358},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21773.517540322584},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56536.391000000011},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":218885.06774193546},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":214401.9514112903},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":140118.21452777772},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":192289.06642473114},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":157795.0833009709},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":257708.7496774194},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":289010.25290322589},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":245706.01879310349},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126289.44487213994},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":102242.26104166663},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22015.750739247313},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56965.511888888905},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":220310.45012096775},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":215904.22645161289},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":141858.66662499998},5959231.9459151998]
[null,10278,"Northern Lights",{"$f":"+Staging!D91","v":0},null,{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":93556.99583333332},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34985.928541666683},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":356263.4901923078},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":343472.70374999993},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":249555.76625000013},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":59335.366370192372},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":54931.33153846152},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13923.115500000009},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56699.301346153858},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":212681.42562500012},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":234022.99867788475},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120792.73212500001},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":103021.51310185187},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36291.79640625004},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":357529.57802884618},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":347468.25960000016},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":250669.64015625007},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":58896.381296296415},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56106.013485576856},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15460.573625000003},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57472.405480769208},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":214750.90593750004},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":239402.16324519221},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":127337.37867500004},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":109120.08016826923},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42889.739200000113},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":366950.98146634619},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":355349.98620000004},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":281276.26222500013},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65121.984444444533},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60713.798250000022},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16542.644230769245},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60177.066634615374},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":223668.90520000004},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":248891.52562499986},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":136872.19260000001},null,{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":271793.43235513743},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":181359.90040453066},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":517175.542478288},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":513588.93029776664},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":417074.02375000011},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":144862.48483590438},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":111205.89520833331},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37211.690927419368},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89111.300850427346},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":329955.75330645166},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":345996.13926178671},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":271918.92036111117},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":281680.09302718041},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":183354.02098705503},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":519322.31457506225},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":517100.16919354862},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":418822.15687500004},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":145679.5707070934},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":112702.3942916666},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38842.038172043023},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":90284.436517094015},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":333612.02672043012},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":352620.41325372207},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":279647.87048611115},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":288070.43890095118},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":190973.2170873787},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":529068.48110732005},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":525291.38129032252},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":448415.83590517251},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":152026.02914585525},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":117017.32845833339},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40058.061853804815},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":93181.52323931623},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":343951.63518817205},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":362309.86685483862},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":290056.50826388889},9885341.8261385188]
[null,10284,"Ohop Mutual Light Company",{"$f":"+Staging!D93","v":0},null,{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18811.010185185223},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11107.807447916666},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38318.001923076998},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43741.817307692356},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18537.279140625029},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16739.318197115394},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12325.149879807717},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9054.0862499999948},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28059.613124999978},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41972.844807692309},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14102.305425000022},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20001.611203703709},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11855.529583333333},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39087.409615384604},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45790.390799999994},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19374.055859374977},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16634.792129629634},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12826.359807692301},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9303.227403846151},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28846.497812500002},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42901.321802884595},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15134.262974999991},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22072.728822115372},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11631.054049999988},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39849.385528846156},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46580.470199999996},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18841.844700000005},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17213.871666666666},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13803.137249999992},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9541.5634615384606},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30188.351375000027},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":43256.668333333328},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16139.102850000017},null,{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":118779.36451612909},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":88059.487572815517},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120571.31181451619},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":125176.35048387099},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":110802.68218750003},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68067.640188425285},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51077.303666666689},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12661.430443548386},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19909.224777777767},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67494.404879032241},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":78526.45935483872},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83380.590583333353},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120064.78966397852},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":88863.472233009714},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":121437.62608870964},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126043.14338709674},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":111697.69374999999},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68692.067698519517},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51605.831083333323},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12837.806787634407},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20194.843777777776},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68446.809865591393},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79635.621774193525},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84571.374333333326},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":121312.47861559139},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89648.558252427159},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122293.97088709676},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126900.7229032258},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":111319.48594827585},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":69302.121318977108},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52123.278083333324},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13009.874798387098},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20468.715055555553},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":69389.399327957013},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":80704.934637096769},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":85730.995458333331},2860801.8661978892]
[null,10304,"Parkland L & W",{"$f":"+Staging!D99","v":0},null,{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56293.039326923048},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39097.051442307704},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25838.861015624985},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6789.8961778846169},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4364.6491250000045},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9882.4340384615352},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31644.480937500015},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33217.146995192306},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30735.057274999992},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57097.638677884621},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30634.688700000013},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26600.039375000026},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2173.5592129629863},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7125.5049519230743},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4497.2185000000018},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10136.47759615384},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32571.669375000005},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34145.236081730771},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31643.520025000002},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6486.9728000000141},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57886.74995192307},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31327.589700000011},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29484.421049999975},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2590.4898379629813},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4060.4618250000149},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5701.81742788462},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10381.469038461541},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27004.282824999973},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41663.547083333346},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32515.124200000017},null,{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60104.646747311854},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73709.93203883493},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104938.68487903221},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95134.002096774246},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":92470.146874999991},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41551.342920592171},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29834.529374999991},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12774.776881720432},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16083.930666666663},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61286.506491935499},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67253.412217741919},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68268.414319444477},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60827.685631720422},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74402.573203883498},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":105763.44512096774},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95889.084677419392},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":93252.615937500028},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41999.111036339178},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30180.119958333318},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12914.747177419358},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16347.107111111107},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62242.968561827947},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68233.79806451613},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":69217.945694444439},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61533.796129032242},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75082.58038834951},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106572.22975806452},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":96617.628870967761},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":94819.245862068958},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42429.319407806193},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30512.058791666663},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13051.685215053767},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16601.002111111105},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":63168.843588709664},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":69196.516814516144},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70129.572861111126},2194396.0074839946]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+Staging!D100","v":0},null,{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1914.5851620000083},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7.3185901783290319E-12},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1914.5851620000083},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7.3185901783290319E-12},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1914.5851619999867},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7.3185901783290319E-12},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},null,{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14285.306165032245},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50426.596539961225},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53353.126797096716},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68673.154738064506},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67695.724586482815},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38606.152739983838},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1914.5851620000083},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16081.541791354799},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17406.508958128979},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40485.459440400002},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14285.306165032245},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50426.596539961225},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53353.126797096716},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68673.154738064506},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67695.724586482815},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38606.152739983852},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1914.5851620000083},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16081.541791354799},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17406.508958128979},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40485.459440400002},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14285.306165032245},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50426.596539961225},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53353.126797096716},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68673.154738064462},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67695.724586482815},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38606.152739983838},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1914.5851619999976},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16081.541791354799},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17406.508958128979},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40485.459440400002},1106784.4707555154]
[null,10331,"Raft River Elec Coop",{"$f":"+Staging!D103","v":0},null,{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62995.753541666636},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21518.059903846068},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11080.955769230803},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10136.288149038492},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35618.053052884614},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15254.151442307711},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":160891.88749999995},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":99404.836874999935},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":119171.11992499993},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62995.753541666636},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21518.059903846068},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1289.8116000000668},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15952.084143518523},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35618.053052884614},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15254.151442307711},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":160891.88749999995},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":99404.836874999935},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":119171.11992499993},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51394.612139423021},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2461.0470500000097},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21518.059903846115},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1289.8116000000246},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15952.084143518523},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29438.557574999981},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1372.597716346145},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15254.151442307739},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":119948.43380000001},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":138433.52291666679},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":119171.11992500015},null,{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":154763.08288978488},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84373.908737864127},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":101173.81971774191},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":86532.850161290364},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79015.823749999967},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61306.548667563948},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104048.03062500001},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44643.284811827943},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77808.958111111147},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":186846.61719086018},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":135641.58048387087},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":302554.32602777786},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":154763.08288978488},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84373.908737864127},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":101173.81971774191},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":86532.850161290407},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79015.823749999967},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61306.548667563919},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104048.03062500001},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44643.284811827943},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77808.958111111147},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":186846.61719086018},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":135641.58048387087},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":302554.32602777786},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":154763.08288978494},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84373.908737864083},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":101173.81971774191},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":86532.850161290364},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76919.274008620705},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61306.548667563948},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104048.03062500001},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44643.284811827973},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77808.958111111177},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":186846.61719086036},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":135641.5804838711},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":302554.32602777786},4254029.9437827002]
[null,10342,"Salem Elec Coop",{"$f":"+Staging!D106","v":0},null,{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11000.432222222302},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":124511.58562500002},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53406.73990384621},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53568.874843749938},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36364.523581730813},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20318.465192307689},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17755.195874999998},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68999.95749999999},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":150039.44593750013},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":275784.08062500006},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":220586.93182500007},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12313.692893518501},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":127068.58593750001},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55339.623899999926},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55541.014374999919},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37257.868194444454},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21092.422211538469},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18115.110124999996},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70429.954038461554},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":155109.03906250009},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":281894.17088942317},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":225442.56410000008},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13398.355769230837},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":129455.81069711536},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56954.977199999943},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57320.011874999989},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38291.51446759262},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21868.992075000031},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18495.047956730778},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":71783.106634615382},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159319.74987499983},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":288333.31479166658},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":230039.60850000003},null,{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159817.50576612909},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":150126.19728155338},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":307229.2660887097},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":208038.10500000004},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":230569.69531250003},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":125826.26236877528},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":94618.359208333321},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45725.402956989252},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":127493.70327777775},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":438291.92875000008},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":534231.06060483889},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":420669.20494444453},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":161447.03008064508},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":151625.00601941746},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":310103.63532258058},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":210012.56419354837},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":232832.64031250004},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":127071.43810228803},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95516.177458333346},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46137.600537634404},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":129017.1991666667},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":443776.4510483871},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":540788.72806451609},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":425921.2423194446},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":162963.12306451611},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":153028.91786407767},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":312734.11032258067},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":211828.38387096784},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":234888.14245689657},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128231.32518169587},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":96353.476333333339},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46515.464112903224},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":130442.54749999999},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":448956.93514784932},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":546937.13407258049},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":430824.39129166678},8620590.3554050792]
[null,10360,"Southside Elec Lines",{"$f":"+Staging!D111","v":0},null,{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16582.549305555553},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2810.7727083333371},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8302.3586538461423},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8938.5291346153808},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1642.6752343750038},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1429.2738942307694},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7473.2058894230704},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4053.9203749999979},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11323.057403846156},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30530.27656249997},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33739.307307692317},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34662.37352500001},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16270.64150462963},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2564.8820312500034},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8003.8072355769182},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8624.0187000000042},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1357.5439062500079},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1273.5211342592609},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7351.3619711538477},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4228.8015000000005},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11631.829615384615},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31504.244062500002},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34755.874831730762},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35902.563449999994},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15838.874903846161},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2363.5419500000053},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7713.7180528846047},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8356.1544000000049},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1608.5317500000094},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1086.2261342592656},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7168.5998999999965},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4447.832572115386},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11941.146538461542},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32152.095625000016},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36097.470625000031},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37129.421549999992},null,{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40745.235604838708},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25149.964271844656},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33055.534274193538},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30185.451290322577},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29897.291250000002},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17621.863082099597},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23444.03862499999},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11962.014852150536},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22509.07066666667},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51639.622352150531},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50249.916048387095},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83351.858597222221},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40459.290645161294},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24909.769126213592},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32767.449596774193},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29923.708064516137},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29615.400312500009},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17445.085693135941},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23333.16679166667},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12135.09045698925},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22817.601444444437},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52613.958024193547},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51263.841774193548},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84584.146652777796},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40168.77947580647},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24666.060388349517},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32487.902701612911},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29657.92500000001},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":29860.006810344836},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17257.688788694479},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23220.256500000003},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12308.59247311828},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23126.664388888894},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53590.05114247313},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52279.660403225804},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":85803.043263888903},1266107.0008338459]
[null,10370,"Tacoma Public Utilities",{"$f":"+Staging!D114","v":0},null,{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10084.036847741831},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77258.120025600205},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55246.549098839307},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":221295.40311948353},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":247498.95859520033},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10084.036847741963},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77258.120025599957},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55246.5490988401},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":221295.40311948434},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":247498.95859520033},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10084.036847741831},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77258.120025599957},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":55246.549098839307},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":221295.40311948353},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":247498.95859520033},null,{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":408927.0753414192},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":426267.65417382546},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":616565.07991509663},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":532840.14830554905},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":507529.10157020699},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":350999.9803237468},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":232927.05332400001},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77772.261847741829},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126063.64002559996},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":442174.0640988393},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":440780.60811948346},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":534888.52859520039},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":408927.0753414192},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":426267.65417382546},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":616565.07991509663},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":532840.14830554905},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":507529.10157020699},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":350999.9803237468},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":232927.05332400001},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77772.26184774196},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126063.64002559996},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":442174.0640988393},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":440780.60811948346},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":534888.52859520039},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":408927.0753414192},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":426267.65417382546},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":616565.07991509663},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":532840.14830554905},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":507529.10157020699},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":350999.9803237468},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":232927.05332400001},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77772.261847741829},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126063.64002559996},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":442174.0640988393},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":440780.60811948346},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":534888.52859520039},14093205.586922128]
[null,10378,"Coulee Dam, City of",{"$f":"+Staging!D117","v":0},null,{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":891.41631944444282},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":887.10416666666401},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10470.158581730766},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11538.507115384611},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7753.1392968750033},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4044.3535096153855},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3605.4117548076933},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":474.28874999999999},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1585.2195192307695},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5680.6299999999956},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5024.1223557692329},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9127.0581999999995},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":748.77692129629531},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":773.91416666666453},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10353.592067307691},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9840.6198000000004},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7629.8200781249989},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4687.4115972222189},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3543.8676201923081},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":448.60912500000001},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1541.4940384615395},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5532.769374999998},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4862.5407692307708},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8952.3823999999968},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1784.3325499999976},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10224.035552884618},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9717.424199999994},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8349.4661249999972},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4608.8738888888865},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3015.0676500000013},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":560.22644230769208},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1497.7685576923077},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4391.2478999999967},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5661.329583333335},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8777.7478749999991},null,{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16337.712607526882},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16161.328155339806},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19010.760241935481},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22297.067419354833},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21607.606874999994},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12910.391682368776},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9411.4606249999997},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1914.0213037634405},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3623.4427222222225},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12796.526935483869},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13912.128870967745},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14558.219902777781},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16205.106908602147},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16057.938834951457},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18899.018306451613},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22182.977903225805},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21488.648124999996},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12833.75954239569},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9352.9797083333342},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1891.4562499999997},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3583.8849999999998},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12662.961021505374},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13771.265322580648},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14399.700972222225},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16072.501209677419},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15954.57941747573},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18774.286370967748},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22068.904354838713},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21981.604568965515},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12757.116675639298},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9294.5072500000006},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1868.8911962365592},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3544.3215555555562},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12529.39510752688},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13630.401774193551},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14241.182041666669},490588.05675975268]
[null,10388,"Umatilla Elec Coop",{"$f":"+Staging!D119","v":0},null,{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":130577.50736163183},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27132.730950171048},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32386.469715144096},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":153029.25146413752},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":337940.64787437191},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":500016.2703626256},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":113811.28539570648},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":110824.04959375001},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95331.395758412837},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":617337.09729293955},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61796.816973379224},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":54746.139870685336},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":316429.22066840832},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":205486.91533136085},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1090605.0376506245},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":635099.98589965363},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":256175.85923332148},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122097.29540624947},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1002656.846485029},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":63399.869330471163},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":206947.81592396169},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":351950.83729190729},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":208110.03846464839},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1134626.5042145145},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":254339.19343027429},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":267894.82421029941},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42707.939072500172},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1563083.0485079503},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76669.970500420633},null,{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":974172.79660371703},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":796686.29746716016},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1276829.5638028462},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":596407.37695312605},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8556.6743811597171},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":742373.73794275348},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":319866.40800254361},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1129535.9200843412},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1577583.6915984948},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1099098.7023176148},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1258956.5259351577},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":472360.9068345867},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":624832.14251562499},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1396752.4849634464},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":917040.86331311555},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":494886.55081451812},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1366267.0523618946},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":479499.22576542397},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1184712.1075526939},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":831342.02037590439},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1571726.269394109},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":494201.08762916503},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":891062.27722900955},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1510370.1122769548},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":268103.27307143051},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":553327.00553935894},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2698539.324300962},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1434058.0199781989},26969148.419005323]
[null,10434,"Vera Irrigation District",{"$f":"+Staging!D125","v":0},null,{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42566.032337962955},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20978.974843749987},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":78106.40314903848},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":138737.98124999998},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51893.127343749999},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28459.624687500018},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38509.880769230724},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17688.825999999994},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49207.586442307671},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":185265.25031249999},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":246305.63249999998},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":200324.45647500004},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49720.539398148117},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26669.551562499986},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":85075.163437499985},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":126963.34199999996},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":58589.244765624964},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42504.268287037048},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41192.086586538484},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18716.428125000013},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51014.463942307724},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":191366.08937500004},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":252697.09759615385},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":207574.9055250001},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40867.972836538378},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46269.700399999965},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":90801.536394230774},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":132183.41400000002},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":69862.842525000029},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46857.290416666619},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37432.854899999984},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22535.087740384617},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53644.598653846144},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":181414.741625},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":280832.66604166664},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":217642.08440000002},null,{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":154852.49521505379},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":146628.81242718443},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":172299.55205645156},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":239046.62951612903},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":171386.62937499999},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":99209.55168236875},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75443.122999999978},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38298.96706989246},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":97301.725277777776},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":343985.38189516123},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":444748.22104838706},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":332678.74719444447},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":162377.961438172},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":152757.33961165044},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":179646.35733870964},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":246542.51032258067},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":178452.39562499998},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":103646.07417227459},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":78152.690875000015},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39344.527553763452},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":99134.793388888909},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":350188.12012096774},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":451275.04995967739},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":340024.18377777789},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":168536.16341397844},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":157554.43961165045},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":185425.8248387097},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":251840.00032258066},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":186959.38564655176},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108153.32907133239},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":81588.508166666652},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40758.062029569897},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":101900.8183333333},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":359670.2904166666},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":462055.70564516133},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":350557.40326388885},7152421.770702403]
[null,10436,"Vigilante Elec Coop",{"$f":"+Staging!D126","v":0},null,{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83692.563981481464},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46520.247812500013},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":61361.387596153836},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":69739.055480769239},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":63652.882890625013},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40012.312115384579},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46043.254687500004},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7396.2431249999981},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24488.418365384612},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106517.22937500005},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73480.725216346254},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":104242.03497500002},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":93241.092083333293},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53851.012760416685},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":70432.029807692321},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64932.872399999993},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":72236.732968750031},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48662.495416666679},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46600.548245192309},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6961.2404999999962},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25098.029807692328},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108577.113125},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75415.119879807651},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":101415.06895000006},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":83396.930144230748},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66256.467199999955},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79252.614519230745},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":72805.540499999974},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":85599.133725000022},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50542.271574074039},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41948.43765},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8966.34026442309},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25693.617403846158},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":89344.521175000045},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95618.3808333333},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":98611.13437499998},null,{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":138592.53810483869},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":112456.07786407767},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":132278.00806451615},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120504.14129032262},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":138647.05000000005},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":82145.706594885574},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62062.792458333344},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28286.517271505378},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46192.404277777779},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":161525.74313172046},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":160909.90620967752},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":183596.74919444448},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":148322.12858870966},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120053.25669902915},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":141402.06883064521},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":128834.83161290326},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":147309.8725},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":84127.80161507403},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62667.182666666668},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27905.242405913974},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46853.263722222255},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":163765.92619623654},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":163267.59604838706},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":180941.6889583334},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":149679.38801075268},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":122699.1561165048},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":150274.65786290314},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":136946.87564516126},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":158954.67452586206},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":85986.366998654077},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":63182.836499999998},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27527.104032258074},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47498.770444444446},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":165939.30760752689},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":165554.30201612905},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":178305.31712499994},4235197.2511914168]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"+Staging!D132","v":0},null,{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2486.0557407407387},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3223.1077083333348},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2492.674831730762},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2713.1235576923073},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2490.6481250000011},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2079.5186057692285},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":609.51237980769201},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":490.9796249999996},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2692.0832692307695},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7523.036250000001},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11668.327572115393},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9532.2136000000028},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2486.0557407407387},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3223.1077083333348},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2492.674831730762},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2795.5421999999985},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2490.6481250000011},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2020.9853703703695},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":609.51237980769201},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":490.9796249999996},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2692.0832692307695},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7523.036250000001},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11668.327572115393},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9532.2136000000028},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2559.5639903846163},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3149.2152999999967},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2492.674831730762},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2795.5421999999985},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2401.8944250000031},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2020.9853703703695},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":648.95040000000063},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":478.52439903846181},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2692.0832692307695},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7544.7144499999995},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11645.874583333338},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9532.2136000000028},null,{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7862.0107258064436},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5801.9275728155326},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6784.9179435483838},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5045.151774193544},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5887.9971874999992},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3968.3842126514114},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2304.2952916666654},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1226.3999327956988},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4332.2543888888886},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13982.67227150538},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15707.78419354839},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15591.86055555556},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7862.0107258064436},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5801.9275728155326},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6784.9179435483838},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5045.151774193544},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5887.9971874999992},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3968.3734858681032},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2304.2952916666654},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1226.3999327956988},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4332.2543888888886},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13982.67227150538},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15707.78419354839},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15591.86055555556},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7862.0107258064563},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5801.9425242718435},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6784.9179435483838},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5045.151774193544},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5812.4231465517232},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3968.3734858681032},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2304.2952916666677},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1226.396774193548},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4332.2543888888886},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13982.672271505375},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15707.784193548398},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15591.86055555556},265411.38444976701]
[null,10502,"Yakama Power",{"$f":"+Staging!D133","v":0},null,{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50421.780509259275},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30095.429947916662},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19241.718533653813},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27830.013750000027},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19696.260390625004},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11840.335456730782},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23722.555600961536},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6261.7336249999971},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16678.443365384621},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37733.081875000011},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":87843.848950000029},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50810.666273148163},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30152.698697916665},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19274.099855769215},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21028.669200000015},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19987.393125000002},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15835.522893518521},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23764.08764423076},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6265.4818750000013},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16816.899134615382},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38132.425937499982},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":87926.976799999946},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":42774.383581730784},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36322.105050000013},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19552.2294951923},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21308.859},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21344.934449999986},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15882.531134259247},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20039.26679999999},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8358.5545673076849},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16822.831538461538},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19972.569174999982},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10459.574166666607},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":88503.258349999975},null,{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120358.08510752689},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75747.067961165027},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":69142.749475806428},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":78755.905161290371},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75170.701562500035},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49865.533216689102},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51499.881999999991},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19774.668817204303},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":38866.947000000007},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95498.188884408635},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79167.542298387154},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":164377.50405555559},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120773.14614247312},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75832.799611650495},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":69191.252459677387},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":78842.530161290342},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75481.557812500032},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50056.770309555854},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51553.262541666649},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19789.618481182802},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39020.708833333323},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95950.450846774154},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79577.907943548373},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":164504.86036111112},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":120910.89346774196},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76122.573786407767},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":69485.517862903202},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79153.933064516124},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75800.542456896539},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50112.002516823683},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51740.140958333315},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19865.383870967737},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":39041.989777777788},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":95913.376209677372},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":79501.422822580658},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":165125.56756944439},2761572.9854093678]
[null,13927,"Kalispel Tribe Utility",{"$f":"+Staging!D134","v":0},null,{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3124.2199038461649},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1826.1501923076867},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":402.06195312499312},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":658.96435096153971},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":437.75800000000083},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1157.3040384615374},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9505.6125000000084},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14970.734999999995},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7757.5949750000091},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3218.0226923076934},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":492.34117187500783},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":788.07064814814385},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":712.93990384615029},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":462.62099999999879},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1216.7469230769232},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9760.138749999991},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":15255.70680288461},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8002.5621000000019},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3329.4369230769121},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2420.7582000000016},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":833.34467592592625},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":900.73918269230671},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":1285.8955769230754},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7226.0363499999949},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18359.946458333332},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8220.8242999999948},null,{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7969.4465860215023},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5548.6050485436808},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8535.4252016129158},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6236.3932258064488},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7234.7459374999953},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4365.650632570655},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5531.2594166666695},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2533.1515456989255},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6181.1558888888885},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22997.343172043013},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31079.341451612901},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22350.595944444442},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8037.6427419354713},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5605.3009708738018},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8628.2233870967721},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6332.2475806451739},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7327.7078124999998},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4414.7685733512772},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5586.9490833333275},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2563.2719758064509},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6247.7282222222211},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23278.403696236554},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31423.297741935476},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22614.274402777777},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8152.9488172042848},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5687.758252427192},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8738.6209274193425},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6408.8288709677345},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8917.9517241379326},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4459.231090174967},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5657.4154583333302},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2589.6557795698927},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6324.091277777773},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23536.355672043021},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31772.045443548384},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22851.490999999987},{"$f":"+SUM(AQ134:BZ134)","v":397719.32455372816}]
[null,10597,"Hermiston, City of",{"$f":"+Staging!D135","v":0},null,{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32587.572083333329},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":75.600364583344046},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47036.259158653855},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31662.456057692318},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26021.710312499999},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19282.265480769231},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14443.547596153843},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3900.6122500000047},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13276.858461538463},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65948.04562499997},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46387.562668269231},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":49704.634524999958},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":32009.118495370352},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":243.19567708332565},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47317.573846153857},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24850.257300000008},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":26270.446015625032},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23304.538287037041},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":14536.20050480769},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":3965.1315},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13429.724326923084},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":66487.15843749998},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46912.967307692285},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50237.742425000011},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25619.143461538475},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6568.3078999999943},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":47622.932524038471},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":25063.562699999973},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":28164.297525000027},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23458.588055555567},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11931.588900000001},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5139.291826923084},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13590.127019230766},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":57598.980074999978},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56801.39104166664},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":50791.322725000027},null,{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68912.215551075293},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53111.086407766998},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":85367.102338709679},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":63898.607903225828},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73203.991874999978},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44493.935572005386},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27133.428291666653},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19588.781922043014},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46463.282833333331},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":160928.71620967743},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":168958.74762096777},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159030.02970833334},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68435.696303763441},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53331.575533980569},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":85699.586975806436},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64159.409032258067},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":73493.534375000047},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44674.617510094205},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27244.215541666665},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19666.979435483874},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46645.678666666674},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":161561.75208333335},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":169625.99600806451},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":159659.26708333337},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68720.991599462388},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53535.692815533956},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":86055.450120967769},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":64413.248225806456},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":74326.168060344862},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44853.132637954252},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":27356.203875000003},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19743.237567204309},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":46835.198666666656},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":162222.21533602147},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":170317.37891129029},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":160308.56869444446},2923975.7212939528]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+Staging!D136","v":0},null,{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17468.403263888875},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4690.4229166666519},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23088.101249999989},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21533.556634615372},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17821.014531250003},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6693.6696394230758},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6854.1486057692437},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":985.77212500000257},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11643.199230769233},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45036.534062500024},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48058.108918269209},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44034.687775000035},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17468.403263888875},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4690.4229166666519},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23088.101249999989},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13888.343699999992},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17821.014531250003},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11668.467430555576},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6854.1486057692437},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":985.77212500000257},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11643.199230769233},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":45036.534062500024},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":48058.108918269209},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44034.687775000035},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8786.1145432692138},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12047.081199999979},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23088.101249999989},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13888.343699999992},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18961.656000000006},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11668.467430555576},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2871.6481500000018},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2527.3289663461528},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11643.199230769233},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34710.144625000023},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":58749.852291666633},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44034.687775000035},null,{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17072.445443548386},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13109.317281553391},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23809.238306451603},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21012.494516129023},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19708.433750000011},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11551.31896366084},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8121.8608333333295},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4688.8311827956968},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17130.816944444439},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65076.196250000037},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60211.279838709634},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51012.162319444476},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17072.445443548386},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13109.317281553391},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23809.238306451603},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21012.494516129023},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19708.433750000011},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11551.31896366084},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8121.8608333333295},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4688.8311827956968},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17130.816944444439},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65076.196250000037},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60211.279838709634},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51012.162319444476},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17072.445443548386},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":13109.317281553391},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23809.238306451603},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21012.494516129023},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19708.431206896563},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11551.31896366084},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8121.8608333333295},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":4688.8311827956968},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":17130.816944444439},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65076.196250000037},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":60211.279838709634},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":51012.162319444476},937513.18434710917]
[null,11680,"Weiser, City of",{"$f":"+Staging!D137","v":0},null,{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11418.728171296312},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6862.0033854166586},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9376.5005048076928},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8945.6971153846243},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9300.3728125000089},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7257.4513461538399},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5111.5302403846154},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2695.1680000000001},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5863.4532692307694},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23015.231874999987},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":21086.538100961548},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":18762.335474999989},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11986.824259259252},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7381.2119791666746},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10032.245697115373},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9411.0983999999808},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9941.0067968750081},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7741.305277777773},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5376.1231730769159},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2803.356124999998},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6115.8527884615378},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23913.430000000015},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":22115.130793269211},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19643.556724999988},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":12379.768677884618},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8060.4755000000096},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10685.118100961545},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10051.905599999991},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":11010.962025000003},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":8126.8540277777802},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":5550.0149249999977},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":2951.7525240384634},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":6379.6219230769229},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24360.339574999998},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23523.582708333357},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20573.606300000014},null,{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36218.080013440864},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30336.504854368923},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33418.800322580661},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":33704.246612903218},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34208.605624999997},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23372.867052489899},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16325.327666666659},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7313.4179435483884},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19337.254333333338},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":62037.571706989234},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":76204.261451612911},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":67430.233722222227},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":36831.455618279557},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":30892.699029126219},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34120.819032258063},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34353.111774193545},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34891.180312500001},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":23784.689717362038},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16609.409249999997},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7430.0903897849457},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19607.640777777779},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":63017.591034946243},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":77311.392943548373},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":68381.622472222225},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":37470.52079301075},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":31457.893980582525},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":34820.218790322586},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35034.918387096775},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":35946.273879310356},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":24195.707873485866},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":16892.38279166666},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":7544.0116935483866},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19889.517444444442},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":63994.076774193549},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":78399.693991935477},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":69379.812486111114},1342163.9025428635]
[null,12026,"Jefferson County PUD #1",{"$f":"+Staging!D138","v":0},null,{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":90085.765000000058},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":129551.36213942313},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":197770.21528846165},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":108101.71750000012},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56084.219447115371},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40869.931442307738},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":9946.239875000012},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19724.064230769232},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44250.886562499967},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":53606.542716346121},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":106569.5735000001},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":91769.522395833264},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":134405.21927884597},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":198535.26329999993},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":111597.08492187492},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":59197.654675925762},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":41752.351947115392},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10123.400499999991},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":20044.542788461542},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":44805.815312500024},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":54444.390144230769},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":107766.38340000002},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":96325.229000000138},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":138708.84374999997},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":201587.88870000016},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":121284.06832499999},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":59538.556666666685},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40598.634825000016},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":10412.793509615376},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":19722.865865384625},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":40422.703425000065},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":56476.273958333368},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":107298.90275000004},null,{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":249989.64090053769},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":348476.91145631077},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":457920.61661290331},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":434843.19290322589},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":393506.30781250005},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":234690.4446433378},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":161870.00083333338},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52537.876075268818},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65562.172277777776},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":138508.91848118274},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":146568.22633064509},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":309901.82636111131},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":250886.75260752684},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":350291.98834951449},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":462676.05657258059},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":439114.77145161282},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":396991.99093750003},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":236088.04796769837},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":162796.52666666664},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52751.988239247308},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65951.535166666668},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":139355.18493279573},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":147729.87737903229},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":311438.88443055563},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":251919.43990591398},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":352022.42504854372},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":466917.65822580643},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":442191.05274193559},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":405815.7759913794},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":236534.79703903102},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":162968.95825000005},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":52653.04186827955},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":65751.354666666652},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":138462.57051075279},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":147292.93221774194},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":311450.44143055554},9044430.1872861367]
[null,10298,"PNGC Aggregate",{"$f":"+Staging!D139","v":1},null,{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},null,{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,Staging!$GD$4:$HM$4,Staging!$GD$3:$HM$3)*1000)","v":0},0]

{"sheet":"Demand Revenues Embedded","index":14,"n_rows":139,"n_cols":81,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Demand Revenues",null,null,null,"Status Quo Demand Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Demand Revenues"]
[null,null,null,null,null,"Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand","Status Quo_Demand",null,"Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":6006146.7507733395},4153229.6551603423,8747761.6970739458,8280076.7555139,6945832.5196120124,4691051.4947281489,3430885.0414682603,804870.24406216922,2516072.3048095,8821208.6044335663,9946187.3847415075,8343359.2103454713,6164288.7139589041,4346449.657100453,9180139.4812366776,7842290.6440878818,7217008.0562980883,5475312.9817489088,3575493.3157812031,824278.75652137399,2617371.5130801196,8963500.4934899528,10484423.796005573,{"$f":"+SUM(AC5:AC139)","v":8238615.8041164968},5786403.021849636,5048991.7464824654,9405974.9001574498,8031429.0580454888,7510937.834453932,5610366.8101108745,3234305.1891648085,923266.52338749846,2663152.9219462224,8407653.912337862,11512924.640411239,8388502.3842137726,null,{"$f":"+SUM(AQ5:AQ139)","v":16045139.687886721},13708221.565593116,18675670.622458417,18076571.592779867,17915464.359846339,10781884.439188596,7845291.8208259251,2294184.0914411368,4649717.487384255,16378476.543737033,17501911.621038649,17553655.467139743,16318406.301312733,13935790.416706203,19222476.550036162,17934416.388886981,18155257.915699854,11517128.505629495,8018728.640975412,2314034.9514406649,4772068.7386874594,16644045.365477443,17890053.916839167,{"$f":"+SUM(BN5:BN139)","v":17544359.43152744},16042541.900687478,14469911.758619152,19591206.045048758,18156651.972476844,18510417.241773639,11696932.180176644,7717000.3304166663,2455220.6019929103,4846732.1153933061,16225892.342365628,19039642.805718392,17813882.313324708,492258988.03053302,null,{"$f":"+SUM(AQ3:BB3)-SUM('Demand Revenues Marginal'!AQ3:BB3)","v":-210399432.89649776}]
[null,"BESID","Customer","JOE",null,{"$f":"+Staging!F4","v":"2025-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+EOMONTH(AB4,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(AC4,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(AD4,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(AE4,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(AF4,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(AG4,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(AH4,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(AI4,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(AJ4,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(AK4,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(AL4,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(AM4,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(AN4,0)+1","v":"2028-09-01"},null,{"$f":"+F4","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+AC4","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01"]
[null,10015,"Asotin County PUD #1",{"$f":"+Staging!D5","v":0},null,{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1799.9256712962958},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":167.34259615384667},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":581.83961538461506},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1209.0429166666672},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":598.79624999999999},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1404.1119230769229},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":454.24170000000004},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":852.30677884615397},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3828.9389423076914},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1980.7178124999989},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3773.7502499999996},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1799.9256712962958},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":167.34259615384667},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":486.84599999999966},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1209.0429166666672},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":658.88972222222219},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1404.1119230769229},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":454.24170000000004},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":852.30677884615397},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3828.9389423076914},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1980.7178124999989},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3773.7502499999996},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1676.0912740384615},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":167.34259615384667},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":486.84599999999966},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1224.1651999999999},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":658.88972222222219},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1342.9547999999998},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":486.67240384615377},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":852.30677884615397},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3482.7093},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2306.0727083333327},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3773.7502499999996},null,{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7085.9687231182797},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4273.8525936199721},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5499.5382258064519},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5325.4667741935482},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5744.0546726190487},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3415.5462180349937},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3115.8673333333331},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1331.7786290322581},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2977.2373888888887},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9425.1439784946233},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10653.285604838708},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10241.886916666665},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7085.9687231182797},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4273.8525936199721},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5499.5382258064519},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5325.4667741935482},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5744.0546726190487},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3415.5462180349937},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3115.8673333333331},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1331.7786290322581},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2977.2373888888887},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9425.1439784946233},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10653.285604838708},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10241.886916666665},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7085.9687231182797},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4273.8525936199721},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5499.5382258064519},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5325.4667741935482},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5746.9144540229881},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3415.5462180349937},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3115.8673333333336},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1331.7786290322581},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2977.2373888888887},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9425.1439784946233},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10653.285604838708},{"$f":"IF($D5=1,0,OFFSET(Staging!$A$1,MATCH($B5,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10241.886916666665},{"$f":"+SUM(AQ5:BZ5)","v":207271.74095734424}]
[null,10024,"Benton County PUD #1",{"$f":"+Staging!D6","v":0},null,{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":149699.41777777791},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":73453.855312499887},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":291354.7670192307},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":231546.18086538449},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20431.04036458366},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":99624.279038461405},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":111389.46288461532},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":99192.652067307674},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":390228.77730769257},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":244514.18031250013},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":88597.413524999982},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":147271.97027777793},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":72370.435312499962},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":295384.92663461511},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":192948.26699999985},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19933.880729166627},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":122448.35078703702},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":110365.58076923061},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":99097.179663461473},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":389762.6809615384},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":243780.2215624997},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":86011.284150000109},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":103000.90100961532},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":107006.35139999971},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":299579.52749999973},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":199876.32809999996},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36754.976400000043},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":124312.73013888887},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":91286.890200000038},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":100354.54709134606},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":312138.9402999999},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":319823.78037037048},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":89331.334725000022},null,{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":446450.03372013144},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":412040.79955963924},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":581331.95908188587},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":597801.38557071937},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":473643.34318452398},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":300015.55956413702},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":242508.25133333329},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":97388.281129032286},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":271147.29124038457},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":779449.25492555869},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":871132.14444892504},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":602253.52079166658},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":444373.17029271217},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":411310.7844694868},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":585384.21569478873},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":600918.93838709651},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":473299.99190476199},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":299242.62675140821},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":241663.64199999991},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":97152.367741935523},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":271203.08951816231},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":779490.79616211739},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":871237.17239247274},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":600251.26841666689},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":442228.06891025632},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":410617.71187239914},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":589596.40117865975},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":607673.08016129036},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":483588.63566091965},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":301124.8714082049},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":242867.30233333338},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":97673.850862282896},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":272522.11068482907},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":783304.18688172032},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":875514.50137992844},{"$f":"IF($D6=1,0,OFFSET(Staging!$A$1,MATCH($B6,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":603722.36500000022},{"$f":"+SUM(AQ6:BZ6)","v":17061122.974615369}]
[null,10025,"Benton REA",{"$f":"+Staging!D7","v":0},null,{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55810.064050925888},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10150.310625000044},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":112727.29009615383},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":107298.11913461547},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32679.633125000066},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39725.790384615437},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5502.0330000000031},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26053.979254807684},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":109202.12557692303},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":121130.3274999999},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":105156.52852499997},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54742.707060185188},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9786.6356250000099},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":115291.71403846155},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":111709.45920000003},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33596.110520833412},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39120.626157407452},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5432.9942999999994},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26007.641490384638},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":109048.39596153839},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":121533.72000000002},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":105950.139975},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56843.976875000037},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9587.3661000000247},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":120098.79721153859},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":114051.18330000003},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32954.100550000017},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39621.989768518542},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5328.8208173077046},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26432.220024038488},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":111353.30410000001},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":120989.45023148153},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":106613.92065000003},null,{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":134111.06002688163},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101789.13020804444},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":211574.44193548386},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":218735.65274193551},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":173306.38032738102},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":113459.77981157474},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60976.347666666683},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27891.551774193555},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63083.3092777778},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":197369.75381720433},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":225683.85159946227},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":223873.99870833324},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":133253.59635752687},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101483.78779472958},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":214219.95822580645},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":221570.92016129039},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":174281.57738095243},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":113782.18382234189},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60850.760666666691},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27863.659435483874},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63134.326763888901},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":197576.29096774181},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":226426.59017473122},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":224925.977125},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":134048.9459811828},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":102741.00066574203},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":219028.99064516139},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":223966.71370967745},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":173872.30867816092},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":114324.43520861375},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":61068.861333333349},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28028.770564516133},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63628.891333333348},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":198693.19575268819},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":227564.491357527},{"$f":"IF($D7=1,0,OFFSET(Staging!$A$1,MATCH($B7,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":225857.36012500004},5284048.8521260349]
[null,10027,"Big Bend Elec Coop",{"$f":"+Staging!D8","v":0},null,{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55863.058912037086},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9864.1724999999442},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66570.275769230881},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":85713.342980769274},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38838.92052083333},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14180.552163461571},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19715.57711538464},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":88.150950000004826},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14600.608317307722},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":120511.28509615392},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":184029.77468750003},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":59063.986350000116},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58091.741018518471},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10705.938749999978},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68396.70028846155},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77616.745799999961},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40652.162656249973},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20651.562638888885},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20772.801923076899},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":543.02505000000269},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15338.600360576964},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":123349.08326923074},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":187866.26031250018},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":61998.559799999886},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44554.28235576921},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20713.329000000012},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69747.154903846153},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":79164.629700000063},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46597.941950000051},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21474.97055555557},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14330.976000000001},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4794.95134615385},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15364.852259615396},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":92207.093000000037},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":215491.12812499999},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63386.600099999996},null,{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131484.9119892474},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63467.245547850158},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":107797.5095161291},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":128781.14387096778},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":106197.94958333331},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57793.814293405143},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64241.485000000022},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30925.644596774207},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45764.663986111147},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":170560.81602150542},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":253582.30258064522},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":172408.29637500012},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":133883.75401881716},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64625.892815533945},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":109763.8227419355},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131133.07048387095},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":108138.3762797619},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58847.461130551819},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":65415.525999999969},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31490.764354838717},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46600.994250000054},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":173678.12172043012},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":258220.03073924754},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":175559.40183333322},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":135402.45249999998},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":65507.0375034674},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":111237.93225806454},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":132954.98741935487},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":112756.83048850577},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":59738.827913862733},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66165.172333333365},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31738.228145161302},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46724.954236111087},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":174265.6416129033},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":260584.18260752689},{"$f":"IF($D8=1,0,OFFSET(Staging!$A$1,MATCH($B8,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":177153.40237500012},4064592.6491225804]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+Staging!D9","v":0},null,{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8221.4275231481624},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16705.918124999986},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12624.977307692297},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23249.930480769239},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19544.895520833321},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17053.541538461552},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10049.261538461551},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3654.9481499999974},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6351.2900480769185},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22246.394423076934},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31620.465624999975},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18104.966999999993},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15290.764513888895},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22045.968750000011},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20106.125480769217},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25089.880799999977},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23733.729895833334},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21084.118703703691},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12155.080384615383},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4347.5893500000011},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7751.125985576924},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26798.100673076955},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36153.348437500026},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23290.902525000016},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17253.80622596154},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27341.61299999999},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24694.143461538464},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25072.775399999995},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24763.050549999996},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21072.969814814813},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11054.887799999993},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4755.4851923076931},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7745.2568509615385},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24270.350800000007},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38618.523125000036},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23266.918874999999},null,{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":59065.055188172053},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57003.088044382785},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67696.063387096772},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69046.313709677444},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68882.437708333324},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45797.607779273225},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34206.978666666677},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11798.515483870962},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16481.333013888889},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58953.655430107523},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63733.142836021507},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69015.910499999984},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67416.66904569896},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63959.93725381414},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":76456.711774193522},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":74004.713064516094},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":73802.976101190463},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48989.874562584104},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36613.734666666664},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12715.112983870969},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18136.260111111118},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64416.754247311859},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69482.718534946267},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":75484.774125000011},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":72560.919690860188},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68225.734535367534},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81833.716451612912},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":73989.683870967754},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":74426.007873563227},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48979.787940780603},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36606.038333333323},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12712.142096774196},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18131.041763888887},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64399.137580645162},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69464.147930107545},{"$f":"IF($D9=1,0,OFFSET(Staging!$A$1,MATCH($B9,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":75463.881541666662},1999952.5778279637]
[null,10044,"Canby, City of",{"$f":"+Staging!D10","v":0},null,{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7500.2842129629817},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6110.17875000002},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12472.710865384632},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11939.545384615372},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30842.433177083352},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11558.412788461543},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3835.8819230769245},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3922.8970499999969},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13517.012884615389},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28905.320192307696},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47766.807812499988},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30336.108674999992},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7692.9764120370237},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6259.1831249999987},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12648.9201923077},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11581.104000000027},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31096.610156250004},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11958.176481481489},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3914.2759615384616},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4178.7334500000006},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13968.665168269225},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30413.040673076921},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":49362.477500000008},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32113.551675000002},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7342.688870192319},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6820.2342000000099},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12808.250192307658},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11719.159799999979},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32157.591549999979},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12071.587592592576},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3754.4694000000059},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4522.2582692307706},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14402.421754807683},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31199.8616},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51509.884351851833},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33826.482599999988},null,{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45228.1954435484},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44951.653148405007},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56303.907741935494},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53289.560161290334},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":79722.313095238103},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36296.084549125175},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22794.405333333332},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10513.924193548384},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25801.589541666668},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":83109.791129032281},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":98537.110470430111},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77333.678124999991},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45501.682419354831},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45161.350901525657},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56550.142258064501},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53514.873225806456},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":80043.303750000006},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36463.93878869449},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22907.045333333339},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10785.917338709676},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26277.12293055555},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":84708.296612903243},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":100222.95151881722},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":79216.898541666669},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45745.243548387094},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45347.648654646327},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56779.494677419316},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53719.553225806412},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81025.227183908035},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36617.957685060559},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23009.128999999994},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11047.707741935486},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26734.761291666659},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":86246.42645161289},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101845.05831989244},{"$f":"IF($D10=1,0,OFFSET(Staging!$A$1,MATCH($B10,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81035.608875000005},1924389.5532073199]
[null,10046,"Central Electric Coop",{"$f":"+Staging!D11","v":0},null,{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":221850.60393518524},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":112879.49156249998},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":229390.14778846165},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":339163.21528846177},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":205980.71151041653},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":153393.16975961538},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":88713.500192307722},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17568.847200000007},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57130.694206730797},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":199496.7135576923},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":234003.3740624999},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":167001.82957500007},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":230322.22488425931},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":118636.54968749994},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":234825.22326923077},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":350458.9311000001},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":213143.08869791651},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":155639.45000000001},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":91668.205961538464},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18365.824199999985},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58521.790985576881},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":203924.36749999988},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":238775.36156249995},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":172712.37607500001},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":240610.10694711539},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":121905.65789999995},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":240115.77374999996},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":358285.28369999991},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":219677.43774999992},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":159625.58624999999},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":95795.620799999946},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18773.482499999998},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":59877.036129807682},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":209920.81909999979},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":241695.74511574066},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":178275.66869999983},null,{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":555251.35065860231},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":419032.18635228847},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":573459.6672580645},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":644174.30290322599},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":584161.86508928565},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":325743.33453566616},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":221276.90200000003},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53002.336774193565},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":96347.329263888925},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":343893.78908602154},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":361563.64868279558},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":366585.87787500001},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":564367.19673387101},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":425120.93775312061},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":579405.76612903224},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":652469.11387096776},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":591677.07660714269},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":330051.50487213995},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":224443.00633333335},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53893.262903225783},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":97943.308180555512},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":349165.24779569893},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":367175.11353494611},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":373103.61700000003},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":573245.46362903237},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":431051.33509015251},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":585194.01322580641},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":660618.61951612891},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":598996.98678160913},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":334247.46037685062},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":227525.59133333329},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54759.899596774194},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":99498.149416666682},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":354303.01467741927},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":372650.92478494626},{"$f":"IF($D11=1,0,OFFSET(Staging!$A$1,MATCH($B11,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":379453.46858333325},13824852.66920512]
[null,10047,"Central Lincoln PUD",{"$f":"+Staging!D12","v":0},null,{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70289.544074074161},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41480.814375000104},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":116596.72326923083},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":154386.46817307689},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":186465.93838541655},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68378.308221153842},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45770.784230769212},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6009.1412999999811},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12661.698389423074},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56141.277307692319},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57934.85906250016},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":42386.83522499993},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69351.651504629772},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40684.154062500071},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":115525.44865384615},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":153135.13890000014},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":185520.45942708329},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67884.991759259254},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45353.867307692337},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5862.365850000001},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12421.13701923079},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55318.733846153991},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57047.683437499989},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41381.995575000008},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67390.595793269313},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39550.200299999953},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":113696.21769230776},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":151498.74810000017},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":184018.67669999987},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66868.50462962962},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44637.654599999951},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5643.3951923076766},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12010.413774038483},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53751.485100000064},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55777.371481481438},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39666.160800000034},null,{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":294993.28180107533},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":270307.2257975036},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":357154.86483870971},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":383486.5393548389},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":483120.6535119047},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":208054.07028263799},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":150708.85133333332},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38767.286693548362},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36484.995708333328},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":103952.3536021506},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":95750.381021505425},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":204194.17108333341},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":294097.81705645169},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":269544.25597780867},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":356133.54725806467},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":382569.46725806454},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":482215.91684523813},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":207482.41122476439},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":150306.88933333335},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38626.532177419365},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36253.871902777806},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":103162.89150537652},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94901.022002688274},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":203231.98695833338},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":292568.93396505376},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":268241.48937586695},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":354389.67290322582},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":381003.71935483871},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":480671.05238505726},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":206506.31868102282},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":149620.59199999998},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38386.172741935465},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":35859.231597222271},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101814.77811827965},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":93450.622661290312},{"$f":"IF($D12=1,0,OFFSET(Staging!$A$1,MATCH($B12,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":201589.05116666664},7849602.919479656]
[null,10055,"Albion, City of",{"$f":"+Staging!D13","v":0},null,{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1402.9356481481482},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":642.75656249999997},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2124.436153846154},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1925.126538461539},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1189.0780729166661},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":765.45846153846173},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":203.73057692307685},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":142.57814999999999},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":258.1257451923077},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":993.59451923076915},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1119.95625},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":674.03377500000022},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1433.1074999999998},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":666.71718750000002},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2153.2733653846144},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1952.5698000000009},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1216.7346354166662},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":783.24148148148151},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":217.17807692307687},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":147.69345000000004},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":266.91223557692308},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1022.6475000000002},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1150.5659375},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":709.18470000000002},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1459.7889182692306},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":686.66130000000032},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2182.1105769230758},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1979.1696000000004},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1284.9860999999996},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":800.99800925925922},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":229.9374},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":153.43153846153842},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":275.69872596153851},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1040.8128000000002},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1191.3374537037041},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":744.33562499999982},null,{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2571.8274327956988},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1866.0023300970875},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3161.1669354838709},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2877.2617741935492},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2314.4647916666663},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1427.0660565275909},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1055.9889999999998},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":340.69782258064521},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":482.01965277777776},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1617.0638709677421},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1801.7425134408602},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1874.2280416666667},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2602.7677150537634},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1890.1877392510401},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3190.299354838709},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2903.914838709678},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2342.2534523809518},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1444.9248721399733},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1069.6216666666664},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":345.9664516129032},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":491.26549999999997},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1648.262419354839},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1834.6541801075268},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1911.2630833333333},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2633.6999462365588},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1909.6996393897368},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3219.4317741935479},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2930.5679032258067},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2410.3018390804591},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1462.7790309555855},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1083.258},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":351.2350806451613},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":500.51134722222213},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1679.452849462366},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1867.5572849462369},{"$f":"IF($D13=1,0,OFFSET(Staging!$A$1,MATCH($B13,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1948.2981250000003},65061.704316005213]
[null,10057,"Ashland, City of",{"$f":"+Staging!D14","v":0},null,{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10373.945115740731},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10867.057500000003},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12083.541634615403},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28242.744322916646},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14544.958365384615},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7378.3430769230654},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4069.1726999999973},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16370.901105769224},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29923.219903846151},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43061.046874999993},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55951.668599999975},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10373.945115740731},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10867.057500000003},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12168.737700000012},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28242.744322916646},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14467.036898148139},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7378.3430769230654},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4069.1726999999973},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16370.901105769224},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29923.219903846151},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43061.046874999993},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55951.668599999975},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10383.449014423086},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10811.443500000019},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12168.737700000012},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28271.604099999975},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14467.036898148139},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7411.3049999999957},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4065.8720192307669},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16370.901105769224},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29768.668499999992},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43157.649467592586},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55951.668599999975},null,{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53100.380292712049},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50660.988776005535},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47777.939801488821},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50795.092282878431},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69188.201041666645},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38690.104723056225},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24157.661282051267},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11969.656129032259},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34570.298303418793},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":105774.15361455746},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":115454.7253360215},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":112464.38770833331},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53100.380292712049},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50660.988776005535},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47777.939801488821},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50794.596129032274},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69188.201041666645},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38689.483969393346},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24157.661282051267},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11969.656129032259},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34570.298303418793},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":105774.15361455746},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":115454.7253360215},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":112464.38770833331},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53104.10532568238},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50664.394785020828},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47777.939801488821},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50794.596129032274},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69225.124770114926},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38689.483969393346},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24155.380333333334},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11970.046327543425},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34570.298303418793},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":105778.81225806451},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":115452.40193399045},{"$f":"IF($D14=1,0,OFFSET(Staging!$A$1,MATCH($B14,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":112464.38770833331},2143853.0333203515]
[null,10059,"Bandon, City of",{"$f":"+Staging!D15","v":0},null,{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3687.8433333333342},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2428.5665624999951},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5954.2537500000044},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10339.908173076907},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2797.3758333333285},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5264.7060576923132},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3143.5292307692293},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":428.96865000000059},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1167.475865384615},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2599.9005769230739},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1966.7528125000038},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1460.475225000002},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3687.8433333333342},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2428.5665624999951},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5954.2537500000044},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10550.239199999987},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2797.3758333333285},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5136.4661111111118},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3143.5292307692293},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":428.96865000000059},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1167.475865384615},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2599.9005769230739},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1966.7528125000038},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1460.475225000002},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3798.7687259615441},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2262.066299999995},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5941.8213461538462},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10538.977499999995},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2762.9124500000016},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5129.0175000000045},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3237.1811999999973},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":401.38471153846143},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1163.5301201923057},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2693.2359999999953},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1851.9890277777763},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1444.378575},null,{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28973.002016129041},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21786.996782246879},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30474.572580645166},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32227.494354838705},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29204.809613095236},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18097.499730821008},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14418.257333333329},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3486.2503225806454},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4497.9443194444457},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11666.860752688173},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12383.802271505374},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21523.533375000003},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28973.002016129041},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21786.996782246879},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30474.572580645166},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32227.494354838705},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29204.809613095236},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18097.504387617766},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14418.257333333329},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3486.2503225806454},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4497.9443194444457},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11666.860752688173},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12383.802271505374},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21523.533375000003},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28961.030067204305},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21777.630291262132},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30463.300161290321},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32217.174354838698},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29158.270459770119},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18090.579730820999},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14412.973666666663},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3484.2103225806468},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4494.3668055555563},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11654.788870967741},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12371.06227150538},{"$f":"IF($D15=1,0,OFFSET(Staging!$A$1,MATCH($B15,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21509.18341666667},686076.62198058178]
[null,10061,"Blaine, City of",{"$f":"+Staging!D16","v":0},null,{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5525.3312962962955},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6248.8724999999849},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10654.556538461529},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10203.589903846154},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7757.5536979166573},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5694.8855288461564},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3472.7740384615386},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1276.2086999999979},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2464.6707932692302},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11061.258173076923},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9026.5043749999895},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9067.0206749999925},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6372.0843518518514},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6738.7003125000001},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11878.856826923085},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10679.368199999997},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8658.2693749999908},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6412.6855092592559},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3843.77653846154},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1414.849649999999},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2777.1118509615385},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12364.33009615385},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9751.750312500013},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9765.8805750000029},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6652.6869471153732},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7863.7103999999945},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13096.418942307697},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11515.984800000022},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9561.8336500000041},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6866.1457407407415},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3856.789199999997},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1687.0039903846146},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3081.0159855769207},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12862.934999999999},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11294.555578703705},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10393.649924999989},null,{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18974.637325268814},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20097.451872399437},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23398.851451612896},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22011.616774193542},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20528.446785714284},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12605.385383580082},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8961.8650000000016},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2864.2148387096763},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4877.411888888887},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19645.781935483872},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17130.145779569884},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18743.545124999986},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20028.59553763441},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21011.940748959787},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24902.191935483883},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23081.52612903226},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21721.741994047614},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13254.328640646028},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9462.2880000000023},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3061.1584677419351},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5287.2174722222226},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21177.806827956992},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18427.202782258071},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19831.194291666678},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21092.665900537631},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21928.201664355052},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26398.247419354848},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24150.381290322599},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22791.110028735635},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13887.084872139973},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9950.6293333333324},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3253.3654032258059},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5685.2140277777771},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22658.207580645158},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19667.974327956992},{"$f":"IF($D16=1,0,OFFSET(Staging!$A$1,MATCH($B16,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20836.32870833332},603385.9575447893]
[null,10062,"Bonners Ferry, City of",{"$f":"+Staging!D17","v":0},null,{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2608.3676851851901},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2691.3168750000041},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17072.903653846151},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9106.1472115384622},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13878.788802083325},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4096.3987980769216},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3181.4982692307744},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":740.27257211538574},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4575.9678846153793},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2391.0928125000046},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2719.4738657407506},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2754.1068750000059},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17188.38807692306},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6629.5679999999966},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13990.872135416663},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5610.1817592592597},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3232.9148076923098},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":766.6664663461537},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4660.8182692307737},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2452.4193749999877},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":553.36944711538501},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4945.5665999999937},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17309.526057692288},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6712.605300000002},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14370.464200000011},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5682.5534259259257},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2248.9367999999999},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":793.06036057692324},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2430.5865999999919},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4871.2068287036982},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},null,{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20797.004474313024},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18718.602409847437},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31866.641439205949},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23907.650024813895},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28098.443035714277},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14623.351755357695},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9964.0690769230823},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2538.808790322581},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5762.7061111111116},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20620.638684863516},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21928.8409139785},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18295.290666666675},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20982.855495818403},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18864.539219833576},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32041.625471464009},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24060.802580645162},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28265.367142857132},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14729.017946762375},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10045.978743589747},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2571.4762096774198},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5818.2458333333334},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20808.041050454929},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22126.482150537628},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18517.75983333333},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21163.373540115801},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19011.938529819683},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32222.264665012397},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24220.908225806455},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28301.729626436794},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14835.84486466278},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10131.942333333334},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2601.2601674937969},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5873.7830694444456},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20992.539569892469},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22317.317831541211},{"$f":"IF($D17=1,0,OFFSET(Staging!$A$1,MATCH($B17,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18740.219041666671},656367.36052665068]
[null,10064,"Burley, City of",{"$f":"+Staging!D18","v":0},null,{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17630.483472222222},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2319.744375000007},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13648.474615384623},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15356.209615384603},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7640.9450000000124},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8162.3063461538513},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4073.1519230769236},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":293.83140000000304},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6151.7825000000039},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21331.131153846174},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17809.2184375},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9174.5706750000027},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17819.029814814843},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2475.7443749999984},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13862.008269230775},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14497.49730000001},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7830.6460416666787},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9015.2542592592545},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4156.5213461538488},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":321.71054999999939},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6216.5366105769208},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21562.53865384615},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18038.278124999983},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9382.6620000000257},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16726.844615384605},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3643.9766999999883},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14070.037500000004},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14693.293499999994},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9143.4848500000171},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9136.9309259259226},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3621.6708000000049},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":588.46399038461448},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6281.0411538461503},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20248.012800000008},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19787.048425925928},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9597.02707499998},null,{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39887.208723118281},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26587.956282940373},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36131.06048387097},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31789.643387096774},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32935.1911309524},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22052.000323014814},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15005.950666666666},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4271.886129032262},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15434.364500000009},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51604.802043010764},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52936.326747311839},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40046.04333333332},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40091.875107526888},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26755.839112343958},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36360.799516129046},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31994.725645161307},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33138.382202380948},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22181.221776581428},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15095.960000000005},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4302.6945161290323},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15504.999888888886},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51860.203118279569},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53190.090766129033},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40276.140583333356},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40296.533440860192},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26923.715450762818},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36584.966774193555},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32204.974838709666},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34222.937528735645},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22310.918223418565},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15182.999333333337},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4332.3677419354826},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15575.411527777776},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52108.744247311835},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53449.351478494624},{"$f":"IF($D18=1,0,OFFSET(Staging!$A$1,MATCH($B18,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40512.601208333333},1113140.8877770989]
[null,10065,"Cascade Locks, City of",{"$f":"+Staging!D19","v":0},null,{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3840.5606018518547},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1701.9234374999987},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6710.3798076923094},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4286.7444230769224},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7545.6881770833425},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1124.4085096153822},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2740.1296153846133},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":511.7748000000002},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1220.9693269230759},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2249.9145192307683},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4613.028437500001},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4188.5885250000038},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4273.4212962962947},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2027.0981250000029},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7184.93971153846},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4582.5701999999983},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7853.412968749999},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1374.380879629626},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3049.6505769230807},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":624.27569999999957},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1205.2681009615389},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2182.8501923076942},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4568.3006250000053},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4134.4908749999995},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4222.719615384618},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2102.3145000000036},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7249.5692307692261},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4634.6862000000056},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7948.2102500000001},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1385.7300000000018},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3054.1896000000015},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":635.10937500000034},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1192.3637500000011},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2064.0038999999992},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4596.7365046296309},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4087.2764250000032},null,{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8498.489623655918},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6318.7269902912594},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11429.831451612901},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9439.6304838709657},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12511.262053571438},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3588.2062718707921},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4459.7593333333325},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1029.3541129032262},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1925.9952499999995},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6045.1956989247274},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7606.4135752688189},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7514.7475416666693},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9077.2089650537637},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6781.5926213592275},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12032.742903225804},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9877.2109677419376},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12933.255803571428},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3902.6378465679641},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4817.4353333333356},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1133.2008064516126},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1917.2466250000009},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6008.2656451612911},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7589.4269086021559},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7491.5446250000014},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9139.2425000000003},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6825.0302912621373},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12122.740322580639},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9950.2624193548418},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13041.529683908042},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3924.1010228802156},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4853.0386666666673},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1139.8815322580645},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1910.0344166666673},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5983.9432795698904},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7574.2382258064517},{"$f":"IF($D19=1,0,OFFSET(Staging!$A$1,MATCH($B19,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7469.6362916666676},247863.06009065884]
[null,10066,"Centralia, City of",{"$f":"+Staging!D20","v":0},null,{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25526.951826923101},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23475.11161458338},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6261.4438942307661},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3949.9603846153914},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1827.3274500000048},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10551.0732451923},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13107.947019230776},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58347.990312500027},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2748.7091250000353},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24918.021634615419},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22914.512812499986},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5962.5891666666412},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3732.6490384615549},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1758.6126000000015},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11132.491923076919},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15138.984134615412},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60689.13375000003},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4867.0677000000469},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24395.914903846162},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22439.267150000029},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5679.2215740740712},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3486.8922000000089},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1748.8292307692318},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11667.069399038464},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16606.255200000018},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63188.1734490741},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6819.5662500000144},null,{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":88201.007389486287},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64769.152094313467},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":90345.235099255602},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64555.457729528527},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":110168.85392857145},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52496.167152396738},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43058.269974358984},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13389.538629032259},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23553.350689102561},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":76958.716827956989},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":106984.55965053766},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":74994.674750000035},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":87756.104970131462},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64353.209791955633},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":89790.286389578163},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64031.847903225826},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":109654.02315476192},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52187.28995214594},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":42860.405641025653},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13328.882903225807},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24148.291994658113},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":79046.470430107554},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":109380.67282258069},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77172.691708333368},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":87374.46280810592},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63992.804355062413},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":89314.600905707222},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63585.598064516162},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":109214.17778735636},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51926.583841782573},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":42694.794999999998},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13274.064336228288},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24694.49557799146},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":80974.448172043019},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":111571.19974761055},{"$f":"IF($D20=1,0,OFFSET(Staging!$A$1,MATCH($B20,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":79176.517500000016},2440978.9096726743]
[null,10067,"Cheney, City of",{"$f":"+Staging!D21","v":0},null,{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30718.259097222217},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29886.528749999998},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29448.066923076916},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38967.960288461516},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24151.380416666674},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21342.319663461531},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18127.103076923071},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6050.3824499999982},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9337.1520432692305},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40772.323076923065},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37941.863749999997},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":49883.159850000004},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31656.692430555566},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30891.339374999992},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30750.147692307703},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40324.806600000004},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30856.443593749998},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22045.117685185185},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18600.373846153845},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6199.804799999999},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9601.7321153846133},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41815.950865384613},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38999.0234375},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50956.508849999998},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32514.439951923079},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31964.364900000004},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32074.788461538461},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41723.798699999992},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32992.419600000023},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22750.373009259256},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19049.652600000001},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6381.2303365384614},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9873.4807932692311},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":42715.363200000007},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40246.205578703702},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52065.725774999999},null,{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53310.782620967744},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52841.107572815519},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52228.537741935485},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":59193.279838709663},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":49152.632708333331},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34825.854643337814},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26920.219333333327},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9578.9433870967714},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16732.668902777779},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64540.095268817196},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64899.709018817208},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":72148.523333333345},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54328.688118279584},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53899.170540915402},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53581.51612903225},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60611.711129032257},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55909.31226190475},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":35554.913432032306},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27425.577666666661},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9744.6495161290313},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17023.481750000003},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":65678.529731182789},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66055.709905913987},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":73335.905208333337},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55370.561666666676},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54975.953509015257},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54957.046935483857},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":62061.088548387081},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58036.131609195407},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36294.347563930016},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27941.499666666674},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9914.4342741935488},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17321.462055555556},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66847.172311827962},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67237.199354838696},{"$f":"IF($D21=1,0,OFFSET(Staging!$A$1,MATCH($B21,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":74559.13708333332},1715037.5543387921]
[null,10068,"Chewelah, City of",{"$f":"+Staging!D22","v":0},null,{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1800.0449999999987},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3883.4247115384615},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4543.0326923076937},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2849.5786458333314},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1864.3245192307681},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1943.8142307692317},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":498.08639999999991},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":946.60879807692288},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6624.8346153846132},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5684.2296875000029},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4307.4312750000017},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1800.0449999999987},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3883.4247115384615},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3807.9252000000001},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2849.5786458333314},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2243.4095370370369},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1943.8142307692317},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":498.08639999999991},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":946.60879807692288},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6624.8346153846132},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5684.2296875000029},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4307.4312750000017},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2376.6911999999993},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3883.4247115384615},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3807.9252000000001},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3123.9508000000019},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2243.4095370370369},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1680.2676000000008},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":586.02923076923082},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":946.60879807692288},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6012.0951999999979},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6276.7945138888899},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4307.4312750000017},null,{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6844.1949327956972},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6243.4770041608872},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7240.0998387096779},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8479.8704838709691},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6671.7203869047617},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4425.4098519515483},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3716.7643333333349},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1124.400564516129},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2195.4101388888885},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10840.509193548385},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10405.146706989246},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8137.0139166666695},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6844.1949327956972},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6243.4770041608872},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7240.0998387096779},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8479.8704838709691},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6671.7203869047617},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4425.4098519515483},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3716.7643333333349},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1124.400564516129},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2195.4101388888885},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10840.509193548385},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10405.146706989246},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8137.0139166666695},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6844.1949327956972},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6243.4770041608845},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7240.0998387096779},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8479.8704838709691},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6834.7798275862078},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4425.4098519515483},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3716.7643333333349},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1124.4005645161292},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2195.4101388888885},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10840.509193548385},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10405.146706989246},{"$f":"IF($D22=1,0,OFFSET(Staging!$A$1,MATCH($B22,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8137.0139166666695},229135.11149769]
[null,10070,"Declo, City of",{"$f":"+Staging!D23","v":0},null,{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1022.7231712962963},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":357.82499999999965},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":824.68730769230717},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":762.35278846153835},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":584.51458333333346},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":496.842692307692},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":278.77384615384636},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69.245250000000027},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":390.18127403846142},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1391.6392307692308},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1537.43625},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1922.223225},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1026.4391898148147},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":355.82624999999985},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":827.3039423076923},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":759.37139999999988},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":587.28864583333348},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":497.85555555555538},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":277.7584615384618},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69.905699999999982},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":391.35596153846137},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1389.3016346153847},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1541.3562500000003},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1926.8120250000006},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1022.6341105769228},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":364.06889999999981},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":824.29413461538434},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":761.73210000000006},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":577.42195000000027},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":499.8738888888887},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":276.6654000000002},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70.772307692307663},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":390.73634615384611},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1383.8244000000002},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1548.5145601851855},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1931.3829000000005},null,{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2021.3673655913976},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1271.5644382801659},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1645.7353225806453},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1538.5261290322578},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1562.2575297619048},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1049.1669986541049},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":745.91000000000031},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":260.08080645161283},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":619.37231944444443},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2303.9271505376346},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2536.4843413978497},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2998.9122500000003},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2025.2721370967745},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1269.7080166435505},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1648.5022580645161},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1541.0506451612903},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1565.1797023809524},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1047.8025572005386},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":744.96400000000017},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":260.7731451612903},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":620.58802777777771},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2301.8082795698929},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2540.6539516129033},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3003.771916666667},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2029.1849596774191},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1272.5251040221913},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1645.6367741935483},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1543.561290322581},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1555.245143678161},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1049.8888021534322},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":746.66166666666686},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":260.44548387096773},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":620.01373611111103},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2305.7294086021507},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2538.4450000000006},{"$f":"IF($D23=1,0,OFFSET(Staging!$A$1,MATCH($B23,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3008.6315833333338},55699.348241699729]
[null,10071,"Drain, City of",{"$f":"+Staging!D24","v":0},null,{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":801.27342592592618},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1043.6278124999985},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1629.5532692307693},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1758.0095192307676},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1411.8997395833328},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1583.8815384615375},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1028.508461538461},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":195.33374999999967},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1078.8369230769224},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2475.5718750000005},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152.70307499999899},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":750.76053240740725},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1003.1775000000002},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1629.5532692307693},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1695.5759999999989},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1411.8997395833328},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1611.1265740740728},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1028.508461538461},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":195.33374999999967},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1078.8369230769224},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2475.5718750000005},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152.70307499999899},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":701.00278846153833},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1045.2077999999999},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1629.5532692307693},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1695.5759999999989},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1490.3810500000013},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1611.1265740740728},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1006.6386000000002},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":195.33374999999967},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1020.7599999999996},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2529.8926851851857},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152.70307499999899},null,{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6934.8500403225817},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5977.5283772538123},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6682.626774193548},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6489.0120967741932},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7213.6593154761913},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4516.8507133243593},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3268.4446666666668},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":841.09967741935452},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1213.818888888889},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4767.7438172043012},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5643.5888306451607},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5212.5501666666678},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6888.9589112903232},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5940.529764216365},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6682.626774193548},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6489.0120967741932},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7213.6593154761913},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4516.8507133243593},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3268.4446666666668},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":841.09967741935452},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1213.818888888889},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4767.7438172043012},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5643.5888306451607},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5212.5501666666678},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6888.9508602150554},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5940.5362552011093},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6682.626774193548},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6489.0120967741932},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7280.1835344827605},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4516.8507133243593},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3268.4446666666668},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":841.10104838709651},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1213.818888888889},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4767.7438172043012},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5643.5888306451625},{"$f":"IF($D24=1,0,OFFSET(Staging!$A$1,MATCH($B24,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5212.5501666666678},176186.06464025157]
[null,10072,"Ellensburg, City of",{"$f":"+Staging!D25","v":0},null,{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":35693.980162037013},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21406.027500000029},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43347.169038461521},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":49902.062307692308},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41823.517552083336},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23652.011057692325},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21132.381346153841},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8589.0273000000034},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20149.875096153857},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66860.985096153861},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":98185.480312500003},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":71780.41154999999},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40740.84634259258},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22934.608124999992},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46439.949807692305},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44922.895500000028},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44594.665885416674},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28750.165185185189},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22140.150576923079},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9015.9355500000074},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20929.957956730759},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68422.397692307684},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":105886.02937499998},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":72671.660474999968},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34413.039567307707},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29216.877300000026},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46870.230288461527},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45228.019200000017},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47063.5406},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28924.887175925942},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19336.455600000016},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10158.182451923085},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21153.273365384623},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":62619.367800000044},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":113010.21423611115},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":73637.298150000002},null,{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":75935.696962365575},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64714.403883495179},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":71299.985483870958},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":80410.658870967745},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":75520.845327380986},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46978.753055181718},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34360.113333333335},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14768.156370967747},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33284.632333333342},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":125852.14338709677},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":149113.29228494622},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":112676.90850000001},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81432.222405913955},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67051.865908460473},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":74890.421612903228},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":83388.644677419405},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":78849.808392857158},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48548.000430686392},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":35475.718666666668},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15327.053306451618},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34215.467138888882},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":127706.03370967743},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":157134.39799731178},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":113619.33529166662},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81792.089368279558},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67338.981636615834},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":75337.012580645154},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":83731.514193548399},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":80334.051781609203},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48739.017577388986},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":35628.090666666678},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15459.457258064524},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34451.580569444443},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":128379.65607526882},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":157923.76428763443},{"$f":"IF($D25=1,0,OFFSET(Staging!$A$1,MATCH($B25,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":114629.41900000002},2726299.1943270089]
[null,10074,"Forest Grove, City of",{"$f":"+Staging!D26","v":0},null,{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12448.483124999977},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33335.640288461531},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16404.905192307688},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14287.146778846112},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2593.4826923076826},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4877.0229000000027},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18299.238846153839},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54962.141538461525},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":90019.29343749999},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":65089.313774999951},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12425.314687500013},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33402.289903846133},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16003.972200000018},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14477.288749999998},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2567.6221153846168},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4880.8045500000071},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19015.690649038468},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57504.662115384635},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":93165.568124999976},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67645.902750000008},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12523.633199999969},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33118.147788461552},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15653.376000000046},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14298.962592592594},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2244.1122000000114},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4927.6101923076976},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19456.56420673076},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58433.844099999988},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":95746.880185185175},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69181.376174999983},null,{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":59009.507241636791},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68623.549545769754},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":99197.500248138938},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77105.737022332512},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":72124.191934523828},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52303.920969562037},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34797.315384615373},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13811.256532258063},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32741.502922008542},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":118644.73728287841},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":148529.10756720431},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":116212.14670833331},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":59021.849540023919},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68870.927465325949},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":99595.999602977638},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77421.728870967767},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":72234.674077380972},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52424.382480933164},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34909.17071794872},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13873.473790322585},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33553.392227564116},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":121585.03201406122},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152099.99771505376},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":119197.69487500004},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58863.047516542589},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68756.768488210801},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":99616.297655086877},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77265.38225806455},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":72042.443706896578},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52421.043040227327},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34907.066333333343},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13859.984838709684},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34066.804005341874},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":123571.28026881721},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":154287.57688321386},{"$f":"IF($D26=1,0,OFFSET(Staging!$A$1,MATCH($B26,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":121059.15633333332},2708605.6480646003]
[null,10076,"Heyburn, City of",{"$f":"+Staging!D27","v":0},null,{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6921.8193749999964},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1228.695000000002},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6168.885576923075},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4404.2212499999951},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2808.0237499999998},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2458.9704326923056},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1965.7338461538434},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":813.15675000000124},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2589.9966105769226},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7663.2354807692282},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8335.8493750000016},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8990.032799999999},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7317.4228240740658},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1549.6771874999936},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6582.2324999999983},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4692.5297999999893},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3194.5851562499952},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2751.74921296296},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2140.8686538461557},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":877.97519999999975},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2707.3319711538438},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8073.548942307687},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8761.4450000000015},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9444.1985249999943},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7614.8450961538383},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1954.4498999999967},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6989.9529807692279},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5067.881099999996},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3717.4858500000028},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2996.6483333333326},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2275.0992000000001},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":966.90850961538411},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2828.2430288461537},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8334.7469999999994},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9349.7886805555572},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9905.5163249999914},null,{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14439.708158602154},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9590.8648543689342},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13661.262580645162},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9994.1154838709663},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12316.669375000001},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7445.2866756392959},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5559.2423333333309},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1630.3068548387109},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3889.8489999999983},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12782.726397849461},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15223.45237903226},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15121.151583333334},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14846.40017473118},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9918.2895977808548},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14083.686451612903},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10375.428387096767},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12708.856964285709},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7690.3645760430682},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5738.4836666666697},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1697.5295161290321},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4011.397458333332},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13211.006236559135},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15668.735927419359},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15593.674499999992},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15271.062190860206},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10245.714341192788},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14500.477903225803},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10756.741290322578},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13221.891091954025},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7938.9024764468368},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5925.6450000000023},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1765.7708064516128},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4136.5234305555541},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13657.397956989242},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16120.380913978493},{"$f":"IF($D27=1,0,OFFSET(Staging!$A$1,MATCH($B27,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16073.347499999996},376812.34403514868]
[null,10078,"McCleary, City of",{"$f":"+Staging!D28","v":0},null,{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6846.4452083333308},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6611.511562499998},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7552.3531730769191},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4381.8447115384633},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10184.634218750003},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4706.0824038461542},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2984.2153846153838},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1029.7715999999996},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1060.359855769231},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1988.4812500000019},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6277.6962500000036},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4540.6713749999999},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6891.9941666666655},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6638.6409375000012},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7593.4194230769199},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4200.3819000000012},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10232.984166666669},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4851.6488425925918},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2998.1515384615382},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1036.8758999999998},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1068.3933413461527},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2005.2074038461524},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6293.1771874999986},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4571.7891750000026},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6706.8561298076947},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6853.2281999999977},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7616.1827884615359},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4212.9464999999973},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10300.184849999998},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4872.7692592592593},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2919.8927999999992},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1074.2831249999999},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1071.7108653846155},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1829.8028999999983},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6500.6882175925948},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4598.5332750000007},null,{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18226.289879032254},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15073.514063800278},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17942.560806451605},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13042.545000000002},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22415.641904761906},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11823.201857335129},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7266.4423333333325},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2688.8749193548392},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3470.0790833333335},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11041.339193548391},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12069.634556451616},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15919.152666666667},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18282.10798387097},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15109.636393897365},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17993.934838709676},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13082.964999999998},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22472.876458333332},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11855.664387617766},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7284.4786666666669},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2697.7670161290321},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3480.9259861111104},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11067.959032258066},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12095.867997311831},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15962.710416666667},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18310.447768817205},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15140.306296809982},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18024.371129032257},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13103.126451612901},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22517.209281609194},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11880.880942126512},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7298.6319999999987},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2702.6325806451614},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3486.3606250000007},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11093.929408602151},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12115.36327956989},{"$f":"IF($D28=1,0,OFFSET(Staging!$A$1,MATCH($B28,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15998.829291666665},454038.25949713372]
[null,10079,"McMinnville, City of",{"$f":"+Staging!D29","v":0},null,{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":99216.973425925826},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":116195.68593750001},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131185.42384615383},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":130398.75692307697},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":85121.223269230773},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55809.841153846137},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28281.680250000034},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48601.464687499989},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":122726.29538461525},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":161067.60906249998},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":160972.236},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":97973.715648148122},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":114972.88968750004},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":129418.74807692299},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":122926.26719999999},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":87686.972222222146},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55212.610961538405},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28075.828950000025},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48252.509350961518},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":121391.38278846141},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":159601.19218750001},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":159551.4646500001},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":90689.636730769154},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":119227.55129999999},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":127643.11067307685},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":121399.73280000007},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4762.671900000043},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":86772.25874999995},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51940.924199999936},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28888.574855769235},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47901.841466346152},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":113570.70889999987},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":164826.74331018509},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":158123.89972500002},null,{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":308718.52591099154},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":290689.63392857148},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":392017.57492555835},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":355651.47686104215},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":300186.48297619045},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":213168.28064654724},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":165221.05938461536},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56410.923145161323},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":92481.281144230743},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":352256.92658395355},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":386220.78588709678},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":419771.60345833329},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":307599.12855884101},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":289610.54666088766},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":390417.24766749382},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":354391.62967741938},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":298668.03401785711},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":212267.73946612823},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":164679.48905128203},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56230.454435483916},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":92168.108213675194},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":351084.84997105034},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":384918.44623655919},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":418509.79300000001},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":306564.6110783706},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":288468.7804160887},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":388861.02168734488},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":352995.93290322588},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":315265.75060344831},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":211466.99808733363},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":164177.0716666666},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56032.519596774204},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":91853.386435897439},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":350023.15510752681},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":383516.77869772987},{"$f":"IF($D29=1,0,OFFSET(Staging!$A$1,MATCH($B29,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":417241.94779166672},9979807.9758810438]
[null,10080,"Milton, Town of",{"$f":"+Staging!D30","v":0},null,{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8434.6335576923102},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6838.4512500000055},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2450.7301041666701},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":318.08711538461802},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1272.9432692307714},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1102.7219999999998},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3315.9319711538456},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9574.4599038461602},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11656.732499999996},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8166.2714999999989},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8392.2928846153736},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6695.5901999999942},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2413.6445312500077},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":344.7585648148189},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1252.1532692307728},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1110.7264500000003},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3331.1856971153857},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9627.7019230769274},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11712.868124999999},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8228.829749999999},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8356.9750961538357},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6658.3349999999937},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2785.9791999999979},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":318.45615740740669},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1194.4943999999991},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1134.6175961538461},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3346.1855528846154},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9580.9046999999919},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11854.732199074078},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8283.1604249999928},null,{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12785.630846774195},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14042.609375866845},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22594.575322580644},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19212.26822580646},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17756.97020833334},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8752.6637415881614},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6407.2139999999999},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2372.8216129032262},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5305.7887222222225},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19777.005806451612},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20157.796505376344},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16984.485208333335},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12742.058427419353},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14011.231955617197},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22556.391612903208},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19177.424354838706},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17723.665446428578},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8731.2657604306896},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6388.3380000000034},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2380.3139516129027},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5320.2280555555562},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19827.266075268817},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20210.742849462364},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17043.229416666665},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12699.927150537635},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13976.362385575587},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22525.129032258053},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19143.752580645152},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18057.367068965508},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8707.2273755047117},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6372.717999999998},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2388.6850806451612},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5334.433694444444},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19870.666397849458},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20256.43732526882},{"$f":"IF($D30=1,0,OFFSET(Staging!$A$1,MATCH($B30,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17093.847624999995},498688.53919913486]
[null,10081,"Milton-Freewater, City of",{"$f":"+Staging!D31","v":0},null,{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20068.638461538474},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2284.2426923077028},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1725.4388541666619},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7066.9169230769176},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1799.7692307692344},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5396.9446634615351},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7832.9217307692224},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11078.961250000006},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7729.4930249999989},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20068.638461538474},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2787.328800000002},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1725.4388541666619},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6825.3225462963019},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1799.7692307692344},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5396.9446634615351},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7832.9217307692224},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11078.961250000006},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7729.4930249999989},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20068.638461538463},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2787.3287999999925},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2005.5025999999905},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6825.3225462962901},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1944.5646000000004},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5396.9446634615351},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8044.5854000000045},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10842.211851851856},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7729.4930249999989},null,{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33001.941677120667},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28159.756757975028},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46997.624925558317},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36829.259925558326},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39582.557410714282},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25471.672194326533},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18185.911051282055},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3717.6175806451615},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14548.75836645299},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36905.02760545905},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44541.006586021518},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33861.539916666668},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33001.941677120667},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28159.756757975028},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46997.624925558317},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36927.498387096784},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39582.557410714282},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25407.906168685513},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18185.911051282055},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3717.6175806451615},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14548.75836645299},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36905.02760545905},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44541.006586021518},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33861.539916666668},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33092.215769230781},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28102.445825242718},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47049.814751861049},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36896.70483870968},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39922.823362068957},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25448.135718558391},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18227.792000000001},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3701.0425806451622},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14548.75836645299},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37021.173333333325},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44447.997326762255},{"$f":"IF($D31=1,0,OFFSET(Staging!$A$1,MATCH($B31,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33861.539916666668},1085960.2642209907]
[null,10082,"Minidoka, City of",{"$f":"+Staging!D32","v":0},null,{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":199.34775462962949},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":102.17999999999998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":120.66346153846153},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":194.9636538461539},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":125.71546874999997},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60.716346153846125},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46.974230769230786},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13.237050000000018},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39.844711538461539},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":168.65538461538452},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":162.61874999999998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":212.14237500000002},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":199.34775462962949},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":102.17999999999998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":120.66346153846153},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":157.14779999999999},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":125.71546874999997},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77.433518518518454},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46.974230769230786},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13.237050000000018},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39.844711538461539},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":168.65538461538452},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":162.61874999999998},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":212.14237500000002},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":175.45228365384605},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":125.7984},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":120.66346153846153},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":157.14779999999999},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":145.99974999999989},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77.433518518518454},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":35.758800000000008},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16.572548076923098},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39.844711538461539},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":146.89279999999994},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":184.19916666666663},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":212.14237500000002},null,{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":626.83256720430097},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":478.32715672676824},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":449.57016129032274},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":453.17145161290347},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":483.55151785714281},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":316.10802153432024},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":251.60666666666671},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":89.772338709677442},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":119.86287499999999},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":353.59166666666664},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":413.53629032258061},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":552.92650000000003},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":626.83256720430097},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":478.32715672676824},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":449.57016129032274},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":453.17145161290347},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":483.55151785714281},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":316.10802153432024},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":251.60666666666671},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":89.772338709677442},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":119.86287499999999},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":353.59166666666664},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":413.53629032258061},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":552.92650000000003},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":626.83256720430097},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":478.32715672676841},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":449.57016129032274},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":453.17145161290347},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":498.95635057471253},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":316.10802153432024},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":251.60666666666671},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":89.772338709677427},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":119.86287499999999},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":353.59166666666664},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":413.53629032258061},{"$f":"IF($D32=1,0,OFFSET(Staging!$A$1,MATCH($B32,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":552.92650000000003},13781.976473491623]
[null,10089,"Richland, City of",{"$f":"+Staging!D36","v":0},null,{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40467.52874999975},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5875.8135576922405},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15295.778365384527},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29401.813269230748},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33052.070312499978},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":78938.691057692209},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":124111.51812499989},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":59171.823150000018},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41399.728557692251},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7837.3691999999983},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13688.576944444452},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28629.841730769254},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32717.336009615388},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77983.891923076939},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":123279.49812499998},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57994.168575000003},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43154.866730769179},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9037.8819000000822},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13425.056296296307},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28642.264200000023},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32627.29384615384},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77340.16150000006},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":123132.55710648143},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57345.785475000121},null,{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":173233.07845430117},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":179913.01281553385},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":230747.49306451582},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":232441.20225806453},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":219053.28889880938},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":132936.70656796763},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":98963.15},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39243.008387096757},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":113745.32873611111},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":339540.75134408596},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":393911.28780913976},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":314879.004625},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":171406.38608870973},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":178760.32427184464},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":231627.74241935473},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":232819.8588709677},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":217807.56270833328},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":132144.35725437413},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":98245.623666666681},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39028.190080645159},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":113442.44084722223},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":338688.14526881714},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":393166.37452956982},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":313807.18920833315},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":170427.59271505382},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":178270.02773925106},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":233284.97},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":233959.80274193545},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":237821.70186781607},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131894.51079407803},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":97941.418666666694},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38951.579032258051},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":113360.97098611113},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":338378.18935483886},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":392856.51341397845},{"$f":"IF($D36=1,0,OFFSET(Staging!$A$1,MATCH($B36,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":313216.97870833345},7409915.7641957849]
[null,10095,"Sumas, Town of",{"$f":"+Staging!D39","v":0},null,{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3204.1924305555558},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2465.616562499999},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2045.2050000000024},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2261.2583653846159},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1621.4535416666658},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":380.07600961538282},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":893.41788461538624},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37.102500000000504},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":245.95288461538402},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1282.4981730769232},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":552.1993749999981},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":968.00377499999956},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3176.5580092592591},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2446.9818749999972},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2019.9876923076929},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1970.3976000000027},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1609.7268229166707},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":543.5643981481478},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":885.76442307692321},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34.445399999999623},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":240.82384615384689},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1258.2075000000009},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":535.76906250000081},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":947.12114999999733},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2896.9425480769269},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2662.8615000000018},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2005.6300961538441},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1962.3222000000014},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1607.6650500000012},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":537.7496759259252},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":762.01620000000014},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81.504374999999612},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":237.56225961538371},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":964.90509999999972},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":788.47918981481621},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":927.52912500000355},null,{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9687.2308870967754},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9275.922274618586},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10362.529677419352},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9355.627903225808},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8574.7672916666652},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5238.710094212649},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4277.1776666666674},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1555.7111290322582},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2650.5673611111101},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9630.0331182795726},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8561.579663978493},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10772.287666666665},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9650.1637365591396},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9250.2504299583907},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10330.008709677417},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9333.3858064516189},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8558.4991964285746},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5230.6352086137285},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4267.1126666666669},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1551.5187096774191},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2642.9399722222229},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9597.0891397849446},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8534.7040860215038},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10740.640083333332},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9626.8719758064599},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9228.5965048543712},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10311.299677419353},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9321.0129032258119},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8528.9078160919544},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5222.9002691790047},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4260.08},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1549.1359677419357},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2637.9950972222218},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9580.6658602150528},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8508.0511155913991},{"$f":"IF($D39=1,0,OFFSET(Staging!$A$1,MATCH($B39,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10712.786625000002},269117.39629171707]
[null,10101,"Clallam County PUD #1",{"$f":"+Staging!D41","v":0},null,{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":136627.26461538448},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":98138.883461538469},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94127.163020833221},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41482.247740384533},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":49539.758653846191},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14033.657249999995},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19804.043653846136},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47261.286730769192},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47657.828749999957},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10475.495474999978},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":142780.27413461535},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77755.54980000011},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":99835.945468750055},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58295.545694444481},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52067.526923076963},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15006.112499999985},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21337.359375},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52504.514903846131},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53198.809999999947},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16377.212099999984},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2141.872200000093},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":148873.15528846165},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":83313.966300000131},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":106355.08145000011},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":61907.553425925958},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46014.375},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18731.243221153847},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22873.540817307683},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43496.682499999974},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":73307.729444444456},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22292.71304999998},null,{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":253329.18466397852},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":280978.93048543687},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":396699.27758064505},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":362882.01435483882},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":365174.59327380947},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":232027.04118438758},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":175381.20233333338},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50449.275403225794},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53167.539638888884},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":97563.194516128948},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":117572.93079301072},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":217472.12479166663},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":258692.54532258067},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":285851.12205270457},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":402833.09596774186},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":368464.30209677422},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":370875.44782738102},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":235636.57092866758},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":177908.87033333335},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51421.894758064504},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54701.596986111123},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":102807.77360215054},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":123115.54998655907},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":223377.58575000003},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":264041.84075268812},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":290724.18990291265},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":408910.4385483872},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":374003.13209677429},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":373920.1493390805},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":239247.89819650067},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":180438.94733333334},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52394.78967741935},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56238.311986111097},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":108065.04155913976},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":128664.41931451618},{"$f":"IF($D41=1,0,OFFSET(Staging!$A$1,MATCH($B41,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":229295.61412499996},7964328.4374632817]
[null,10112,"Columbia River PUD",{"$f":"+Staging!D47","v":0},null,{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58962.162893518442},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26279.248125000031},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94887.468461538461},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27238.908173076932},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58403.836927083328},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17388.146826923043},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33777.124615384586},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13480.25625},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33450.237740384611},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":125320.67865384607},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":153529.43375},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":124543.43774999995},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":61055.889745370383},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28115.234062499971},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":97566.67182692299},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12853.301999999981},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":61141.024010416637},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27881.769259259243},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34865.229807692282},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13864.082249999999},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34537.180817307686},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":129168.5797115384},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":157804.56124999991},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":128673.62662499995},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47823.296057692314},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41139.972899999979},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":98085.931442307672},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12836.080499999978},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":61718.283999999941},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28195.820324074073},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28486.352400000007},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16327.044374999989},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34904.771947115361},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":115377.31819999997},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":175149.03340277771},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":130057.18567499994},null,{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":134306.00876344083},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":117953.09725381415},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":163147.62806451612},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":92454.064193548373},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":158019.87889880958},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":96653.130174966296},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67960.955333333288},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24901.121532258061},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52801.865013888899},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":203196.01575268814},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":239431.14209677425},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":187060.38058333329},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":136568.25624999998},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":119991.2145353675},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":165993.39467741927},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94443.64645161292},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":160918.00163690469},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":98255.822664872147},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69113.63066666665},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25325.113870967743},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53939.611388888887},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":207227.36666666667},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":244029.8454435484},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":191396.85633333327},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":137102.84764784947},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":120525.06557558945},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":166670.04306451604},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94651.960645161234},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":159542.83327586198},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":98652.823903095545},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69432.209000000017},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25445.231209677408},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54354.990833333315},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":208631.52053763438},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":245651.94368279568},{"$f":"IF($D47=1,0,OFFSET(Staging!$A$1,MATCH($B47,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":192974.47541666662},4678723.9930397999]
[null,10118,"Consumers Power",{"$f":"+Staging!D50","v":0},null,{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15538.018402777727},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44464.021874999984},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52657.317692307748},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50560.396442307683},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28702.342031250013},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":35276.346826923109},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12643.581923076903},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5997.7402500000026},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19986.645168269231},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":65807.774615384653},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":119821.82843750008},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":86358.509324999977},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17466.021921296371},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46339.507500000058},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55106.202980769311},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52552.381199999974},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31057.801302083386},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36935.588101851827},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13600.220192307719},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6299.0482499999962},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20527.035841346162},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67891.124519230827},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":122140.11031250005},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":88516.320824999872},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18811.091033653927},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48655.631699999976},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57605.143269230815},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54940.467899999952},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36501.497700000058},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38377.695277777762},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14391.247199999989},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6695.672307692309},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21085.765408653853},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69217.252400000027},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":125335.23527777773},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":90625.573499999999},null,{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":155942.13297939068},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152998.80909153956},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":189817.17686104219},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":184451.27205955339},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":187830.26675595244},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":118517.06199917177},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":78190.648743589714},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24560.027500000004},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45577.35081303418},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":178821.84492142271},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":207090.31555107533},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":171915.40866666663},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":157995.96228046599},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":154975.80076976426},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":192407.99879652617},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":186923.48983870968},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":190306.6919642858},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":119998.81839240315},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":79194.36207692312},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24879.960645161289},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46150.961285256424},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":181045.07637303561},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":209560.05188172054},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":174222.7843749999},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":160085.68554590578},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":156956.28865464628},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":195049.42153846158},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":189426.33951612897},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":195686.22209770122},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":121508.94773291457},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":80212.945999999996},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25204.276352357327},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46743.041076923088},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":183312.24645161291},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":212104.31204599753},{"$f":"IF($D50=1,0,OFFSET(Staging!$A$1,MATCH($B50,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":176482.19079166662},5156146.1924260044]
[null,10121,"Coos Curry Elec Coop",{"$f":"+Staging!D51","v":0},null,{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24122.117307692253},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17573.707211538458},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24268.955833333282},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20488.02403846155},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3140.4626999999996},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4914.5697836538411},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10638.138750000007},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1435.5953250000046},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24122.117307692253},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17317.114800000043},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24268.955833333282},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20522.389305555549},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3140.4626999999996},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4914.5697836538411},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10638.138750000007},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1435.5953250000046},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24122.117307692253},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17317.114800000043},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26053.793250000046},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20522.389305555549},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3175.1888942307719},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4914.5697836538411},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10339.287100000014},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1435.5953250000046},null,{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101713.75052419359},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77384.345242718453},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":150739.02161290313},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":127507.77516129031},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":167093.52110119045},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94146.278681022915},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66468.240666666665},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19512.909838709682},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23015.546527777773},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46033.243010752703},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52311.364677419355},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":91458.518375000014},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101713.75052419359},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77384.345242718453},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":150739.02161290313},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":127507.76129032263},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":167093.52110119045},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94146.27402422615},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66468.240666666665},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19512.909838709682},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23015.546527777773},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46033.243010752703},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52311.364677419355},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":91458.518375000014},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101713.76662634409},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77384.351733703195},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":150739.02161290313},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":127507.76129032263},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":168717.49568965519},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94146.27402422615},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66468.236999999994},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19512.909838709682},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23015.546527777773},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46033.251129032287},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52311.364677419355},{"$f":"IF($D51=1,0,OFFSET(Staging!$A$1,MATCH($B51,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":91458.518375000014},3053777.510836619]
[null,10142,"East End Mutual Electric",{"$f":"+Staging!D54","v":0},null,{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5622.1418981481474},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3245.019374999998},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6808.035865384616},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4100.3518269230735},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3893.9151041666669},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2392.2905769230761},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2211.2982692307714},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":621.78435000000002},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1821.2905769230765},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8678.0861538461577},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6524.3193750000028},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5738.5274250000002},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6130.4599537037084},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3630.1931249999989},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7297.0889423076915},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4468.3020000000006},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4348.7352604166681},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2724.3655555555542},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2433.0075000000002},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":652.13955000000044},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1874.766826923076},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8860.5202884615428},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6647.8759374999963},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5862.5684249999977},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6342.6036538461558},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3893.093100000001},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7504.2640384615397},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4619.7996000000003},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4649.3422},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2760.3111111111098},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2386.7712000000001},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":689.77745192307702},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1874.8012499999984},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8598.7252000000008},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6897.6335879629605},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5831.9704499999998},null,{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11744.361129032259},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8427.8231900138671},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12226.769516129034},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8930.1498387096763},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9962.1508035714287},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6216.6653566621799},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6036.1180000000022},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2316.3720161290316},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4399.9940277777778},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14556.132096774196},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12471.321276881725},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15674.446541666666},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12262.689354838714},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8832.9450208044364},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12726.099032258058},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9376.6632258064492},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10422.316934523809},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6512.5069986541039},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6267.2060000000001},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2354.5603225806453},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4468.8021250000002},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14772.094569892479},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12675.640739247307},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15856.504791666666},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12579.53942204301},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9038.949403606106},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12940.866290322581},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9532.3370967741921},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10709.230114942529},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6551.6799730820994},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6273.6483333333335},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2356.5358870967739},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4471.0445972222215},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14779.668924731184},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12670.888924731182},{"$f":"IF($D54=1,0,OFFSET(Staging!$A$1,MATCH($B54,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15836.827125000002},347231.54900150577]
[null,10170,"Eugene Water & Electric Board",{"$f":"+Staging!D59","v":0},null,{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6184.8368810324419},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":183.49955303223396},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5909.2343496001176},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41904.979984903352},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47724.700468799718},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6184.8368810324419},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":183.49955303223396},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5909.2343496000149},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41904.97998490317},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47724.700468799922},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6184.8368810322818},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":183.49955303226295},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5909.2343496001176},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41904.979984903352},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47724.700468800133},null,{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131959.92901122608},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101135.69914159203},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":151860.39688103259},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":147356.47795354837},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":145465.21464579299},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":86691.851801152065},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60097.944297600057},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18309.409553032205},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33202.259349600019},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":133061.4309228388},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":143796.31498490318},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":153145.21046879992},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131959.92901122608},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101135.69914159203},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":151860.39688103227},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":147356.47795354819},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":145465.21464579299},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":86691.851801152166},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60097.944297600057},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18309.409553032205},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33202.259349600019},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":133061.4309228388},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":143796.31498490335},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":153145.21046880013},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131959.9290112259},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101135.69914159203},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":151860.39688103227},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":147356.47795354819},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":145465.21464579299},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":86691.851801152065},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60097.944297600057},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18309.409553032205},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33202.259349600019},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":133061.4309228388},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":143796.31498490335},{"$f":"IF($D59=1,0,OFFSET(Staging!$A$1,MATCH($B59,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":153145.21046880013},3918246.4170333552]
[null,10174,"Farmers Elec Coop",{"$f":"+Staging!D62","v":0},null,{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2189.1786111111114},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1086.8081249999993},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2472.9501923076923},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2324.2823076923082},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1702.2936458333331},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1194.2156730769234},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":825.6155769230769},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":320.33609999999993},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":623.15235576923089},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1990.2090384615387},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1971.1015625},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2030.2034250000004},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2219.7248379629627},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1110.7321875},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2501.8145192307684},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2358.7263000000003},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1729.8801562500003},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1204.1520833333336},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":836.49288461538458},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":325.48454999999996},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":632.11956730769248},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2020.1622115384614},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2002.6606249999998},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2058.9192749999997},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2253.7950961538463},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1130.7581999999995},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2530.6652884615387},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2385.2358000000008},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1799.4889500000004},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1221.9486574074072},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":852.23819999999978},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":330.64182692307691},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":639.29247596153846},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2043.4830000000006},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2034.2860416666667},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2094.8051249999999},null,{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3494.5128629032261},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2433.0612482662968},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3627.7329032258067},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3282.5229032258071},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2970.5445833333333},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1890.2170928667565},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1467.2423333333336},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":481.6237096774193},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":878.98447222222217},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2994.6060215053762},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3130.5895833333334},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3460.2619166666668},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3525.2921236559137},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2457.123328710125},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3656.7212903225804},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3309.0441935483873},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2998.1811309523814},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1904.5274293405116},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1478.1726666666666},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":486.86491935483872},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":888.18308333333346},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3025.6422043010748},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3163.3300134408601},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3489.9377499999996},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3556.0713844086022},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2481.1854091539522},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3685.6945161290328},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3335.5516129032267},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3074.0052298850583},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1922.2977658142663},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1491.739333333333},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":492.10749999999996},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":895.59169444444456},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3056.6783870967747},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3189.69188172043},{"$f":"IF($D62=1,0,OFFSET(Staging!$A$1,MATCH($B62,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3526.7736249999998},91202.308104075404]
[null,10183,"Franklin County PUD #1",{"$f":"+Staging!D65","v":0},null,{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29550.118227419171},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11404.874657806469},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7453.3116317420581},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1886.7695246514543},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5465.0829552000068},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":948.80980541907604},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22354.484744967576},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29550.118227419171},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11404.874657806469},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7453.3116317419845},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1886.7695246514049},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5465.0829552000068},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":948.80980541907604},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22354.484744967576},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29550.118227419171},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11404.874657806547},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7453.3116317421309},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1886.7695246514543},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5465.0829551999695},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":948.8098054192476},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22354.484744967576},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},null,{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":62243.538227419172},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47505.955647645125},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64857.974657806466},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63627.651631742061},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55776.363777931198},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33121.919524651406},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26079.522955199973},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11164.350162193583},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23320.671355799994},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":93726.229805419076},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94434.219744967573},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":87253.871678999989},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":62243.538227419172},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47505.955647645125},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64857.974657806466},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63627.651631741981},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55776.363777931198},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33121.919524651406},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26079.522955199973},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11164.350162193583},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23320.671355799994},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":93726.229805419076},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94434.219744967573},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":87253.871678999989},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":62243.538227419085},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47505.955647645198},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64857.974657806466},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63627.651631742061},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55776.36377793127},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33121.91952465145},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26079.522955199973},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11164.350162193583},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23320.671355799994},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":93726.229805419163},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94434.219744967573},{"$f":"IF($D65=1,0,OFFSET(Staging!$A$1,MATCH($B65,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":87253.871679000105},1989336.8075093273]
[null,10190,"Grant County PUD #2",{"$f":"+Staging!D67","v":0},null,{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4896.3535648148199},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5361.2203125000042},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16376.43144230769},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12351.787211538469},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7481.3103125000107},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7415.7198557692309},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3709.5934615384608},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":757.56419999999957},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1309.5054807692302},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6540.3762500000021},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6236.5821875000029},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6664.9272750000009},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4896.3535648148199},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5361.2203125000042},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16376.43144230769},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9985.9803000000029},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7481.3103125000107},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8573.8880092592608},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3709.5934615384608},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":757.56419999999957},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1309.5054807692302},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6540.3762500000021},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6236.5821875000029},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6664.9272750000009},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3288.3660096153912},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7233.8642999999884},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16376.431442307701},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9985.9802999999938},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7810.6301999999951},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8573.8880092592553},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2962.4891999999995},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1028.3463461538458},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1309.5054807692293},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4689.4408999999996},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8063.1076620370422},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6664.9272750000009},null,{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21623.537701612906},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23710.710457697645},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27016.160967741933},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25800.464677419361},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26799.429226190477},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17468.874078061912},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10117.264666666668},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2500.3929032258065},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4406.9004444444436},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16274.455268817206},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18254.2110483871},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15623.360291666668},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21623.537701612906},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23710.710457697645},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27016.160967741933},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25800.464677419361},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26799.429226190477},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17468.874078061912},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10117.264666666668},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2500.3929032258065},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4406.9004444444436},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16274.455268817206},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18254.2110483871},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15623.360291666668},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21623.53770161291},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23710.710457697634},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27016.16096774194},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25800.464677419342},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26799.441925287356},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17468.874078061905},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10117.264666666668},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2500.3929032258061},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4406.9004444444436},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16274.455268817206},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18254.211048387104},{"$f":"IF($D67=1,0,OFFSET(Staging!$A$1,MATCH($B67,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3814.4897916666664},616978.42739489314]
[null,10204,"Idaho Falls Power",{"$f":"+Staging!D73","v":0},null,{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1300.5971837419215},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8211.1501006451144},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17402.925067354863},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":976.00546559999418},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4475.0104118709796},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3244.0450672000288},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17760.467402322553},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16314.33390683878},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18096.416344799905},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1300.5971837419215},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8211.1501006451144},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17402.925067354863},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":976.00546559999418},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4475.0104118709796},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3244.0450672000288},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17760.467402322553},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16314.33390683878},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18096.416344799905},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1300.5971837419215},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8211.1501006451144},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17402.925067354863},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":976.00546559999418},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4475.0104118709796},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3244.0450672000288},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17760.467402322553},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16314.33390683878},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18096.416344800007},null,{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41634.262183741921},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38556.249349680998},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55623.810100645111},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52343.865067354862},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48075.998050758652},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27010.376854740232},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18448.845465599996},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7568.6704118709649},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12856.345067200005},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47087.687402322561},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48463.723906838779},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46625.846344800011},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41634.262183741921},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38556.249349680998},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55623.810100645111},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52343.865067354862},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48075.998050758652},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27010.376854740232},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18448.845465599996},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7568.6704118709649},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12856.345067200005},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47087.687402322561},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48463.723906838779},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46625.846344800011},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41634.262183741921},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38556.249349680998},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55623.810100645111},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52343.865067354862},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48075.998050758652},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27010.376854740232},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18448.845465599996},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7568.6704118709649},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12856.345067200005},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47087.687402322561},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48463.723906838684},{"$f":"IF($D73=1,0,OFFSET(Staging!$A$1,MATCH($B73,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46625.846344800011},1332887.040616662]
[null,10231,"Klickitat County PUD #1",{"$f":"+Staging!D76","v":0},null,{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2791.668750000013},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28406.009134615335},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3783.1978846154229},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17866.223437500063},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12427.779374999984},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":805.41576923078935},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3957.2098499999902},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15289.887403846154},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12214.680384615331},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52725.531249999884},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1379.9906250000251},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28021.553653846193},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4205.090399999991},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16431.332604166691},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10893.818009259277},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3528.378899999997},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14535.359374999995},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9441.8122115383867},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":49915.73343749997},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27600.492403846172},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3378.264899999986},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14932.835600000019},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9677.4357870370259},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3001.0116346153877},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13726.257860576916},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6864.7771000000248},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46336.043541666666},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},null,{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":83243.759069593783},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":84360.221692094317},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":103979.86629032249},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101489.12869727048},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":125595.25937500001},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":74159.652711978459},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53244.77823076924},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15057.717096774184},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36794.409830128199},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":93029.431381306786},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":117630.57297043002},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56770.466666666631},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81257.760077658299},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":83186.703578363376},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":103797.75645161295},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101200.5901612903},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":124388.8023809524},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":73257.915026668663},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52423.470564102601},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14708.018870967744},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36181.081246794878},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":90782.640682382073},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":115299.64099462359},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54284.348833333308},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":79303.42458850285},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":82018.49941747573},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":103576.77306451614},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":100559.2382258064},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":123217.65301724139},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":72210.200948606755},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51511.17399999997},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14329.568815136477},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":35515.994316239325},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":88346.000268817195},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":112781.46835424131},{"$f":"IF($D76=1,0,OFFSET(Staging!$A$1,MATCH($B76,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51618.373541666595},2791112.3614393352]
[null,10234,"Kootenai Electric Coop",{"$f":"+Staging!D77","v":0},null,{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":137877.08511574069},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67458.421874999913},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":158453.90192307689},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":162510.15634615376},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":107878.19083333322},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":79442.839278846106},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66791.815961538436},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18128.3325},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47512.331442307659},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":213477.64384615389},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":202235.43375000005},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":156407.52720000004},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":145058.19384259253},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":72461.439374999958},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":165384.60778846149},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":149076.21839999993},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":107662.73864583329},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":90378.635972222241},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66896.21019230767},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18120.470849999998},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":49561.248918269201},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":220832.75221153855},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":203443.34499999988},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":155565.33900000004},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":135231.30552884613},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":91706.237999999939},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":172396.60557692294},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":155473.12200000003},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":106877.99055},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":90218.68305555555},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58805.834999999985},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20846.978221153844},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51632.489759615375},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":208013.47770000002},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":223072.94689814819},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":154406.14717499999},null,{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":247403.60936827958},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":182314.44349514556},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":253172.85322580644},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":257587.1861290322},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":227929.8325595237},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":157198.30573351274},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":107784.58166666664},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31763.116693548389},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":78095.663874999984},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":317100.81182795711},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":348270.38336021506},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":241885.22791666671},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":255463.25098118273},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":188557.70629680992},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":260886.82677419347},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":264809.38983870961},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":228450.18744047618},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":157710.30656796769},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":108249.23999999998},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31970.106774193548},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":80538.613611111083},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":325676.51586021512},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":351543.69005376333},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":242439.30958333335},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":263612.46080645156},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":192735.40793342577},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":268690.53999999992},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":272108.37629032257},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":225251.14635057477},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":158085.33703903094},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":108615.68666666666},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32141.466774193537},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":83008.234347222227},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":334346.35134408606},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":352674.20237903227},{"$f":"IF($D77=1,0,OFFSET(Staging!$A$1,MATCH($B77,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":242691.85291666668},7480762.2224809825]
[null,10237,"Lewis County PUD #1",{"$f":"+Staging!D80","v":0},null,{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9846.7100748389348},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1699.9750287999937},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18751.591187612899},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46283.434006193536},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9846.7100748389348},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1699.9750287999937},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18751.591187612899},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46283.434006193536},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9846.7100748390149},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1699.9750287999937},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18751.591187612812},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46283.434006193449},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},null,{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64345.603323871088},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":61604.040416754411},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":87092.150074838923},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69979.871928774373},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68728.686840827475},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41404.952919343195},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30769.874150399995},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10272.200864516108},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16889.020028799994},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54339.271187612903},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58163.484006193539},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68645.29147919995},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64345.603323871088},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":61604.040416754411},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":87092.150074838923},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69979.871928774373},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68728.686840827475},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41404.952919343195},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30769.874150399995},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10272.200864516108},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16889.020028799994},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54339.271187612903},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58163.484006193539},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68645.29147919995},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64345.603323871088},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":61604.040416754346},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":87092.150074838923},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69979.871928774373},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68728.686840827548},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41404.952919343195},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30769.874150399995},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10272.200864516108},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16889.020028799994},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54339.271187612903},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58163.484006193539},{"$f":"IF($D80=1,0,OFFSET(Staging!$A$1,MATCH($B80,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68645.29147919995},1896703.3416633958]
[null,10247,"Mason County PUD #3",{"$f":"+Staging!D85","v":0},null,{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31791.453564814823},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20825.244374999926},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":193021.16365384593},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31116.834230769295},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":109759.45354166655},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":88109.532115384733},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36727.997307692262},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1066.7415000000008},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19058.508653846147},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":88827.28903846156},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131807.73374999998},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19844.229750000053},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33207.256620370441},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22502.878124999923},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":196845.68019230777},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7730.1959999999499},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":113000.67937499988},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":102887.20074074079},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37651.705384615329},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1042.7459999999942},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18939.146634615372},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":88500.896730769295},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131637.33624999993},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19152.504000000066},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14879.505576923129},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44214.534000000167},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":200049.63403846143},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9420.0960000000978},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":124683.2485000001},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":104536.81981481489},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28879.751999999989},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4060.2129807692186},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18714.269278846146},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70307.261000000013},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":148350.22222222219},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18033.625500000013},null,{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":242567.31861409795},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":229797.74459084601},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":351214.0543424316},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":212624.31188585612},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":306027.57779761899},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":211143.99777772039},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":124457.50025641022},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32383.9964516129},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39475.977275641024},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":163172.95305210922},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":185049.73685483873},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":165537.27541666673},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":244195.29433990445},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":232064.90276005541},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":355476.71176178649},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":215576.08903225797},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":309558.05869047611},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":213199.42195005241},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":125487.46692307686},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32491.225322580638},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39459.916997863264},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":163381.59283705548},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":185443.30696236555},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":165522.63666666669},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":245413.06337675767},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":233930.2803328711},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":359171.13918114133},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":217967.29129032264},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":317793.090632184},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":214982.46752205779},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":126321.47},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32541.415607940442},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39345.729914529911},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":163273.23129032261},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":185487.28607228195},{"$f":"IF($D85=1,0,OFFSET(Staging!$A$1,MATCH($B85,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":165128.88416666671},6846664.417947066]
[null,10259,"Missoula Elec Coop",{"$f":"+Staging!D88","v":0},null,{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22680.608101851831},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23869.657499999994},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52446.522692307713},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":76156.861730769248},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50326.817708333314},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25986.579519230756},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22902.050769230769},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3786.0360000000069},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13736.546057692301},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55504.609038461538},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50348.725000000006},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26590.303500000005},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25127.079398148166},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25783.948124999992},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54788.098846153858},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":79511.343000000037},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52571.818854166668},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26718.680648148162},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23973.510000000009},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3864.1934999999994},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13857.904615384619},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55864.221346153849},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50756.282499999994},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27109.411499999969},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28400.289086538429},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26684.423999999974},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57065.547115384601},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81592.242000000013},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55739.893499999998},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28114.61444444444},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25518.041999999987},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3791.2370192307712},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13977.619471153846},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56849.989999999969},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50356.177083333314},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27620.453249999966},null,{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77770.762446236564},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64229.01453536754},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":106659.58645161294},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":120840.73612903229},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":100733.95113095234},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51705.57873485866},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41934.508000000002},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9342.5474193548453},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24373.296333333328},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94407.562419354843},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":92432.587069892514},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60080.447375000003},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":80628.008548387108},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66394.309680998616},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":109311.88741935484},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":123216.00064516133},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":103204.29982142853},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53286.617119784663},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43144.291666666672},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9450.6331451612914},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24563.140750000002},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":95044.270967741919},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":93097.507190860211},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60850.853916666638},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":83404.164220430088},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68504.730041608884},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":111892.02064516129},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":125529.70580645163},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":106690.74908045978},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54825.781588156111},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44321.768333333319},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9555.7726612903225},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24749.57919444445},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":95663.200483870969},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":93749.824301075263},{"$f":"IF($D88=1,0,OFFSET(Staging!$A$1,MATCH($B88,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":61606.701374999982},2587196.3966484903]
[null,10278,"Northern Lights",{"$f":"+Staging!D91","v":0},null,{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40579.754166666658},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15188.696250000006},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":154682.53153846157},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":149185.11374999996},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":108362.39083333338},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25759.142740384646},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23812.596923076919},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6043.2246000000041},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24633.91975961539},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":92350.52557692313},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101617.34843750006},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52458.139875000001},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44684.928564814829},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15755.622187500016},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":155232.24173076922},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":150920.55720000007},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":108846.05843750002},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25568.56703703709},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24321.818653846123},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6710.5468500000006},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24969.807235576915},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":93249.135288461548},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":103953.08656249996},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55300.36372500001},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47330.143389423072},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18620.035200000049},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":159322.82798076925},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":154343.93340000001},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":122136.10095000004},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28271.275555555592},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26319.28200000001},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7180.2115384615436},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26144.890600961531},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":97121.508800000011},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":108073.55270833329},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":59441.164199999999},null,{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":117888.6792040024},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":78735.09590846044},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":224547.34869727053},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":223073.97982630268},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":181102.3605952381},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":62888.857908686223},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48207.481666666667},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16151.457338709683},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38715.832165598287},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":143273.38245657569},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":150238.26905913983},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":118089.56141666668},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":122176.95562873357},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":79600.818016643563},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":225479.43450372212},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":224599.06338709683},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":181861.43696428573},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63243.577747370538},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48856.210333333307},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16859.097419354843},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39225.51974893162},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":144861.00944582297},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":153114.6579704301},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":121446.10729166666},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":124948.72766232424},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":82908.59517337034},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":229711.02643920595},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":228156.86258064513},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":194711.63818965518},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":65998.752929066395},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":50726.723666666687},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17386.903442928044},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40484.205485042738},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":149350.67408602149},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":157322.00762544799},{"$f":"IF($D91=1,0,OFFSET(Staging!$A$1,MATCH($B91,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":125966.39395833333},4291908.7059394168]
[null,10284,"Ohop Mutual Light Company",{"$f":"+Staging!D93","v":0},null,{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8159.1564814814974},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4822.3134375},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16636.915384615419},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18998.971153846174},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8049.2785937500121},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7267.0063942307734},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5342.9221153846265},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3933.6928124999981},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12184.044807692297},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18225.427500000002},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6124.3809750000091},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8675.5721296296324},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5146.9274999999998},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16970.976923076916},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19888.7556},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8412.6247395833216},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7221.6287037037055},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5560.1953846153829},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4041.9361778846142},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12525.725865384615},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18628.59031249999},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6572.5418249999948},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9573.9062740384543},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5049.4742999999953},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17301.81173076923},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20231.921399999996},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8181.5274000000018},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7473.0233333333326},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5983.6259999999975},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4145.4850961538459},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13108.385500000011},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18782.888703703702},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7008.9259500000062},null,{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51519.796774193572},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38229.907406380022},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52349.668870967762},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54369.525967741945},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48112.867648809537},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29550.067133243603},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22141.885333333346},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5495.5995967741928},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8649.8816388888845},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29307.419516129026},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34097.719569892477},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36210.710750000013},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52077.341787634417},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38578.947128987522},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52725.805322580629},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54746.011774193539},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48501.500595238082},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29821.148586810232},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22371.000666666663},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5572.1544354838707},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8773.9733888888877},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29720.972795698923},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34579.339516129025},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36727.846999999994},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52618.518965053758},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38919.782246879324},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53097.613225806439},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55118.495806451603},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48337.274770114935},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30085.989932705248},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22595.312666666665},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5646.8392741935486},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8892.9611527777779},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30130.263978494633},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":35043.656008064507},{"$f":"IF($D93=1,0,OFFSET(Staging!$A$1,MATCH($B93,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37231.449874999998},1241949.2511068743]
[null,10304,"Parkland L & W",{"$f":"+Staging!D99","v":0},null,{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24441.319615384604},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16981.54759615385},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11219.779843749993},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2943.4032692307701},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1894.4434500000018},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4293.5817788461527},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13740.666057692313},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14423.532812500001},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13347.689924999995},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24790.66067307692},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13305.975900000005},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11550.299583333344},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":943.60287037038063},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3088.888846153845},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1951.9842000000006},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4403.9550721153819},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14143.26980769231},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14826.5271875},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13742.219174999998},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2816.236800000006},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25133.277115384612},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13606.932900000003},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12802.759099999988},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1124.6041203703783},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1760.2002000000066},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2474.8313942307714},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4510.3955288461548},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11725.799299999988},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18091.124398148153},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14120.741400000004},null,{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26070.009704301086},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32000.230235783627},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45562.29274193546},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41320.829193548409},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40152.493154761905},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18038.600565275901},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12933.194999999998},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5544.7967741935499},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6987.9213333333319},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26611.825967741945},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29202.742728494617},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29647.760791666678},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26383.62323924731},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32300.931595006929},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45920.387258064511},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41648.794354838719},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40492.257767857154},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18232.989232839845},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13083.007666666659},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5605.5498387096786},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7102.2625555555542},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27027.140913978492},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29628.445376344087},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30060.125416666662},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26689.894193548378},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32596.148072122054},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46271.545483870963},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41965.232741935492},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41172.521609195392},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18419.754724091523},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13226.902333333333},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5664.9867741935504},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7212.5713055555525},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27429.174354838702},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30046.476626344091},{"$f":"IF($D99=1,0,OFFSET(Staging!$A$1,MATCH($B99,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30456.02891666667},952709.45054250793]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+Staging!D100","v":0},null,{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":829.96795200000372},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3.1796787425264483E-12},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":829.96795200000372},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3.1796787425264483E-12},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":829.96795199999428},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3.1796787425264483E-12},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},null,{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6196.1610375483824},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21892.066030335671},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23164.867985806424},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29827.73387612903},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29394.915115034502},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16760.011101674292},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":829.96795200000372},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6982.926845419337},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7558.2455394193339},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17582.1165468},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6196.1610375483824},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21892.066030335671},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23164.867985806424},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29827.73387612903},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29394.915115034502},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16760.011101674296},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":829.96795200000372},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6982.926845419337},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7558.2455394193339},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17582.1165468},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6196.1610375483824},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21892.066030335671},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23164.867985806424},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29827.733876129012},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29394.915115034502},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16760.011101674292},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":829.96795199999895},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6982.926845419337},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7558.2455394193339},{"$f":"IF($D100=1,0,OFFSET(Staging!$A$1,MATCH($B100,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17582.1165468},480567.03609050094]
[null,10331,"Raft River Elec Coop",{"$f":"+Staging!D103","v":0},null,{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27324.008958333321},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9342.7142307691938},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4812.9403846153991},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4400.4462980769358},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15440.33826923077},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6627.4104567307768},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69862.473076923052},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43163.518124999966},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51753.902474999959},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27324.008958333321},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9342.7142307691938},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":560.22120000002894},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6925.2460648148162},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15440.33826923077},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6627.4104567307768},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69862.473076923052},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43163.518124999966},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51753.902474999959},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22292.087379807668},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1068.4323000000043},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9342.714230769212},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":560.22120000001064},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6925.2460648148162},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12761.542199999993},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":595.76581730768851},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6627.4104567307895},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52084.007200000007},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60110.5344907408},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":51753.902475000061},null,{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67127.506626344068},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36629.860194174784},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43927.663064516113},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37584.975322580663},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34310.341547619035},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26614.88812920593},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45104.56500000001},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19377.085322580642},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33805.34830555557},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81132.535430107513},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58898.218655913952},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131393.97441666669},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67127.506626344068},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36629.860194174784},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43927.663064516113},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37584.975322580685},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34310.341547619035},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26614.888129205916},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45104.56500000001},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19377.085322580642},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33805.34830555557},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81132.535430107513},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58898.218655913952},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131393.97441666669},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67127.506626344082},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36629.860194174762},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43927.663064516113},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37584.975322580663},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33399.975316091957},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26614.88812920593},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45104.56500000001},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19377.085322580653},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33805.348305555584},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81132.5354301076},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58898.218655914039},{"$f":"IF($D103=1,0,OFFSET(Staging!$A$1,MATCH($B103,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":131393.97441666669},1846810.519814268]
[null,10342,"Salem Elec Coop",{"$f":"+Staging!D106","v":0},null,{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4771.3677777778121},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54060.457500000004},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23196.866826923102},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23260.738229166636},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15786.857163461558},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8808.0046153846124},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7706.51055},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29978.136874999997},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":65150.12605769236},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":119750.82437500004},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":95796.989775000024},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5340.9862731481398},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55170.65625},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24036.402299999969},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24117.08291666663},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16174.683055555559},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9143.51307692308},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7862.7286499999973},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30599.421778846165},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67351.444711538497},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":122403.94468750003},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":97905.704700000031},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5811.451923076952},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56207.141826923063},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24738.020399999976},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24889.561249999995},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16623.417824074084},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9480.1542000000136},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8027.6378365384635},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31187.320600961539},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69179.81949999994},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":125199.94650462958},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":99902.119500000001},null,{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69319.830524193574},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":65175.380638002767},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":133392.84532258066},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":90359.985000000015},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":100118.23735119047},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54624.701103633939},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41016.825666666664},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19846.77064516129},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55391.681763888882},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":190315.11500000002},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":231973.54165322584},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":182689.17016666668},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70026.6263709677},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":65826.069403606103},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":134640.83935483871},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":91217.578387096772},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101100.85592261906},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55165.266729475108},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41406.027666666676},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20025.681935483866},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56053.588958333348},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":192696.60419354838},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":234821.00870967744},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":184970.03679166673},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70684.222096774189},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66435.559889042997},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":135782.93935483872},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":92006.267741935517},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101993.39841954024},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55668.80616419921},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41768.994666666673},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20189.69080645161},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56672.854375000003},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":194946.07392473114},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":237490.76646505372},{"$f":"IF($D106=1,0,OFFSET(Staging!$A$1,MATCH($B106,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":187099.38737500002},3742913.2305384246]
[null,10360,"Southside Elec Lines",{"$f":"+Staging!D111","v":0},null,{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7192.5756944444438},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1220.2612500000016},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3604.7192307692253},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3882.3914423076903},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":713.2843229166682},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":620.48778846153857},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3239.6163461538436},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1759.5739499999991},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4919.4836778846166},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13256.856249999986},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14650.265000000003},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15053.253675000002},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7057.287662037038},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1113.5109375000013},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3475.0941346153822},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3745.7859000000012},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":589.47427083333673},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":552.87115740740808},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3186.797307692309},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1835.4798000000001},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5053.6347115384606},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13679.772403846157},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15091.678437499999},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15591.846149999998},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6870.0116346153873},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1026.1017000000024},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3349.1431730769182},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3629.4408000000021},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":698.45850000000394},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":471.56115740741018},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3107.5703999999987},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1930.5486057692315},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5188.0224038461556},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13961.082500000008},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15674.225486111125},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16124.648849999996},null,{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17672.987782258064},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10918.537364771149},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14352.0564516129},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13110.852580645158},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12982.036071428571},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7650.1438223418572},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10162.932999999997},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5192.0234677419348},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9779.4263333333347},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22422.956075268816},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21819.493198924727},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36198.232958333327},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17548.960967741936},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10814.259694868239},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14226.975806451612},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12997.166129032263},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12859.633065476193},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7573.399811574699},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10114.870333333336},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5267.1456451612921},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9913.4724722222199},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22846.032096774194},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22259.759516129034},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36733.393791666669},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17422.953588709686},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10708.456643550626},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14105.602096774195},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12881.725000000002},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12965.846379310347},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7492.0455720053833},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10065.924000000001},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5342.452903225806},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10047.749819444447},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23269.871236559145},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22700.847768817206},{"$f":"IF($D111=1,0,OFFSET(Staging!$A$1,MATCH($B111,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37262.738958333335},549682.96240382164]
[null,10370,"Tacoma Public Utilities",{"$f":"+Staging!D114","v":0},null,{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4376.9010998709218},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33566.027875200081},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23989.155755355099},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":96090.778314322437},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":107484.40539840012},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4376.9010998709791},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33566.027875199987},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23989.155755355441},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":96090.778314322786},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":107484.40539840012},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4376.9010998709218},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33566.027875199987},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23989.155755355099},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":96090.778314322437},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":107484.40539840012},null,{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":177369.52797212897},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":185058.68474336766},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":267700.31183380639},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":231435.61997109707},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":220379.86815558624},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152378.91241156386},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":100973.30390400001},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33756.47109987092},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54770.367875199991},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":192000.81575535511},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":191395.53331432241},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":232292.59539840012},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":177369.52797212897},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":185058.68474336766},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":267700.31183380639},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":231435.61997109707},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":220379.86815558624},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152378.91241156386},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":100973.30390400001},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33756.471099870978},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54770.367875199991},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":192000.81575535511},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":191395.53331432241},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":232292.59539840012},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":177369.52797212897},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":185058.68474336766},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":267700.31183380639},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":231435.61997109707},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":220379.86815558624},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152378.91241156386},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":100973.30390400001},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33756.47109987092},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":54770.367875199991},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":192000.81575535511},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":191395.53331432241},{"$f":"IF($D114=1,0,OFFSET(Staging!$A$1,MATCH($B114,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":232292.59539840012},6118536.0373040969]
[null,10378,"Coulee Dam, City of",{"$f":"+Staging!D117","v":0},null,{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":386.64618055555485},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":385.12499999999886},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4545.9349038461514},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5011.674807692305},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3366.5770312500017},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1755.7670192307696},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1562.9371153846159},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":205.86149999999998},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":688.72401442307694},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2466.6430769230751},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2181.5718750000015},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3963.719399999999},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":324.77724537037},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":335.9849999999991},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4495.3240384615374},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4274.2085999999999},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3313.029218749999},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2034.9365277777763},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1536.2578846153849},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":194.71545},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":669.72677884615428},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2402.4390384615376},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2111.4100000000008},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3887.8607999999986},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":774.645299999999},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4439.073173076923},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4220.6993999999977},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3625.5147499999985},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2000.8411111111104},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1307.0244000000007},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":243.16211538461528},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":650.7295432692307},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1906.7675999999985},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2458.2596759259268},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3812.0201249999996},null,{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7086.3793279569891},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7016.235228848821},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8254.0945161290292},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9684.5848387096758},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9382.4798214285693},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5604.762261103634},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4079.8450000000007},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":830.76669354838691},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1574.2627361111115},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5556.5077419354839},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6040.9175806451631},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6322.3765416666674},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7028.8624462365578},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6971.3500693481283},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8205.5783870967734},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9635.0308064516121},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9330.8254166666648},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5571.4941049798099},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4054.4936666666677},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":820.97249999999974},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1557.0762499999998},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5498.5107526881711},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5979.7518817204309},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6253.5345833333331},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6971.3455645161293},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6926.4778918169222},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8151.4222580645173},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9585.483709677419},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9544.8775287356311},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5538.2212920592174},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4029.1460000000006},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":811.1783064516128},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1539.8872777777779},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5440.5137634408593},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5918.5861827956996},{"$f":"IF($D117=1,0,OFFSET(Staging!$A$1,MATCH($B117,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6184.6926250000006},212982.52555360747]
[null,10388,"Umatilla Elec Coop",{"$f":"+Staging!D119","v":0},null,{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56637.166480534011},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11779.330319740307},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14061.561908653786},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66467.250635938515},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":146709.49079615145},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":216755.82163502983},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":49447.136130658881},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48122.017221153845},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41394.750578124738},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":268098.54558391136},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26803.977818286861},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23767.340871503464},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":137387.28287681469},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":89251.892517661778},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":473462.16189098638},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":275314.27960182034},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":111299.70583195277},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53017.085855769001},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":435373.15010972286},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27533.438104147681},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":89843.764241571494},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152810.06330456943},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":90391.228828079606},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":492573.11224369128},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":110255.41390080856},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":116391.1978971932},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18544.640690000077},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":678721.13285587204},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33296.407540158441},null,{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":422541.27817930956},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":345905.36702962144},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":554582.53781335743},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":258972.69475446473},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3714.6917639664512},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":321817.18689143989},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":138971.08503023133},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":490467.0709783911},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":685116.60016724456},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":476727.09825362149},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":546613.91888177744},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":205166.8585241134},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":271315.32903422619},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":606369.33475201053},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":397534.95552489738},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":215011.38979562803},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":593260.45983219577},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":208207.91193767896},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":514499.44343748118},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":360916.57285336114},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":682412.32943670324},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":214652.99765711208},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":386918.08325198316},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":655693.92578146351},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":116368.22916291878},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":240401.78153287686},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1171758.3841715835},{"$f":"IF($D119=1,0,OFFSET(Staging!$A$1,MATCH($B119,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":622785.94810682524},11708703.464536484]
[null,10434,"Vera Irrigation District",{"$f":"+Staging!D125","v":0},null,{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18462.746828703701},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9107.755312499994},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33912.248942307699},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60259.931249999987},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22533.093229166665},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12355.119375000007},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16693.938461538444},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7677.7031999999981},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21379.024206730763},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":80445.874326923076},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":106950.70749999999},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":86997.356325000015},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21565.968935185174},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11578.246874999993},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36937.946249999986},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55145.693999999974},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25440.689010416649},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18452.292129629637},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17856.668076923088},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8123.7262500000061},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22164.05108173078},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":83094.980576923088},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":109726.00624999999},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":90146.097675000041},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17726.224278846119},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20087.402399999984},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39424.223653846158},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57412.998000000007},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30335.923550000014},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20342.060833333318},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16227.050399999993},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9781.1870192307706},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23306.755240384609},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":78773.906499999997},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":121943.01858796296},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":94518.094800000006},null,{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":67166.288655913988},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63657.035450762814},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":74809.043387096754},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":103828.33403225806},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":74419.698630952364},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43069.642261103632},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32704.407999999985},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16623.381451612899},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":42274.293263888896},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":149365.32758064516},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":193118.34819892471},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":144476.47591666668},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70430.41194892471},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":66317.657642163656},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77998.880322580633},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":107084.1206451613},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77487.803749999977},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44995.660807537024},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33878.999000000018},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17077.199193548393},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":43070.699069444454},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152058.68048387096},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":195952.42455645162},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":147666.46866666668},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":73101.493037634384},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":68400.257642163648},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":80508.21032258065},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":109385.0506451613},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":81181.718706896558},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46952.386271870782},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":35368.417333333324},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17690.733306451617},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44272.442916666652},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":156176.02833333332},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":200633.59543010755},{"$f":"IF($D125=1,0,OFFSET(Staging!$A$1,MATCH($B125,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152240.85895833329},3105442.4758207086]
[null,10436,"Vigilante Elec Coop",{"$f":"+Staging!D126","v":0},null,{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36301.119351851848},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20196.174375000006},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26641.895769230759},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30290.700865384621},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27639.427760416675},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17370.464230769216},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19959.637500000004},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3210.2842499999992},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10639.385649038461},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46251.909807692326},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31906.763437500042},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":45270.465824999999},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":40442.732916666653},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23378.732812500009},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30580.188461538462},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28203.166799999995},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31366.716979166675},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21125.750833333339},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20201.222884615388},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3021.4745999999982},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10904.241105769239},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":47146.352500000001},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32746.715312499979},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":44042.764650000026},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36172.890048076915},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28764.403199999979},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34409.911153846144},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31622.608499999991},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37168.95395000001},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21941.814259259241},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18184.544400000002},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3891.7732211538519},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11163.003677884617},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38795.176700000018},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41519.365092592576},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":42825.065624999988},null,{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60113.635282258067},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48821.377031900141},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":57432.483870967742},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52340.182580645174},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60203.480952380967},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":35661.749663526236},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26904.067666666673},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12277.552177419355},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20069.030013888892},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70137.705860215079},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69870.218306451643},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":79732.809916666665},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64333.783508064502},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52119.595672676849},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":61393.969838709694},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":55958.563225806458},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63965.061666666654},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":36522.2325706595},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27166.069333333337},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12112.06266129032},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20356.150986111123},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":71110.438118279562},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70893.973198924708},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":78579.764375000028},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64922.486182795707},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":53268.279278779453},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":65246.271774193519},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":59481.976290322571},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69021.480948275857},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37329.087806191106},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27389.604000000003},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11947.934516129037},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20636.601722222225},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":72054.163763440869},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":71886.90551075268},{"$f":"IF($D126=1,0,OFFSET(Staging!$A$1,MATCH($B126,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":77434.834874999971},1838695.5851466123]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"+Staging!D132","v":0},null,{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1078.3109259259249},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1399.2712500000007},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1082.2699038461508},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1178.4274038461538},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1081.492083333334},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":902.77721153846073},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":264.22211538461528},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":213.10604999999981},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1169.618701923077},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3266.6526923076931},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5066.6153125000046},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4139.6712000000007},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1078.3109259259249},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1399.2712500000007},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1082.2699038461508},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1214.2253999999991},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1081.492083333334},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":877.36629629629579},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":264.22211538461528},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":213.10604999999981},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1169.618701923077},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3266.6526923076931},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5066.6153125000046},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4139.6712000000007},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1110.194663461539},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1367.1917999999985},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1082.2699038461508},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1214.2253999999991},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1042.9533500000011},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":877.36629629629579},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":281.31840000000028},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":207.69995192307707},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1169.618701923077},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3276.0657999999994},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5056.8657870370389},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4139.6712000000007},null,{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3410.0973387096742},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2518.8331206657417},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2945.8766129032238},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2191.328548387095},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2556.6928869047611},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1722.7866218034985},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":998.90633333333278},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":532.30975806451613},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1882.2173194444442},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6071.5557526881739},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6820.6261290322591},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6771.2683333333352},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3410.0973387096742},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2518.8331206657417},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2945.8766129032238},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2191.328548387095},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2556.6928869047611},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1722.7819650067299},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":998.90633333333278},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":532.30975806451613},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1882.2173194444442},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6071.5557526881739},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6820.6261290322591},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6771.2683333333352},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3410.0973387096792},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2518.8396116504846},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2945.8766129032238},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2191.328548387095},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2523.8770402298846},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1722.7819650067299},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":998.90633333333403},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":532.30838709677403},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1882.2173194444442},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6071.5557526881712},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6820.6261290322618},{"$f":"IF($D132=1,0,OFFSET(Staging!$A$1,MATCH($B132,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6771.2683333333352},115234.67622555878]
[null,10502,"Yakama Power",{"$f":"+Staging!D133","v":0},null,{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21870.127824074083},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13065.548437499998},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8354.3720192307537},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12087.78375000001},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8552.5327604166669},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5140.2209134615432},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10283.669423076923},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2717.8588499999987},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7246.2168990384635},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16384.458269230774},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38149.024650000007},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22038.804560185192},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13090.410937499999},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8368.4313461538386},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9133.6644000000051},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8678.9487499999996},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6874.6435648148163},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10301.673461538458},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2719.4857500000003},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7306.3712259615377},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16557.861442307687},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38185.125599999978},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18553.117860576927},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15768.780300000004},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8489.1897115384581},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9255.3629999999994},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9268.4218999999939},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6895.0511574074026},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8686.9727999999959},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3627.9683653846118},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7308.9486538461551},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8672.4886999999926},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4541.7510185184929},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":38435.394449999993},null,{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52204.556827956992},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32884.6269070735},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30020.408548387084},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34207.110322580666},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32640.708184523817},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21648.023203230154},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22325.072},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8583.0477419354847},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16886.367750000005},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41467.222204301084},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34376.090282258083},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":71386.232833333343},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52384.58692204301},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32921.846213592238},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30041.467580645145},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34244.735322580651},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32775.688541666677},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21731.044576043067},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22348.212333333329},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8589.5365322580674},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16953.172041666665},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41663.603387096759},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34554.27904569891},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":71441.54141666666},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52444.333951612913},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33047.647988904304},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30169.231774193537},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34379.991129032256},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32914.198419540218},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21755.022422611033},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22429.223666666661},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8622.4219354838697},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16962.417888888889},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41647.504838709654},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34521.067715053767},{"$f":"IF($D133=1,0,OFFSET(Staging!$A$1,MATCH($B133,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":71711.103541666642},1198883.345991235]
[null,13927,"Kalispel Tribe Utility",{"$f":"+Staging!D134","v":0},null,{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1356.4742307692354},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":793.17634615384372},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":174.58380208333031},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":285.65942307692364},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":190.00560000000036},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":502.80927884615335},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4127.5269230769263},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6500.5849999999982},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3368.9858250000034},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1397.2015384615388},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":213.78494791667003},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":342.12351851851668},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":309.05769230769079},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":200.79719999999949},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":528.63519230769236},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4238.0473076923035},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6624.3253124999983},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3475.3707000000004},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1445.5753846153798},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1051.1444000000006},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":361.7782407407409},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":390.95913461538419},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":558.67793269230708},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3137.6893999999979},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7972.2466898148141},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3570.1580999999974},null,{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3456.69696236559},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2408.8563661581097},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3705.9120967741992},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2708.7364516129019},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3141.4796726190452},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1895.2510901749645},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2397.787333333335},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1099.4955645161292},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2685.5021944444443},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9985.9060215053778},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13495.255967741934},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9706.4671666666654},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3486.2766129032207},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2433.470180305138},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3746.2032258064505},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2750.3701612903278},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3181.8456845238093},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1916.5745625841178},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2421.9286666666644},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1112.5691129032257},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2714.4256111111108},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10107.948118279566},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13644.608494623651},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9820.9780416666654},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3536.2898924731116},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2469.2679611650519},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3794.1356451612846},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2783.6327419354802},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3872.3632183908048},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1935.8769851951552},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2452.4756666666658},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1124.0208064516128},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2747.6027638888868},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10219.956021505379},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13796.041545698925},{"$f":"IF($D134=1,0,OFFSET(Staging!$A$1,MATCH($B134,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9923.9969999999939},{"$f":"+SUM(AQ134:BZ134)","v":172680.20560910899}]
[null,10597,"Hermiston, City of",{"$f":"+Staging!D135","v":0},null,{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14134.652916666664},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32.820937500004653},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20422.209519230772},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13752.379903846158},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11299.176874999999},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8370.9709615384618},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6261.2423076923069},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1693.0317000000018},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5768.3438461538462},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28635.959423076903},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20142.384062500005},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21585.840674999981},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13883.752337962953},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":105.58031249999667},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20544.350769230772},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10793.546100000003},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11407.183177083345},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10117.152129629631},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6301.4071153846153},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1721.0357999999999},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5834.7588701923114},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28870.052980769226},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20370.524999999991},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":21817.359975000007},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11112.141153846158},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2851.5473999999977},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20676.931442307694},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10886.193899999987},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":12229.533550000011},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10184.02944444445},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5172.3144000000011},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2230.6713461538493},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5904.4483894230743},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25010.628299999989},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24664.271365740729},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22057.770075000011},null,{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29890.236868279579},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23057.503190013871},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37064.70032258064},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27753.940806451625},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31786.721249999984},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19316.062368775234},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11762.274333333329},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8502.3649193548408},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20186.717541666665},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69878.464838709682},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":73365.182163978505},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69063.919624999995},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29683.549663978494},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23153.225742024959},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37209.058548387089},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27867.218064516132},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":31912.446726190497},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19394.50145356662},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11810.300333333334},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8536.3059677419369},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20265.962333333337},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70153.34166666666},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":73654.914422043003},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69337.186249999999},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29807.294690860228},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23241.840665742013},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":37363.567258064519},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27977.471451612902},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":32273.993879310354},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19471.999865410504},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":11858.847000000003},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8569.4052419354866},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20348.302333333329},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70440.128010752669},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":73955.126357526882},{"$f":"IF($D135=1,0,OFFSET(Staging!$A$1,MATCH($B135,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":69619.16641666666},1269533.2425711416]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+Staging!D136","v":0},null,{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7576.8092361111039},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2036.2874999999935},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10024.394999999995},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9352.9589423076868},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7738.2613541666678},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2905.9092788461535},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2971.2565384615446},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":427.86705000000109},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5058.5744230769242},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19555.763173076932},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20867.767812499987},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19123.483425000013},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7576.8092361111039},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2036.2874999999935},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10024.394999999995},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6032.3108999999968},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7738.2613541666678},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5065.6081944444531},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2971.2565384615446},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":427.86705000000109},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5058.5744230769242},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19555.763173076932},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":20867.767812499987},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19123.483425000013},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3810.9215144230698},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5230.0871999999908},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10024.394999999995},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":6032.3108999999968},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8233.5520000000015},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5065.6081944444531},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1244.8524000000007},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1096.9683173076919},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5058.5744230769242},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15071.838500000009},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25510.331226851838},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19123.483425000013},null,{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7405.0650403225791},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5691.2434951456289},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10337.498387096768},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9126.6390322580628},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8557.8186904761951},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5014.7507671601643},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3520.8066666666655},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2035.1522580645155},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7442.7578472222203},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28257.385000000017},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26144.911559139768},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22153.676791666679},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7405.0650403225791},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5691.2434951456289},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10337.498387096768},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9126.6390322580628},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8557.8186904761951},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5014.7507671601643},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3520.8066666666655},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2035.1522580645155},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7442.7578472222203},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28257.385000000017},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26144.911559139768},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22153.676791666679},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7405.0650403225791},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5691.2434951456289},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10337.498387096768},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9126.6390322580628},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8557.817586206902},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5014.7507671601643},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3520.8066666666655},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2035.1522580645155},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7442.7578472222203},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28257.385000000017},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26144.911559139768},{"$f":"IF($D136=1,0,OFFSET(Staging!$A$1,MATCH($B136,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22153.676791666679},407063.11550138844]
[null,11680,"Weiser, City of",{"$f":"+Staging!D137","v":0},null,{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4952.8009953703768},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2979.0515624999966},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4071.0902884615389},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3885.5048076923113},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4038.4185416666696},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3150.6626923076901},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2215.8357692307691},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1169.8176000000003},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2547.4712019230769},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9993.6736538461482},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9156.185937500004},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8148.1493249999949},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5199.2090740740714},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3204.4593750000035},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4355.8018269230715},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4087.6487999999913},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4316.595364583337},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3360.7172222222202},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2330.5361538461507},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1216.7758499999991},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2657.1302163461537},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10383.68923076924},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":9602.8209374999897},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8530.8480749999944},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":5369.64622596154},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3499.3530000000037},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4639.2660576923099},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4365.9791999999952},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4781.1925500000007},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3528.0947222222235},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2405.9177999999993},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":1281.1862019230775},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":2771.7289423076923},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10577.746299999999},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10214.398217592603},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8934.752100000007},null,{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15709.362728494625},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13170.208044382796},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14509.779354838714},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14639.218225806449},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14854.099940476188},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10146.81555854643},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7076.9893333333312},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3174.3345967741939},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8401.3799166666686},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":26937.953494623653},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33089.375967741937},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29283.753833333332},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15975.410510752683},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13411.672676837728},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14814.581935483868},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":14921.048548387093},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15150.488303571427},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10325.599300134587},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7200.137999999999},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3224.9754032258056},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8518.8536388888879},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27363.497473118285},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":33570.114045698916},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":29696.925083333328},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":16252.600981182795},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":13657.044882108183},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15118.247419354839},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15217.186774193548},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":15608.632241379313},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":10504.033781965007},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":7322.8063333333303},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":3274.4220967741935},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8641.3194722222215},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":27787.507096774196},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":34042.675577956994},{"$f":"IF($D137=1,0,OFFSET(Staging!$A$1,MATCH($B137,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":30130.421291666669},582723.4738633621]
[null,12026,"Jefferson County PUD #1",{"$f":"+Staging!D138","v":0},null,{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39109.590000000026},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":56248.62836538464},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":85900.194519230819},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46940.051666666717},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24347.728894230764},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17717.01461538464},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4317.0913500000042},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8569.435673076925},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19214.619326923061},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23277.005937499987},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46281.274500000036},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":39840.571874999965},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":58356.076730769149},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":86232.488099999973},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":48457.814114583292},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25699.358240740668},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":18099.541730769237},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4393.9865999999956},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8708.6727163461546},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":19455.580480769244},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":23640.815624999999},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46801.027800000003},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":41818.374000000062},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60224.624999999985},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":87558.375900000072},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":52664.107149999989},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":25847.35333333334},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17599.408200000005},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":4519.5954807692269},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":8568.9150240384661},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":17552.345700000027},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":24523.099189814828},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":46598.00925000001},null,{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":108431.42280913981},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":151286.82241331486},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":198820.03677419358},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":188871.28580645166},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":170868.75997023811},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":101885.68864064603},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70170.246666666702},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22803.673870967741},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28484.53601388889},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60143.34059139782},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63642.781303763419},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":134584.86341666675},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":108820.53932795697},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152074.81497919554},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":200884.75435483866},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":190726.61790322576},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":172382.31729166667},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":102492.42734858676},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70571.893333333326},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22896.60766129032},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28653.700958333338},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60510.806397849483},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":64147.192836021517},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":135252.38045833333},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":109268.46090053763},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":152826.06208044384},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":202726.37354838708},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":192062.78048387103},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":176213.79135057473},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":102686.37362045763},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":70646.642000000022},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":22853.660725806447},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":28566.729333333333},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":60123.215376344131},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":63957.462728494625},{"$f":"IF($D138=1,0,OFFSET(Staging!$A$1,MATCH($B138,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":135257.3994583333},3926596.4627345516]
[null,10298,"PNGC Aggregate",{"$f":"+Staging!D139","v":1},null,{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(F$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(F$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(G$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(G$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(H$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(H$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(I$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(I$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(J$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(J$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(K$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(K$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(L$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(L$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(M$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(M$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(N$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(N$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(O$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(O$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(P$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(P$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Q$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Q$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(R$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(R$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(S$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(S$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(T$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(T$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(U$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(U$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(V$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(V$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(W$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(W$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(X$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(X$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Y$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Y$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(Z$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(Z$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($F$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},null,{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(AZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(AZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BA$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BA$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BB$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BB$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BC$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BC$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BD$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BD$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BE$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BE$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BF$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BF$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BG$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BG$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BH$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BH$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BI$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BI$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BJ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BJ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BK$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BK$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BL$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BL$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BM$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BM$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BN$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BN$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BO$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BO$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BP$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BP$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BQ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BQ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BR$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BR$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BS$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BS$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BT$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BT$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BU$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BU$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BV$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BV$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BW$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BW$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BX$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BX$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BY$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BY$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},{"$f":"IF($D139=1,0,OFFSET(Staging!$A$1,MATCH($B139,Staging!$B:$B,0)-1,MATCH(VLOOKUP($AQ$1,Init!$A$10:$B$15,2,FALSE),Staging!$2:$2,0)-1+MATCH(BZ$4,Staging!$4:$4,0)-MATCH(Staging!$F$4,Staging!$4:$4,0))*_xlfn.XLOOKUP(BZ$4,'Forecast Rates'!$W$5:$BF$5,'Forecast Rates'!$W$6:$BF$6)*1000)","v":0},0]

{"sheet":"PLVS Revenues","index":15,"n_rows":143,"n_cols":115,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,"Peak Load Variance Service"]
[]
[null,"PLVS Rate --->",{"$f":"+AVERAGE(PLVS!J13:U13)","v":0.8682744875014895}]
[null,null,null,null,null,"HLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LLH Total Retail Load (Non-Slice for Block)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peak Load Variance Service Revenues"]
[null,null,null,null,null,"HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","HLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy","LLHEnergy"]
[null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,{"$f":"+SUM(CB9:CB143)","v":3269876.0669263313},3566366.4777095639,4327319.0519885002,4321174.1397261806,3680862.2180131455,3717279.4195623621,3290843.7679109336,3204934.3987411628,3253870.7595505794,3575152.4239536161,3499901.2838804326,3028823.5156544587,3313965.5493647181,3612362.1178613394,4375430.5355375754,4365881.6512620235,3721861.4047527476,3758514.9792705234,3325880.3444313388,3240258.9272077838,3287894.568552922,3611667.5052175359,3536094.8760960605,{"$f":"+SUM(CY9:CY143)","v":3061889.4789731684},3350477.3980427175,3650011.8706448209,4415146.0296756038,4404781.1835821476,3846367.2827878762,3793501.77761456,3357224.2615638105,3269176.8072774694,3317172.1921082693,3642960.6083221743,3567075.3873610818,3090650.337679713]
[null,"BESID","Customer","JOE","Block?",{"$f":"+Staging!F4","v":"2025-10-01"},{"$f":"+EOMONTH(F8,0)+1","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+EOMONTH(AB8,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(AC8,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(AD8,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(AE8,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(AF8,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(AG8,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(AH8,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(AI8,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(AJ8,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(AK8,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(AL8,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(AM8,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(AN8,0)+1","v":"2028-09-01"},{"$f":"+F8","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+AC8","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","Total Annual","PLVS?",{"$f":"+AP8","v":"2025-10-01"},"2025-11-01","2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+BM8","v":"2027-09-01"},"2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01"]
[null,10015,"Asotin County PUD #1",{"$f":"+Staging!D5","v":0},{"$f":"+Staging!E5","v":0},{"$f":"IF($E9=1,Staging!AP5*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":232.20500000000001},{"$f":"IF($E9=1,Staging!AQ5*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":169.41900000000001},{"$f":"IF($E9=1,Staging!AR5*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":171.94499999999999},{"$f":"IF($E9=1,Staging!AS5*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":191.46},{"$f":"IF($E9=1,Staging!AT5*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.70400000000001},{"$f":"IF($E9=1,Staging!AU5*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":195.078},{"$f":"IF($E9=1,Staging!AV5*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":240.922},{"$f":"IF($E9=1,Staging!AW5*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":330.666},{"$f":"IF($E9=1,Staging!AX5*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":437.57},{"$f":"IF($E9=1,Staging!AY5*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":596.15700000000004},{"$f":"IF($E9=1,Staging!AZ5*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":573.68700000000001},{"$f":"IF($E9=1,Staging!BA5*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":342.67},{"$f":"IF($E9=1,Staging!BB5*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":232.20500000000001},{"$f":"IF($E9=1,Staging!BC5*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":169.41900000000001},{"$f":"IF($E9=1,Staging!BD5*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":171.94499999999999},{"$f":"IF($E9=1,Staging!BE5*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":191.46},{"$f":"IF($E9=1,Staging!BF5*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.70400000000001},{"$f":"IF($E9=1,Staging!BG5*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":195.078},{"$f":"IF($E9=1,Staging!BH5*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":240.922},{"$f":"IF($E9=1,Staging!BI5*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":330.666},{"$f":"IF($E9=1,Staging!BJ5*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":437.57},{"$f":"IF($E9=1,Staging!BK5*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":596.15700000000004},{"$f":"IF($E9=1,Staging!BL5*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":573.68700000000001},{"$f":"IF($E9=1,Staging!BM5*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":342.67},{"$f":"IF($E9=1,Staging!BN5*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":232.20500000000001},{"$f":"IF($E9=1,Staging!BO5*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":169.41900000000001},{"$f":"IF($E9=1,Staging!BP5*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":171.94499999999999},{"$f":"IF($E9=1,Staging!BQ5*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":191.46},{"$f":"IF($E9=1,Staging!BR5*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":158.98400000000001},{"$f":"IF($E9=1,Staging!BS5*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":195.078},{"$f":"IF($E9=1,Staging!BT5*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":240.922},{"$f":"IF($E9=1,Staging!BU5*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":330.666},{"$f":"IF($E9=1,Staging!BV5*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":437.57},{"$f":"IF($E9=1,Staging!BW5*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":596.15700000000004},{"$f":"IF($E9=1,Staging!BX5*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":573.68700000000001},{"$f":"IF($E9=1,Staging!BY5*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":342.67},{"$f":"IF($E9=1,Staging!BZ5*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":191.15600000000001},{"$f":"IF($E9=1,Staging!CA5*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":123.872},{"$f":"IF($E9=1,Staging!CB5*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":133.024},{"$f":"IF($E9=1,Staging!CC5*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.994},{"$f":"IF($E9=1,Staging!CD5*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.33499999999999},{"$f":"IF($E9=1,Staging!CE5*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":115.383},{"$f":"IF($E9=1,Staging!CF5*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.45599999999999},{"$f":"IF($E9=1,Staging!CG5*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":311.65499999999997},{"$f":"IF($E9=1,Staging!CH5*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":380.16199999999998},{"$f":"IF($E9=1,Staging!CI5*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":535.87300000000005},{"$f":"IF($E9=1,Staging!CJ5*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":483.97199999999998},{"$f":"IF($E9=1,Staging!CK5*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":371.25599999999997},{"$f":"IF($E9=1,Staging!CL5*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":191.15600000000001},{"$f":"IF($E9=1,Staging!CM5*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":123.872},{"$f":"IF($E9=1,Staging!CN5*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":133.024},{"$f":"IF($E9=1,Staging!CO5*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.994},{"$f":"IF($E9=1,Staging!CP5*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.33499999999999},{"$f":"IF($E9=1,Staging!CQ5*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":115.383},{"$f":"IF($E9=1,Staging!CR5*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.45599999999999},{"$f":"IF($E9=1,Staging!CS5*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":311.65499999999997},{"$f":"IF($E9=1,Staging!CT5*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":380.16199999999998},{"$f":"IF($E9=1,Staging!CU5*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":535.87300000000005},{"$f":"IF($E9=1,Staging!CV5*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":483.97199999999998},{"$f":"IF($E9=1,Staging!CW5*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":371.25599999999997},{"$f":"IF($E9=1,Staging!CX5*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":191.15600000000001},{"$f":"IF($E9=1,Staging!CY5*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":123.872},{"$f":"IF($E9=1,Staging!CZ5*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":133.024},{"$f":"IF($E9=1,Staging!DA5*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.994},{"$f":"IF($E9=1,Staging!DB5*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121.36499999999999},{"$f":"IF($E9=1,Staging!DC5*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":115.383},{"$f":"IF($E9=1,Staging!DD5*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.45599999999999},{"$f":"IF($E9=1,Staging!DE5*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":311.65499999999997},{"$f":"IF($E9=1,Staging!DF5*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":380.16199999999998},{"$f":"IF($E9=1,Staging!DG5*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":535.87300000000005},{"$f":"IF($E9=1,Staging!DH5*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":483.97199999999998},{"$f":"IF($E9=1,Staging!DI5*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B9,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B9,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":371.25599999999997},{"$f":"+IF(AND(CA9=1,D9=0),SUMPRODUCT(F9:BY9,$F$7:$BY$7),0)","v":20021.172999999999},{"$f":"IF(VLOOKUP($B9,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D9=1,$CA9=0),0,(AP9+F9)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":367.59355530311814},{"$f":"IF(OR($D9=1,$CA9=0),0,(AQ9+G9)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":254.65709271379939},{"$f":"IF(OR($D9=1,$CA9=0),0,(AR9+H9)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":264.7968021788418},{"$f":"IF(OR($D9=1,$CA9=0),0,(AS9+I9)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":268.69101325528595},{"$f":"IF(OR($D9=1,$CA9=0),0,(AT9+J9)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":235.33624881791624},{"$f":"IF(OR($D9=1,$CA9=0),0,(AU9+K9)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":269.56536566419999},{"$f":"IF(OR($D9=1,$CA9=0),0,(AV9+L9)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":342.42835583186246},{"$f":"IF(OR($D9=1,$CA9=0),0,(AW9+M9)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":557.71093708644423},{"$f":"IF(OR($D9=1,$CA9=0),0,(AX9+N9)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":710.01583321356804},{"$f":"IF(OR($D9=1,$CA9=0),0,(AY9+O9)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":982.91276808631142},{"$f":"IF(OR($D9=1,$CA9=0),0,(AZ9+P9)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":918.33832617633811},{"$f":"IF(OR($D9=1,$CA9=0),0,(BA9+Q9)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":619.88373176398841},{"$f":"IF(OR($D9=1,$CA9=0),0,(BB9+R9)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":367.59355530311814},{"$f":"IF(OR($D9=1,$CA9=0),0,(BC9+S9)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":254.65709271379939},{"$f":"IF(OR($D9=1,$CA9=0),0,(BD9+T9)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":264.7968021788418},{"$f":"IF(OR($D9=1,$CA9=0),0,(BE9+U9)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":268.69101325528595},{"$f":"IF(OR($D9=1,$CA9=0),0,(BF9+V9)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":235.33624881791624},{"$f":"IF(OR($D9=1,$CA9=0),0,(BG9+W9)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":269.56536566419999},{"$f":"IF(OR($D9=1,$CA9=0),0,(BH9+X9)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":342.42835583186246},{"$f":"IF(OR($D9=1,$CA9=0),0,(BI9+Y9)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":557.71093708644423},{"$f":"IF(OR($D9=1,$CA9=0),0,(BJ9+Z9)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":710.01583321356804},{"$f":"IF(OR($D9=1,$CA9=0),0,(BK9+AA9)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":982.91276808631142},{"$f":"IF(OR($D9=1,$CA9=0),0,(BL9+AB9)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":918.33832617633811},{"$f":"IF(OR($D9=1,$CA9=0),0,(BM9+AC9)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":619.88373176398841},{"$f":"IF(OR($D9=1,$CA9=0),0,(BN9+AD9)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":367.59355530311814},{"$f":"IF(OR($D9=1,$CA9=0),0,(BO9+AE9)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":254.65709271379939},{"$f":"IF(OR($D9=1,$CA9=0),0,(BP9+AF9)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":264.7968021788418},{"$f":"IF(OR($D9=1,$CA9=0),0,(BQ9+AG9)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":268.69101325528595},{"$f":"IF(OR($D9=1,$CA9=0),0,(BR9+AH9)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":243.4198842965551},{"$f":"IF(OR($D9=1,$CA9=0),0,(BS9+AI9)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":269.56536566419999},{"$f":"IF(OR($D9=1,$CA9=0),0,(BT9+AJ9)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":342.42835583186246},{"$f":"IF(OR($D9=1,$CA9=0),0,(BU9+AK9)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":557.71093708644423},{"$f":"IF(OR($D9=1,$CA9=0),0,(BV9+AL9)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":710.01583321356804},{"$f":"IF(OR($D9=1,$CA9=0),0,(BW9+AM9)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":982.91276808631142},{"$f":"IF(OR($D9=1,$CA9=0),0,(BX9+AN9)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":918.33832617633811},{"$f":"IF(OR($D9=1,$CA9=0),0,(BY9+AO9)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":619.88373176398841}]
[null,10024,"Benton County PUD #1",{"$f":"+Staging!D6","v":0},{"$f":"+Staging!E6","v":0},{"$f":"IF($E10=1,Staging!AP6*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77412},{"$f":"IF($E10=1,Staging!AQ6*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72480.281000000003},{"$f":"IF($E10=1,Staging!AR6*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":87229.523000000001},{"$f":"IF($E10=1,Staging!AS6*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":83873.383000000002},{"$f":"IF($E10=1,Staging!AT6*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78116.125},{"$f":"IF($E10=1,Staging!AU6*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76919.172000000006},{"$f":"IF($E10=1,Staging!AV6*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79113.641000000003},{"$f":"IF($E10=1,Staging!AW6*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95408.758000000002},{"$f":"IF($E10=1,Staging!AX6*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":123931.43799999999},{"$f":"IF($E10=1,Staging!AY6*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":138940.5},{"$f":"IF($E10=1,Staging!AZ6*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126417.711},{"$f":"IF($E10=1,Staging!BA6*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81797.726999999999},{"$f":"IF($E10=1,Staging!BB6*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77872.187999999995},{"$f":"IF($E10=1,Staging!BC6*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72842.968999999997},{"$f":"IF($E10=1,Staging!BD6*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":87285.031000000003},{"$f":"IF($E10=1,Staging!BE6*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":83983.57},{"$f":"IF($E10=1,Staging!BF6*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78451.898000000001},{"$f":"IF($E10=1,Staging!BG6*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77332.883000000002},{"$f":"IF($E10=1,Staging!BH6*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79582.820000000007},{"$f":"IF($E10=1,Staging!BI6*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95889.148000000001},{"$f":"IF($E10=1,Staging!BJ6*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":124459.898},{"$f":"IF($E10=1,Staging!BK6*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":139494.266},{"$f":"IF($E10=1,Staging!BL6*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126946.539},{"$f":"IF($E10=1,Staging!BM6*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82241.601999999999},{"$f":"IF($E10=1,Staging!BN6*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78337.593999999997},{"$f":"IF($E10=1,Staging!BO6*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":73203.758000000002},{"$f":"IF($E10=1,Staging!BP6*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":87329.241999999998},{"$f":"IF($E10=1,Staging!BQ6*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":83791.710999999996},{"$f":"IF($E10=1,Staging!BR6*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80575.687999999995},{"$f":"IF($E10=1,Staging!BS6*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77405.960999999996},{"$f":"IF($E10=1,Staging!BT6*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79709.452999999994},{"$f":"IF($E10=1,Staging!BU6*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96047.406000000003},{"$f":"IF($E10=1,Staging!BV6*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":124675.20299999999},{"$f":"IF($E10=1,Staging!BW6*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":139772.54699999999},{"$f":"IF($E10=1,Staging!BX6*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":127172.67200000001},{"$f":"IF($E10=1,Staging!BY6*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82356.383000000002},{"$f":"IF($E10=1,Staging!BZ6*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48583.538999999997},{"$f":"IF($E10=1,Staging!CA6*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52729.055},{"$f":"IF($E10=1,Staging!CB6*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64196.476999999999},{"$f":"IF($E10=1,Staging!CC6*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61166.82},{"$f":"IF($E10=1,Staging!CD6*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54118.233999999997},{"$f":"IF($E10=1,Staging!CE6*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51343.398000000001},{"$f":"IF($E10=1,Staging!CF6*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49568.945},{"$f":"IF($E10=1,Staging!CG6*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67318.679999999993},{"$f":"IF($E10=1,Staging!CH6*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76298.218999999997},{"$f":"IF($E10=1,Staging!CI6*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":93862.562999999995},{"$f":"IF($E10=1,Staging!CJ6*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76250.648000000001},{"$f":"IF($E10=1,Staging!CK6*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54633.851999999999},{"$f":"IF($E10=1,Staging!CL6*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48872.351999999999},{"$f":"IF($E10=1,Staging!CM6*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52992.906000000003},{"$f":"IF($E10=1,Staging!CN6*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64237.328000000001},{"$f":"IF($E10=1,Staging!CO6*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61247.18},{"$f":"IF($E10=1,Staging!CP6*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54350.851999999999},{"$f":"IF($E10=1,Staging!CQ6*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51619.563000000002},{"$f":"IF($E10=1,Staging!CR6*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49862.913999999997},{"$f":"IF($E10=1,Staging!CS6*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67657.648000000001},{"$f":"IF($E10=1,Staging!CT6*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76623.554999999993},{"$f":"IF($E10=1,Staging!CU6*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94236.656000000003},{"$f":"IF($E10=1,Staging!CV6*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76569.616999999998},{"$f":"IF($E10=1,Staging!CW6*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54930.32},{"$f":"IF($E10=1,Staging!CX6*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49164.438000000002},{"$f":"IF($E10=1,Staging!CY6*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53255.383000000002},{"$f":"IF($E10=1,Staging!CZ6*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64269.866999999998},{"$f":"IF($E10=1,Staging!DA6*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61107.258000000002},{"$f":"IF($E10=1,Staging!DB6*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55822.203000000001},{"$f":"IF($E10=1,Staging!DC6*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51668.336000000003},{"$f":"IF($E10=1,Staging!DD6*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49942.25},{"$f":"IF($E10=1,Staging!DE6*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67769.312999999995},{"$f":"IF($E10=1,Staging!DF6*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76756.093999999997},{"$f":"IF($E10=1,Staging!DG6*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94424.641000000003},{"$f":"IF($E10=1,Staging!DH6*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76706},{"$f":"IF($E10=1,Staging!DI6*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B10,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B10,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55006.976999999999},{"$f":"+IF(AND(CA10=1,D10=0),SUMPRODUCT(F10:BY10,$F$7:$BY$7),0)","v":5637564.7700000005},{"$f":"IF(VLOOKUP($B10,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D10=1,$CA10=0),0,(AP10+F10)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":109398.71205269893},{"$f":"IF(OR($D10=1,$CA10=0),0,(AQ10+G10)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":108716.07204580182},{"$f":"IF(OR($D10=1,$CA10=0),0,(AR10+H10)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":131479.33254440056},{"$f":"IF(OR($D10=1,$CA10=0),0,(AS10+I10)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":125934.70792693703},{"$f":"IF(OR($D10=1,$CA10=0),0,(AT10+J10)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":114815.72029081298},{"$f":"IF(OR($D10=1,$CA10=0),0,(AU10+K10)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":111367.11723237394},{"$f":"IF(OR($D10=1,$CA10=0),0,(AV10+L10)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":111731.80640951637},{"$f":"IF(OR($D10=1,$CA10=0),0,(AW10+M10)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":141292.08283188043},{"$f":"IF(OR($D10=1,$CA10=0),0,(AX10+N10)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":173854.30281427407},{"$f":"IF(OR($D10=1,$CA10=0),0,(AY10+O10)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":202136.96021510201},{"$f":"IF(OR($D10=1,$CA10=0),0,(AZ10+P10)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":175971.76554349292},{"$f":"IF(OR($D10=1,$CA10=0),0,(BA10+Q10)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":118460.05933524399},{"$f":"IF(OR($D10=1,$CA10=0),0,(BB10+R10)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":110049.05051211205},{"$f":"IF(OR($D10=1,$CA10=0),0,(BC10+S10)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":109260.07987492651},{"$f":"IF(OR($D10=1,$CA10=0),0,(BD10+T10)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":131562.99860574171},{"$f":"IF(OR($D10=1,$CA10=0),0,(BE10+U10)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":126100.15502570696},{"$f":"IF(OR($D10=1,$CA10=0),0,(BF10+V10)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":115309.23969503844},{"$f":"IF(OR($D10=1,$CA10=0),0,(BG10+W10)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":111966.11896271352},{"$f":"IF(OR($D10=1,$CA10=0),0,(BH10+X10)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":112394.42834810415},{"$f":"IF(OR($D10=1,$CA10=0),0,(BI10+Y10)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":142003.51047941067},{"$f":"IF(OR($D10=1,$CA10=0),0,(BJ10+Z10)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":174595.63209860487},{"$f":"IF(OR($D10=1,$CA10=0),0,(BK10+AA10)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":202942.59651280066},{"$f":"IF(OR($D10=1,$CA10=0),0,(BL10+AB10)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":176707.88604917322},{"$f":"IF(OR($D10=1,$CA10=0),0,(BM10+AC10)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":119102.88027414431},{"$f":"IF(OR($D10=1,$CA10=0),0,(BN10+AD10)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":110706.76149019854},{"$f":"IF(OR($D10=1,$CA10=0),0,(BO10+AE10)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":109801.24584165361},{"$f":"IF(OR($D10=1,$CA10=0),0,(BP10+AF10)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":131629.63867265746},{"$f":"IF(OR($D10=1,$CA10=0),0,(BQ10+AG10)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":125812.07804796922},{"$f":"IF(OR($D10=1,$CA10=0),0,(BR10+AH10)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":118430.80890430904},{"$f":"IF(OR($D10=1,$CA10=0),0,(BS10+AI10)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":112071.91907729005},{"$f":"IF(OR($D10=1,$CA10=0),0,(BT10+AJ10)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":112573.26597602034},{"$f":"IF(OR($D10=1,$CA10=0),0,(BU10+AK10)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":142237.87773390053},{"$f":"IF(OR($D10=1,$CA10=0),0,(BV10+AL10)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":174897.65616943533},{"$f":"IF(OR($D10=1,$CA10=0),0,(BW10+AM10)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":203347.44338499001},{"$f":"IF(OR($D10=1,$CA10=0),0,(BX10+AN10)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":177022.64944328432},{"$f":"IF(OR($D10=1,$CA10=0),0,(BY10+AO10)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":119269.1010054826}]
[null,10025,"Benton REA",{"$f":"+Staging!D7","v":0},{"$f":"+Staging!E7","v":0},{"$f":"IF($E11=1,Staging!AP7*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31190.311000000002},{"$f":"IF($E11=1,Staging!AQ7*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25604.018},{"$f":"IF($E11=1,Staging!AR7*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34155.218999999997},{"$f":"IF($E11=1,Staging!AS7*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32682.537},{"$f":"IF($E11=1,Staging!AT7*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25017.491999999998},{"$f":"IF($E11=1,Staging!AU7*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25572.168000000001},{"$f":"IF($E11=1,Staging!AV7*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28407.383000000002},{"$f":"IF($E11=1,Staging!AW7*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31364.74},{"$f":"IF($E11=1,Staging!AX7*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37743.141000000003},{"$f":"IF($E11=1,Staging!AY7*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41328.425999999999},{"$f":"IF($E11=1,Staging!AZ7*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39055.016000000003},{"$f":"IF($E11=1,Staging!BA7*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31775.127},{"$f":"IF($E11=1,Staging!BB7*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31555.865000000002},{"$f":"IF($E11=1,Staging!BC7*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25878.081999999999},{"$f":"IF($E11=1,Staging!BD7*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34322.582000000002},{"$f":"IF($E11=1,Staging!BE7*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31432.351999999999},{"$f":"IF($E11=1,Staging!BF7*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25221.261999999999},{"$f":"IF($E11=1,Staging!BG7*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26925.463},{"$f":"IF($E11=1,Staging!BH7*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28707.581999999999},{"$f":"IF($E11=1,Staging!BI7*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31689.813999999998},{"$f":"IF($E11=1,Staging!BJ7*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38122.07},{"$f":"IF($E11=1,Staging!BK7*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41723.398000000001},{"$f":"IF($E11=1,Staging!BL7*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39405.983999999997},{"$f":"IF($E11=1,Staging!BM7*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32042.453000000001},{"$f":"IF($E11=1,Staging!BN7*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30521.581999999999},{"$f":"IF($E11=1,Staging!BO7*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27229.366999999998},{"$f":"IF($E11=1,Staging!BP7*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34326.608999999997},{"$f":"IF($E11=1,Staging!BQ7*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31602.023000000001},{"$f":"IF($E11=1,Staging!BR7*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26333.881000000001},{"$f":"IF($E11=1,Staging!BS7*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27158.785},{"$f":"IF($E11=1,Staging!BT7*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27736.855},{"$f":"IF($E11=1,Staging!BU7*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33312.309000000001},{"$f":"IF($E11=1,Staging!BV7*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38394.468999999997},{"$f":"IF($E11=1,Staging!BW7*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40338.809000000001},{"$f":"IF($E11=1,Staging!BX7*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41352.925999999999},{"$f":"IF($E11=1,Staging!BY7*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32319.421999999999},{"$f":"IF($E11=1,Staging!BZ7*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20301.811000000002},{"$f":"IF($E11=1,Staging!CA7*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21630.268},{"$f":"IF($E11=1,Staging!CB7*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24747.113000000001},{"$f":"IF($E11=1,Staging!CC7*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24098.33},{"$f":"IF($E11=1,Staging!CD7*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17862.773000000001},{"$f":"IF($E11=1,Staging!CE7*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19287.315999999999},{"$f":"IF($E11=1,Staging!CF7*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19051.344000000001},{"$f":"IF($E11=1,Staging!CG7*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24077.65},{"$f":"IF($E11=1,Staging!CH7*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23680.726999999999},{"$f":"IF($E11=1,Staging!CI7*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27942.355},{"$f":"IF($E11=1,Staging!CJ7*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26382.629000000001},{"$f":"IF($E11=1,Staging!CK7*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22336.682000000001},{"$f":"IF($E11=1,Staging!CL7*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20539.752},{"$f":"IF($E11=1,Staging!CM7*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21861.800999999999},{"$f":"IF($E11=1,Staging!CN7*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24868.375},{"$f":"IF($E11=1,Staging!CO7*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25588.476999999999},{"$f":"IF($E11=1,Staging!CP7*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18008.266},{"$f":"IF($E11=1,Staging!CQ7*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18370.771000000001},{"$f":"IF($E11=1,Staging!CR7*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19252.675999999999},{"$f":"IF($E11=1,Staging!CS7*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24327.201000000001},{"$f":"IF($E11=1,Staging!CT7*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23918.476999999999},{"$f":"IF($E11=1,Staging!CU7*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28209.398000000001},{"$f":"IF($E11=1,Staging!CV7*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26619.719000000001},{"$f":"IF($E11=1,Staging!CW7*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22524.598000000002},{"$f":"IF($E11=1,Staging!CX7*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21976.703000000001},{"$f":"IF($E11=1,Staging!CY7*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20778.27},{"$f":"IF($E11=1,Staging!CZ7*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24871.293000000001},{"$f":"IF($E11=1,Staging!DA7*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25726.598000000002},{"$f":"IF($E11=1,Staging!DB7*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18516.865000000002},{"$f":"IF($E11=1,Staging!DC7*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18529.960999999999},{"$f":"IF($E11=1,Staging!DD7*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20634.800999999999},{"$f":"IF($E11=1,Staging!DE7*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23143.016},{"$f":"IF($E11=1,Staging!DF7*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24089.386999999999},{"$f":"IF($E11=1,Staging!DG7*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30149.815999999999},{"$f":"IF($E11=1,Staging!DH7*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25219.145},{"$f":"IF($E11=1,Staging!DI7*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B11,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B11,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22719.300999999999},1983393.1869999999,{"$f":"IF(VLOOKUP($B11,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D11=1,$CA11=0),0,(AP11+F11)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":44709.295839914179},{"$f":"IF(OR($D11=1,$CA11=0),0,(AQ11+G11)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41012.325469148789},{"$f":"IF(OR($D11=1,$CA11=0),0,(AR11+H11)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":51143.392129942586},{"$f":"IF(OR($D11=1,$CA11=0),0,(AS11+I11)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":49301.378194315243},{"$f":"IF(OR($D11=1,$CA11=0),0,(AT11+J11)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":37231.840116803061},{"$f":"IF(OR($D11=1,$CA11=0),0,(AU11+K11)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":38950.345479681273},{"$f":"IF(OR($D11=1,$CA11=0),0,(AV11+L11)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41207.201863398106},{"$f":"IF(OR($D11=1,$CA11=0),0,(AW11+M11)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":48139.212763107709},{"$f":"IF(OR($D11=1,$CA11=0),0,(AX11+N11)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":53332.777508059153},{"$f":"IF(OR($D11=1,$CA11=0),0,(AY11+O11)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":60146.051871602926},{"$f":"IF(OR($D11=1,$CA11=0),0,(AZ11+P11)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":56817.837675679417},{"$f":"IF(OR($D11=1,$CA11=0),0,(BA11+Q11)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":46983.903227253497},{"$f":"IF(OR($D11=1,$CA11=0),0,(BB11+R11)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":45233.295151748891},{"$f":"IF(OR($D11=1,$CA11=0),0,(BC11+S11)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41451.322445206075},{"$f":"IF(OR($D11=1,$CA11=0),0,(BD11+T11)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":51393.997853897708},{"$f":"IF(OR($D11=1,$CA11=0),0,(BE11+U11)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":49509.731076885073},{"$f":"IF(OR($D11=1,$CA11=0),0,(BF11+V11)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":37535.096269131296},{"$f":"IF(OR($D11=1,$CA11=0),0,(BG11+W11)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":39329.564362097546},{"$f":"IF(OR($D11=1,$CA11=0),0,(BH11+X11)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41642.66843538922},{"$f":"IF(OR($D11=1,$CA11=0),0,(BI11+Y11)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":48638.144990488254},{"$f":"IF(OR($D11=1,$CA11=0),0,(BJ11+Z11)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":53868.224150737078},{"$f":"IF(OR($D11=1,$CA11=0),0,(BK11+AA11)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":60720.862606446222},{"$f":"IF(OR($D11=1,$CA11=0),0,(BL11+AB11)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":57328.433434250561},{"$f":"IF(OR($D11=1,$CA11=0),0,(BM11+AC11)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":47379.178241492649},{"$f":"IF(OR($D11=1,$CA11=0),0,(BN11+AD11)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":45582.921503082143},{"$f":"IF(OR($D11=1,$CA11=0),0,(BO11+AE11)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41683.806412332553},{"$f":"IF(OR($D11=1,$CA11=0),0,(BP11+AF11)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":51400.028020213409},{"$f":"IF(OR($D11=1,$CA11=0),0,(BQ11+AG11)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":49776.979017942132},{"$f":"IF(OR($D11=1,$CA11=0),0,(BR11+AH11)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":38942.758497209485},{"$f":"IF(OR($D11=1,$CA11=0),0,(BS11+AI11)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":39670.372517735734},{"$f":"IF(OR($D11=1,$CA11=0),0,(BT11+AJ11)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41999.874822998354},{"$f":"IF(OR($D11=1,$CA11=0),0,(BU11+AK11)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":49018.718381105034},{"$f":"IF(OR($D11=1,$CA11=0),0,(BV11+AL11)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":54253.138045516876},{"$f":"IF(OR($D11=1,$CA11=0),0,(BW11+AM11)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":61203.474746559688},{"$f":"IF(OR($D11=1,$CA11=0),0,(BX11+AN11)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":57802.830829437778},{"$f":"IF(OR($D11=1,$CA11=0),0,(BY11+AO11)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":47788.719005561448}]
[null,10027,"Big Bend Elec Coop",{"$f":"+Staging!D8","v":0},{"$f":"+Staging!E8","v":0},{"$f":"IF($E12=1,Staging!AP8*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26980.105},{"$f":"IF($E12=1,Staging!AQ8*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18639.848000000002},{"$f":"IF($E12=1,Staging!AR8*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20641.403999999999},{"$f":"IF($E12=1,Staging!AS8*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20433.041000000001},{"$f":"IF($E12=1,Staging!AT8*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16439.758000000002},{"$f":"IF($E12=1,Staging!AU8*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17846.638999999999},{"$f":"IF($E12=1,Staging!AV8*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26945.974999999999},{"$f":"IF($E12=1,Staging!AW8*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40455.031000000003},{"$f":"IF($E12=1,Staging!AX8*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51130.241999999998},{"$f":"IF($E12=1,Staging!AY8*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52239.949000000001},{"$f":"IF($E12=1,Staging!AZ8*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44310.625},{"$f":"IF($E12=1,Staging!BA8*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31244.937999999998},{"$f":"IF($E12=1,Staging!BB8*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27478.603999999999},{"$f":"IF($E12=1,Staging!BC8*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18985.5},{"$f":"IF($E12=1,Staging!BD8*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21023.776999999998},{"$f":"IF($E12=1,Staging!BE8*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20811.598000000002},{"$f":"IF($E12=1,Staging!BF8*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16745.025000000001},{"$f":"IF($E12=1,Staging!BG8*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18178.275000000001},{"$f":"IF($E12=1,Staging!BH8*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27443.734},{"$f":"IF($E12=1,Staging!BI8*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41199.449000000001},{"$f":"IF($E12=1,Staging!BJ8*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52069.866999999998},{"$f":"IF($E12=1,Staging!BK8*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53199.73},{"$f":"IF($E12=1,Staging!BL8*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45125.870999999999},{"$f":"IF($E12=1,Staging!BM8*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31820.824000000001},{"$f":"IF($E12=1,Staging!BN8*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27938.098000000002},{"$f":"IF($E12=1,Staging!BO8*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19286.43},{"$f":"IF($E12=1,Staging!BP8*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21361.800999999999},{"$f":"IF($E12=1,Staging!BQ8*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21145.607},{"$f":"IF($E12=1,Staging!BR8*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17383.868999999999},{"$f":"IF($E12=1,Staging!BS8*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18459.083999999999},{"$f":"IF($E12=1,Staging!BT8*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27904.240000000002},{"$f":"IF($E12=1,Staging!BU8*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41924.508000000002},{"$f":"IF($E12=1,Staging!BV8*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53003.093999999997},{"$f":"IF($E12=1,Staging!BW8*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54154.77},{"$f":"IF($E12=1,Staging!BX8*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45923.300999999999},{"$f":"IF($E12=1,Staging!BY8*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32368.588},{"$f":"IF($E12=1,Staging!BZ8*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18841.562999999998},{"$f":"IF($E12=1,Staging!CA8*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14201.43},{"$f":"IF($E12=1,Staging!CB8*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15769.187},{"$f":"IF($E12=1,Staging!CC8*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15645.315000000001},{"$f":"IF($E12=1,Staging!CD8*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11923.08},{"$f":"IF($E12=1,Staging!CE8*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12421.387000000001},{"$f":"IF($E12=1,Staging!CF8*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18452.259999999998},{"$f":"IF($E12=1,Staging!CG8*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30910},{"$f":"IF($E12=1,Staging!CH8*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35693.945},{"$f":"IF($E12=1,Staging!CI8*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39803.605000000003},{"$f":"IF($E12=1,Staging!CJ8*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30351.383000000002},{"$f":"IF($E12=1,Staging!CK8*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24287.375},{"$f":"IF($E12=1,Staging!CL8*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19180.455000000002},{"$f":"IF($E12=1,Staging!CM8*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14455.957},{"$f":"IF($E12=1,Staging!CN8*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16052.22},{"$f":"IF($E12=1,Staging!CO8*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15926.091},{"$f":"IF($E12=1,Staging!CP8*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12136.144},{"$f":"IF($E12=1,Staging!CQ8*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12642.897999999999},{"$f":"IF($E12=1,Staging!CR8*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18784.148000000001},{"$f":"IF($E12=1,Staging!CS8*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31469.785},{"$f":"IF($E12=1,Staging!CT8*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36341.038999999997},{"$f":"IF($E12=1,Staging!CU8*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40525.925999999999},{"$f":"IF($E12=1,Staging!CV8*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30900.59},{"$f":"IF($E12=1,Staging!CW8*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24726.34},{"$f":"IF($E12=1,Staging!CX8*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19492.831999999999},{"$f":"IF($E12=1,Staging!CY8*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14677.550999999999},{"$f":"IF($E12=1,Staging!CZ8*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16302.427},{"$f":"IF($E12=1,Staging!DA8*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16173.826999999999},{"$f":"IF($E12=1,Staging!DB8*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12598.058000000001},{"$f":"IF($E12=1,Staging!DC8*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12830.460999999999},{"$f":"IF($E12=1,Staging!DD8*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19091.192999999999},{"$f":"IF($E12=1,Staging!DE8*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32015.023000000001},{"$f":"IF($E12=1,Staging!DF8*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36983.711000000003},{"$f":"IF($E12=1,Staging!DG8*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41244.684000000001},{"$f":"IF($E12=1,Staging!DH8*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31437.793000000001},{"$f":"IF($E12=1,Staging!DI8*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B12,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B12,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25143.868999999999},1941676.7509999999,{"$f":"IF(VLOOKUP($B12,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D12=1,$CA12=0),0,(AP12+F12)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":39785.785299163406},{"$f":"IF(OR($D12=1,$CA12=0),0,(AQ12+G12)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":28515.24382434395},{"$f":"IF(OR($D12=1,$CA12=0),0,(AR12+H12)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":31614.387240151351},{"$f":"IF(OR($D12=1,$CA12=0),0,(AS12+I12)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":31325.916065796293},{"$f":"IF(OR($D12=1,$CA12=0),0,(AT12+J12)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24626.728628537778},{"$f":"IF(OR($D12=1,$CA12=0),0,(AU12+K12)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":26280.95476283176},{"$f":"IF(OR($D12=1,$CA12=0),0,(AV12+L12)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":39418.12922809719},{"$f":"IF(OR($D12=1,$CA12=0),0,(AW12+M12)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":61964.435717052918},{"$f":"IF(OR($D12=1,$CA12=0),0,(AX12+N12)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":75387.226470158508},{"$f":"IF(OR($D12=1,$CA12=0),0,(AY12+O12)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":79919.06967716568},{"$f":"IF(OR($D12=1,$CA12=0),0,(AZ12+P12)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":64827.116732032118},{"$f":"IF(OR($D12=1,$CA12=0),0,(BA12+Q12)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":48217.290609847303},{"$f":"IF(OR($D12=1,$CA12=0),0,(BB12+R12)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":40512.870540526768},{"$f":"IF(OR($D12=1,$CA12=0),0,(BC12+S12)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":29036.363937978105},{"$f":"IF(OR($D12=1,$CA12=0),0,(BD12+T12)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":32192.142293781762},{"$f":"IF(OR($D12=1,$CA12=0),0,(BE12+U12)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":31898.39808846411},{"$f":"IF(OR($D12=1,$CA12=0),0,(BF12+V12)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25076.782211918911},{"$f":"IF(OR($D12=1,$CA12=0),0,(BG12+W12)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":26761.238190769753},{"$f":"IF(OR($D12=1,$CA12=0),0,(BH12+X12)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":40138.490551829338},{"$f":"IF(OR($D12=1,$CA12=0),0,(BI12+Y12)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":63096.841908475821},{"$f":"IF(OR($D12=1,$CA12=0),0,(BJ12+Z12)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":76764.934096692363},{"$f":"IF(OR($D12=1,$CA12=0),0,(BK12+AA12)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":81379.595929140924},{"$f":"IF(OR($D12=1,$CA12=0),0,(BL12+AB12)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":66011.83646132698},{"$f":"IF(OR($D12=1,$CA12=0),0,(BM12+AC12)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":49098.459841762684},{"$f":"IF(OR($D12=1,$CA12=0),0,(BN12+AD12)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41183.066437469031},{"$f":"IF(OR($D12=1,$CA12=0),0,(BO12+AE12)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":29490.058196285332},{"$f":"IF(OR($D12=1,$CA12=0),0,(BP12+AF12)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":32702.888263839257},{"$f":"IF(OR($D12=1,$CA12=0),0,(BQ12+AG12)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":32403.512430195668},{"$f":"IF(OR($D12=1,$CA12=0),0,(BR12+AH12)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":26032.542300232075},{"$f":"IF(OR($D12=1,$CA12=0),0,(BS12+AI12)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":27167.913649029797},{"$f":"IF(OR($D12=1,$CA12=0),0,(BT12+AJ12)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":40804.935502985594},{"$f":"IF(OR($D12=1,$CA12=0),0,(BU12+AK12)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":64199.808385125507},{"$f":"IF(OR($D12=1,$CA12=0),0,(BV12+AL12)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":78133.246993271474},{"$f":"IF(OR($D12=1,$CA12=0),0,(BW12+AM12)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":82832.912029771935},{"$f":"IF(OR($D12=1,$CA12=0),0,(BX12+AN12)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":67170.664245404565},{"$f":"IF(OR($D12=1,$CA12=0),0,(BY12+AO12)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":49936.599126626454}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+Staging!D9","v":0},{"$f":"+Staging!E9","v":0},{"$f":"IF($E13=1,Staging!AP9*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10379.004999999999},{"$f":"IF($E13=1,Staging!AQ9*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9301.77},{"$f":"IF($E13=1,Staging!AR9*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11511.356},{"$f":"IF($E13=1,Staging!AS9*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12926.450999999999},{"$f":"IF($E13=1,Staging!AT9*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11091.502},{"$f":"IF($E13=1,Staging!AU9*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11779.136},{"$f":"IF($E13=1,Staging!AV9*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10990.495999999999},{"$f":"IF($E13=1,Staging!AW9*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9827.0869999999995},{"$f":"IF($E13=1,Staging!AX9*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10354.154},{"$f":"IF($E13=1,Staging!AY9*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10315.477999999999},{"$f":"IF($E13=1,Staging!AZ9*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10501.102000000001},{"$f":"IF($E13=1,Staging!BA9*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9720.76},{"$f":"IF($E13=1,Staging!BB9*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11193.243},{"$f":"IF($E13=1,Staging!BC9*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10077.052},{"$f":"IF($E13=1,Staging!BD9*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12301.986999999999},{"$f":"IF($E13=1,Staging!BE9*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13085.048000000001},{"$f":"IF($E13=1,Staging!BF9*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11541.322},{"$f":"IF($E13=1,Staging!BG9*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12574.796},{"$f":"IF($E13=1,Staging!BH9*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11468.621999999999},{"$f":"IF($E13=1,Staging!BI9*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10329.063},{"$f":"IF($E13=1,Staging!BJ9*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10844.189},{"$f":"IF($E13=1,Staging!BK9*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10809.022999999999},{"$f":"IF($E13=1,Staging!BL9*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11011.285},{"$f":"IF($E13=1,Staging!BM9*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10206.246999999999},{"$f":"IF($E13=1,Staging!BN9*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11430.251},{"$f":"IF($E13=1,Staging!BO9*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10821.91},{"$f":"IF($E13=1,Staging!BP9*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12789.755999999999},{"$f":"IF($E13=1,Staging!BQ9*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13086.374},{"$f":"IF($E13=1,Staging!BR9*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11945.681},{"$f":"IF($E13=1,Staging!BS9*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12576.188},{"$f":"IF($E13=1,Staging!BT9*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11194.217000000001},{"$f":"IF($E13=1,Staging!BU9*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10575.868},{"$f":"IF($E13=1,Staging!BV9*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10845.553},{"$f":"IF($E13=1,Staging!BW9*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10560.691999999999},{"$f":"IF($E13=1,Staging!BX9*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11267.612999999999},{"$f":"IF($E13=1,Staging!BY9*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10207.584999999999},{"$f":"IF($E13=1,Staging!BZ9*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5554.0450000000001},{"$f":"IF($E13=1,Staging!CA9*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6087.8689999999997},{"$f":"IF($E13=1,Staging!CB9*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7045.6049999999996},{"$f":"IF($E13=1,Staging!CC9*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7633.9380000000001},{"$f":"IF($E13=1,Staging!CD9*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6392.3069999999998},{"$f":"IF($E13=1,Staging!CE9*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7002.9359999999997},{"$f":"IF($E13=1,Staging!CF9*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6106.4880000000003},{"$f":"IF($E13=1,Staging!CG9*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6035.6090000000004},{"$f":"IF($E13=1,Staging!CH9*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5569.0429999999997},{"$f":"IF($E13=1,Staging!CI9*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5800.6490000000003},{"$f":"IF($E13=1,Staging!CJ9*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5926.2669999999998},{"$f":"IF($E13=1,Staging!CK9*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5496.692},{"$f":"IF($E13=1,Staging!CL9*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5982.8379999999997},{"$f":"IF($E13=1,Staging!CM9*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6519.1760000000004},{"$f":"IF($E13=1,Staging!CN9*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7500.2020000000002},{"$f":"IF($E13=1,Staging!CO9*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8245.4330000000009},{"$f":"IF($E13=1,Staging!CP9*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6638.277},{"$f":"IF($E13=1,Staging!CQ9*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6976.5630000000001},{"$f":"IF($E13=1,Staging!CR9*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6373.8140000000003},{"$f":"IF($E13=1,Staging!CS9*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6303.9520000000002},{"$f":"IF($E13=1,Staging!CT9*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5824.5389999999998},{"$f":"IF($E13=1,Staging!CU9*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6077.5259999999998},{"$f":"IF($E13=1,Staging!CV9*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6186.42},{"$f":"IF($E13=1,Staging!CW9*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5756.2520000000004},{"$f":"IF($E13=1,Staging!CX9*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6516.0140000000001},{"$f":"IF($E13=1,Staging!CY9*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6518.7539999999999},{"$f":"IF($E13=1,Staging!CZ9*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7780.71},{"$f":"IF($E13=1,Staging!DA9*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8246.2739999999994},{"$f":"IF($E13=1,Staging!DB9*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6802.5889999999999},{"$f":"IF($E13=1,Staging!DC9*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6977.3370000000004},{"$f":"IF($E13=1,Staging!DD9*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6650.3180000000002},{"$f":"IF($E13=1,Staging!DE9*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6059.3140000000003},{"$f":"IF($E13=1,Staging!DF9*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5825.2740000000003},{"$f":"IF($E13=1,Staging!DG9*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6328.027},{"$f":"IF($E13=1,Staging!DH9*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5932.2610000000004},{"$f":"IF($E13=1,Staging!DI9*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B13,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B13,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5757.0119999999997},633872.18599999987,{"$f":"IF(VLOOKUP($B13,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D13=1,$CA13=0),0,(AP13+F13)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13834.260823085608},{"$f":"IF(OR($D13=1,$CA13=0),0,(AQ13+G13)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13362.430915557936},{"$f":"IF(OR($D13=1,$CA13=0),0,(AR13+H13)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16112.535801860129},{"$f":"IF(OR($D13=1,$CA13=0),0,(AS13+I13)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17852.061221806263},{"$f":"IF(OR($D13=1,$CA13=0),0,(AT13+J13)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15180.745299048933},{"$f":"IF(OR($D13=1,$CA13=0),0,(AU13+K13)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16307.993940016078},{"$f":"IF(OR($D13=1,$CA13=0),0,(AV13+L13)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14844.875020421168},{"$f":"IF(OR($D13=1,$CA13=0),0,(AW13+M13)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13773.17423979193},{"$f":"IF(OR($D13=1,$CA13=0),0,(AX13+N13)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13825.705714560258},{"$f":"IF(OR($D13=1,$CA13=0),0,(AY13+O13)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13993.22191143392},{"$f":"IF(OR($D13=1,$CA13=0),0,(AZ13+P13)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14263.465399472856},{"$f":"IF(OR($D13=1,$CA13=0),0,(BA13+Q13)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13212.925336378519},{"$f":"IF(OR($D13=1,$CA13=0),0,(BB13+R13)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14913.552927559072},{"$f":"IF(OR($D13=1,$CA13=0),0,(BC13+S13)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14410.081361157871},{"$f":"IF(OR($D13=1,$CA13=0),0,(BD13+T13)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17193.735505382632},{"$f":"IF(OR($D13=1,$CA13=0),0,(BE13+U13)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18520.71245843526},{"$f":"IF(OR($D13=1,$CA13=0),0,(BF13+V13)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15784.882004707595},{"$f":"IF(OR($D13=1,$CA13=0),0,(BG13+W13)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16975.946215682638},{"$f":"IF(OR($D13=1,$CA13=0),0,(BH13+X13)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15492.13197367813},{"$f":"IF(OR($D13=1,$CA13=0),0,(BI13+Y13)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14442.022574729588},{"$f":"IF(OR($D13=1,$CA13=0),0,(BJ13+Z13)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14473.031261501728},{"$f":"IF(OR($D13=1,$CA13=0),0,(BK13+AA13)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14662.159678643791},{"$f":"IF(OR($D13=1,$CA13=0),0,(BL13+AB13)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14932.328495076807},{"$f":"IF(OR($D13=1,$CA13=0),0,(BM13+AC13)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13859.83063846804},{"$f":"IF(OR($D13=1,$CA13=0),0,(BN13+AD13)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15582.28404544092},{"$f":"IF(OR($D13=1,$CA13=0),0,(BO13+AE13)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15056.456147535531},{"$f":"IF(OR($D13=1,$CA13=0),0,(BP13+AF13)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17860.810823816817},{"$f":"IF(OR($D13=1,$CA13=0),0,(BQ13+AG13)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18522.594009249678},{"$f":"IF(OR($D13=1,$CA13=0),0,(BR13+AH13)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16278.644525789554},{"$f":"IF(OR($D13=1,$CA13=0),0,(BS13+AI13)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16977.826898222567},{"$f":"IF(OR($D13=1,$CA13=0),0,(BT13+AJ13)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15493.954481827393},{"$f":"IF(OR($D13=1,$CA13=0),0,(BU13+AK13)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14443.904125544006},{"$f":"IF(OR($D13=1,$CA13=0),0,(BV13+AL13)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14474.853769650996},{"$f":"IF(OR($D13=1,$CA13=0),0,(BW13+AM13)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14664.043834281667},{"$f":"IF(OR($D13=1,$CA13=0),0,(BX13+AN13)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14934.211782440196},{"$f":"IF(OR($D13=1,$CA13=0),0,(BY13+AO13)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13861.652278342817}]
[null,10044,"Canby, City of",{"$f":"+Staging!D10","v":0},{"$f":"+Staging!E10","v":0},{"$f":"IF($E14=1,Staging!AP10*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10021.91},{"$f":"IF($E14=1,Staging!AQ10*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9681.9480000000003},{"$f":"IF($E14=1,Staging!AR10*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12099.163},{"$f":"IF($E14=1,Staging!AS10*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11893.08},{"$f":"IF($E14=1,Staging!AT10*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10041.679},{"$f":"IF($E14=1,Staging!AU10*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10410.157999999999},{"$f":"IF($E14=1,Staging!AV10*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9719.8459999999995},{"$f":"IF($E14=1,Staging!AW10*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8841.2090000000007},{"$f":"IF($E14=1,Staging!AX10*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9682.232},{"$f":"IF($E14=1,Staging!AY10*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10629.361999999999},{"$f":"IF($E14=1,Staging!AZ10*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10775.351000000001},{"$f":"IF($E14=1,Staging!BA10*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9042.009},{"$f":"IF($E14=1,Staging!BB10*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10076.269},{"$f":"IF($E14=1,Staging!BC10*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9730.01},{"$f":"IF($E14=1,Staging!BD10*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12151.062},{"$f":"IF($E14=1,Staging!BE10*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11525.84},{"$f":"IF($E14=1,Staging!BF10*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10089.584999999999},{"$f":"IF($E14=1,Staging!BG10*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10830.188},{"$f":"IF($E14=1,Staging!BH10*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9771.973},{"$f":"IF($E14=1,Staging!BI10*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8892.4809999999998},{"$f":"IF($E14=1,Staging!BJ10*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9734.5149999999994},{"$f":"IF($E14=1,Staging!BK10*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10682.351000000001},{"$f":"IF($E14=1,Staging!BL10*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10827.976000000001},{"$f":"IF($E14=1,Staging!BM10*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9092.8490000000002},{"$f":"IF($E14=1,Staging!BN10*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9791.0490000000009},{"$f":"IF($E14=1,Staging!BO10*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10148.273999999999},{"$f":"IF($E14=1,Staging!BP10*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12202.958000000001},{"$f":"IF($E14=1,Staging!BQ10*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11575.938},{"$f":"IF($E14=1,Staging!BR10*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10498.300999999999},{"$f":"IF($E14=1,Staging!BS10*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10883.852000000001},{"$f":"IF($E14=1,Staging!BT10*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9480.741},{"$f":"IF($E14=1,Staging!BU10*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9261.58},{"$f":"IF($E14=1,Staging!BV10*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9786.7970000000005},{"$f":"IF($E14=1,Staging!BW10*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10366.183999999999},{"$f":"IF($E14=1,Staging!BX10*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11257.348},{"$f":"IF($E14=1,Staging!BY10*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9143.6880000000001},{"$f":"IF($E14=1,Staging!BZ10*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5388.1030000000001},{"$f":"IF($E14=1,Staging!CA10*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6613.3339999999998},{"$f":"IF($E14=1,Staging!CB10*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7386.2250000000004},{"$f":"IF($E14=1,Staging!CC10*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7251.2049999999999},{"$f":"IF($E14=1,Staging!CD10*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5781.7209999999995},{"$f":"IF($E14=1,Staging!CE10*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6373.3220000000001},{"$f":"IF($E14=1,Staging!CF10*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5361.098},{"$f":"IF($E14=1,Staging!CG10*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5570.9870000000001},{"$f":"IF($E14=1,Staging!CH10*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5296.4350000000004},{"$f":"IF($E14=1,Staging!CI10*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6137.4970000000003},{"$f":"IF($E14=1,Staging!CJ10*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6339.674},{"$f":"IF($E14=1,Staging!CK10*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5344.5060000000003},{"$f":"IF($E14=1,Staging!CL10*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5417.3270000000002},{"$f":"IF($E14=1,Staging!CM10*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6646.1629999999996},{"$f":"IF($E14=1,Staging!CN10*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7417.9080000000004},{"$f":"IF($E14=1,Staging!CO10*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7702.0219999999999},{"$f":"IF($E14=1,Staging!CP10*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5809.3050000000003},{"$f":"IF($E14=1,Staging!CQ10*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6036.87},{"$f":"IF($E14=1,Staging!CR10*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5389.8509999999997},{"$f":"IF($E14=1,Staging!CS10*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5603.2960000000003},{"$f":"IF($E14=1,Staging!CT10*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5325.0360000000001},{"$f":"IF($E14=1,Staging!CU10*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6168.0940000000001},{"$f":"IF($E14=1,Staging!CV10*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6370.6350000000002},{"$f":"IF($E14=1,Staging!CW10*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5374.5559999999996},{"$f":"IF($E14=1,Staging!CX10*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5786.1270000000004},{"$f":"IF($E14=1,Staging!CY10*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6308.79},{"$f":"IF($E14=1,Staging!CZ10*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7449.5889999999999},{"$f":"IF($E14=1,Staging!DA10*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7735.5},{"$f":"IF($E14=1,Staging!DB10*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5958.3050000000003},{"$f":"IF($E14=1,Staging!DC10*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6066.7830000000004},{"$f":"IF($E14=1,Staging!DD10*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5761.9620000000004},{"$f":"IF($E14=1,Staging!DE10*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5317.78},{"$f":"IF($E14=1,Staging!DF10*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5353.6360000000004},{"$f":"IF($E14=1,Staging!DG10*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6567.8440000000001},{"$f":"IF($E14=1,Staging!DH10*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6024.8530000000001},{"$f":"IF($E14=1,Staging!DI10*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B14,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B14,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5404.6049999999996},590480.70000000019,{"$f":"IF(VLOOKUP($B14,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D14=1,$CA14=0),0,(AP14+F14)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13380.121139966292},{"$f":"IF(OR($D14=1,$CA14=0),0,(AQ14+G14)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14148.777627242249},{"$f":"IF(OR($D14=1,$CA14=0),0,(AR14+H14)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16918.665279467674},{"$f":"IF(OR($D14=1,$CA14=0),0,(AS14+I14)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16622.494246957456},{"$f":"IF(OR($D14=1,$CA14=0),0,(AT14+J14)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13739.05452553107},{"$f":"IF(OR($D14=1,$CA14=0),0,(AU14+K14)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14572.6674954915},{"$f":"IF(OR($D14=1,$CA14=0),0,(AV14+L14)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13094.398922638664},{"$f":"IF(OR($D14=1,$CA14=0),0,(AW14+M14)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12513.742095671019},{"$f":"IF(OR($D14=1,$CA14=0),0,(AX14+N14)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13005.594412880477},{"$f":"IF(OR($D14=1,$CA14=0),0,(AY14+O14)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14558.235905234738},{"$f":"IF(OR($D14=1,$CA14=0),0,(AZ14+P14)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14860.539560450183},{"$f":"IF(OR($D14=1,$CA14=0),0,(BA14+Q14)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12491.443938557491},{"$f":"IF(OR($D14=1,$CA14=0),0,(BB14+R14)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13452.694126455131},{"$f":"IF(OR($D14=1,$CA14=0),0,(BC14+S14)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14219.013218810731},{"$f":"IF(OR($D14=1,$CA14=0),0,(BD14+T14)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16991.237397682027},{"$f":"IF(OR($D14=1,$CA14=0),0,(BE14+U14)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16695.062023799368},{"$f":"IF(OR($D14=1,$CA14=0),0,(BF14+V14)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13804.600566592557},{"$f":"IF(OR($D14=1,$CA14=0),0,(BG14+W14)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14645.236140607902},{"$f":"IF(OR($D14=1,$CA14=0),0,(BH14+X14)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13164.624963187785},{"$f":"IF(OR($D14=1,$CA14=0),0,(BI14+Y14)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12586.313345610881},{"$f":"IF(OR($D14=1,$CA14=0),0,(BJ14+Z14)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13075.823926527544},{"$f":"IF(OR($D14=1,$CA14=0),0,(BK14+AA14)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14630.811496547038},{"$f":"IF(OR($D14=1,$CA14=0),0,(BL14+AB14)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14933.115151762482},{"$f":"IF(OR($D14=1,$CA14=0),0,(BM14+AC14)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12561.678661851487},{"$f":"IF(OR($D14=1,$CA14=0),0,(BN14+AD14)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13525.264508120505},{"$f":"IF(OR($D14=1,$CA14=0),0,(BO14+AE14)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14289.248810379213},{"$f":"IF(OR($D14=1,$CA14=0),0,(BP14+AF14)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17063.805174523935},{"$f":"IF(OR($D14=1,$CA14=0),0,(BQ14+AG14)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16767.628932366792},{"$f":"IF(OR($D14=1,$CA14=0),0,(BR14+AH14)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14288.851140663939},{"$f":"IF(OR($D14=1,$CA14=0),0,(BS14+AI14)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14717.803917449814},{"$f":"IF(OR($D14=1,$CA14=0),0,(BT14+AJ14)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13234.850135462419},{"$f":"IF(OR($D14=1,$CA14=0),0,(BU14+AK14)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12658.886332099719},{"$f":"IF(OR($D14=1,$CA14=0),0,(BV14+AL14)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13146.051703625642},{"$f":"IF(OR($D14=1,$CA14=0),0,(BW14+AM14)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14703.384483035874},{"$f":"IF(OR($D14=1,$CA14=0),0,(BX14+AN14)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15005.694216172733},{"$f":"IF(OR($D14=1,$CA14=0),0,(BY14+AO14)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12631.911648596508}]
[null,10046,"Central Electric Coop",{"$f":"+Staging!D11","v":0},{"$f":"+Staging!E11","v":0},{"$f":"IF($E15=1,Staging!AP11*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41432.762000000002},{"$f":"IF($E15=1,Staging!AQ11*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40512.940999999999},{"$f":"IF($E15=1,Staging!AR11*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62257.722999999998},{"$f":"IF($E15=1,Staging!AS11*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58600.129000000001},{"$f":"IF($E15=1,Staging!AT11*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45361.391000000003},{"$f":"IF($E15=1,Staging!AU11*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47436.777000000002},{"$f":"IF($E15=1,Staging!AV11*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44421.063000000002},{"$f":"IF($E15=1,Staging!AW11*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36602.656000000003},{"$f":"IF($E15=1,Staging!AX11*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39075.050999999999},{"$f":"IF($E15=1,Staging!AY11*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42798.805},{"$f":"IF($E15=1,Staging!AZ11*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41973.059000000001},{"$f":"IF($E15=1,Staging!BA11*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34743.300999999999},{"$f":"IF($E15=1,Staging!BB11*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42113.035000000003},{"$f":"IF($E15=1,Staging!BC11*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41101.559000000001},{"$f":"IF($E15=1,Staging!BD11*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62903.078000000001},{"$f":"IF($E15=1,Staging!BE11*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56696.641000000003},{"$f":"IF($E15=1,Staging!BF11*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45944.957000000002},{"$f":"IF($E15=1,Staging!BG11*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50146.343999999997},{"$f":"IF($E15=1,Staging!BH11*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45056.625},{"$f":"IF($E15=1,Staging!BI11*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37217.315999999999},{"$f":"IF($E15=1,Staging!BJ11*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39722.285000000003},{"$f":"IF($E15=1,Staging!BK11*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43455.23},{"$f":"IF($E15=1,Staging!BL11*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42624.875},{"$f":"IF($E15=1,Staging!BM11*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35361.120999999999},{"$f":"IF($E15=1,Staging!BN11*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41049.785000000003},{"$f":"IF($E15=1,Staging!BO11*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43611.112999999998},{"$f":"IF($E15=1,Staging!BP11*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63531.637000000002},{"$f":"IF($E15=1,Staging!BQ11*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57289.546999999999},{"$f":"IF($E15=1,Staging!BR11*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48484.305},{"$f":"IF($E15=1,Staging!BS11*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50783.949000000001},{"$f":"IF($E15=1,Staging!BT11*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43729.512000000002},{"$f":"IF($E15=1,Staging!BU11*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39478.660000000003},{"$f":"IF($E15=1,Staging!BV11*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40352.891000000003},{"$f":"IF($E15=1,Staging!BW11*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42287.559000000001},{"$f":"IF($E15=1,Staging!BX11*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45041.695},{"$f":"IF($E15=1,Staging!BY11*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35963.156000000003},{"$f":"IF($E15=1,Staging!BZ11*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25050.046999999999},{"$f":"IF($E15=1,Staging!CA11*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32037.113000000001},{"$f":"IF($E15=1,Staging!CB11*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42585.086000000003},{"$f":"IF($E15=1,Staging!CC11*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41316.108999999997},{"$f":"IF($E15=1,Staging!CD11*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30595.258000000002},{"$f":"IF($E15=1,Staging!CE11*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34188.108999999997},{"$f":"IF($E15=1,Staging!CF11*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28432.131000000001},{"$f":"IF($E15=1,Staging!CG11*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27397.655999999999},{"$f":"IF($E15=1,Staging!CH11*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23579.835999999999},{"$f":"IF($E15=1,Staging!CI11*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26968.263999999999},{"$f":"IF($E15=1,Staging!CJ11*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26780.438999999998},{"$f":"IF($E15=1,Staging!CK11*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23236.328000000001},{"$f":"IF($E15=1,Staging!CL11*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25461.338},{"$f":"IF($E15=1,Staging!CM11*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32502.585999999999},{"$f":"IF($E15=1,Staging!CN11*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43026.512000000002},{"$f":"IF($E15=1,Staging!CO11*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44303.961000000003},{"$f":"IF($E15=1,Staging!CP11*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30988.861000000001},{"$f":"IF($E15=1,Staging!CQ11*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32558.02},{"$f":"IF($E15=1,Staging!CR11*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28838.925999999999},{"$f":"IF($E15=1,Staging!CS11*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27857.736000000001},{"$f":"IF($E15=1,Staging!CT11*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23970.403999999999},{"$f":"IF($E15=1,Staging!CU11*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27381.891},{"$f":"IF($E15=1,Staging!CV11*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27196.322},{"$f":"IF($E15=1,Staging!CW11*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23649.526999999998},{"$f":"IF($E15=1,Staging!CX11*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27587.629000000001},{"$f":"IF($E15=1,Staging!CY11*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31019.607},{"$f":"IF($E15=1,Staging!CZ11*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43456.453000000001},{"$f":"IF($E15=1,Staging!DA11*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44767.266000000003},{"$f":"IF($E15=1,Staging!DB11*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32182.978999999999},{"$f":"IF($E15=1,Staging!DC11*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32971.980000000003},{"$f":"IF($E15=1,Staging!DD11*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31181.493999999999},{"$f":"IF($E15=1,Staging!DE11*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26643.465},{"$f":"IF($E15=1,Staging!DF11*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24350.947},{"$f":"IF($E15=1,Staging!DG11*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29592.186000000002},{"$f":"IF($E15=1,Staging!DH11*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25819.893},{"$f":"IF($E15=1,Staging!DI11*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B15,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B15,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24052.17},2732691.0619999995,{"$f":"IF(VLOOKUP($B15,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D15=1,$CA15=0),0,(AP15+F15)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":57725.326912134427},{"$f":"IF(OR($D15=1,$CA15=0),0,(AQ15+G15)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":62993.360955055403},{"$f":"IF(OR($D15=1,$CA15=0),0,(AR15+H15)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":91032.336252691573},{"$f":"IF(OR($D15=1,$CA15=0),0,(AS15+I15)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":86754.720342526853},{"$f":"IF(OR($D15=1,$CA15=0),0,(AT15+J15)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":65951.22048280554},{"$f":"IF(OR($D15=1,$CA15=0),0,(AU15+K15)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":70872.806059017516},{"$f":"IF(OR($D15=1,$CA15=0),0,(AV15+L15)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":63256.569683196598},{"$f":"IF(OR($D15=1,$CA15=0),0,(AW15+M15)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":55569.83810173544},{"$f":"IF(OR($D15=1,$CA15=0),0,(AX15+N15)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":54401.639899388749},{"$f":"IF(OR($D15=1,$CA15=0),0,(AY15+O15)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":60576.966080456063},{"$f":"IF(OR($D15=1,$CA15=0),0,(AZ15+P15)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":59696.908239884688},{"$f":"IF(OR($D15=1,$CA15=0),0,(BA15+Q15)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":50342.232655501502},{"$f":"IF(OR($D15=1,$CA15=0),0,(BB15+R15)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":58673.1040848095},{"$f":"IF(OR($D15=1,$CA15=0),0,(BC15+S15)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":63908.601277860333},{"$f":"IF(OR($D15=1,$CA15=0),0,(BD15+T15)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":91975.960468492922},{"$f":"IF(OR($D15=1,$CA15=0),0,(BE15+U15)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":87696.245938891938},{"$f":"IF(OR($D15=1,$CA15=0),0,(BF15+V15)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":66799.671395482874},{"$f":"IF(OR($D15=1,$CA15=0),0,(BG15+W15)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":71810.089266236653},{"$f":"IF(OR($D15=1,$CA15=0),0,(BH15+X15)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":64161.621673165195},{"$f":"IF(OR($D15=1,$CA15=0),0,(BI15+Y15)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":56503.007424432784},{"$f":"IF(OR($D15=1,$CA15=0),0,(BJ15+Z15)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":55302.73689906676},{"$f":"IF(OR($D15=1,$CA15=0),0,(BK15+AA15)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":61506.064932356006},{"$f":"IF(OR($D15=1,$CA15=0),0,(BL15+AB15)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":60623.964041915548},{"$f":"IF(OR($D15=1,$CA15=0),0,(BM15+AC15)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":51237.440149330803},{"$f":"IF(OR($D15=1,$CA15=0),0,(BN15+AD15)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":59596.115464277573},{"$f":"IF(OR($D15=1,$CA15=0),0,(BO15+AE15)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":64799.95015986717},{"$f":"IF(OR($D15=1,$CA15=0),0,(BP15+AF15)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":92895.029013513238},{"$f":"IF(OR($D15=1,$CA15=0),0,(BQ15+AG15)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":88613.327003610364},{"$f":"IF(OR($D15=1,$CA15=0),0,(BR15+AH15)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":70041.344673237109},{"$f":"IF(OR($D15=1,$CA15=0),0,(BS15+AI15)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":72723.136327686152},{"$f":"IF(OR($D15=1,$CA15=0),0,(BT15+AJ15)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":65043.315342871007},{"$f":"IF(OR($D15=1,$CA15=0),0,(BU15+AK15)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":57412.154196884432},{"$f":"IF(OR($D15=1,$CA15=0),0,(BV15+AL15)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":56180.691778829409},{"$f":"IF(OR($D15=1,$CA15=0),0,(BW15+AM15)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":62411.348751612757},{"$f":"IF(OR($D15=1,$CA15=0),0,(BX15+AN15)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":61527.30900424171},{"$f":"IF(OR($D15=1,$CA15=0),0,(BY15+AO15)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":52109.776424884825}]
[null,10047,"Central Lincoln PUD",{"$f":"+Staging!D12","v":0},{"$f":"+Staging!E12","v":0},{"$f":"IF($E16=1,Staging!AP12*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66956.335999999996},{"$f":"IF($E16=1,Staging!AQ12*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65361.245999999999},{"$f":"IF($E16=1,Staging!AR12*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78849.398000000001},{"$f":"IF($E16=1,Staging!AS12*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77116.891000000003},{"$f":"IF($E16=1,Staging!AT12*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67441.883000000002},{"$f":"IF($E16=1,Staging!AU12*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71492.297000000006},{"$f":"IF($E16=1,Staging!AV12*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65577.233999999997},{"$f":"IF($E16=1,Staging!AW12*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57515.074000000001},{"$f":"IF($E16=1,Staging!AX12*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55840.273000000001},{"$f":"IF($E16=1,Staging!AY12*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56591.012000000002},{"$f":"IF($E16=1,Staging!AZ12*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57871.858999999997},{"$f":"IF($E16=1,Staging!BA12*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56041.722999999998},{"$f":"IF($E16=1,Staging!BB12*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67023.976999999999},{"$f":"IF($E16=1,Staging!BC12*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65426.612999999998},{"$f":"IF($E16=1,Staging!BD12*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78928.414000000004},{"$f":"IF($E16=1,Staging!BE12*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74247.858999999997},{"$f":"IF($E16=1,Staging!BF12*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67509.366999999998},{"$f":"IF($E16=1,Staging!BG12*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74303.593999999997},{"$f":"IF($E16=1,Staging!BH12*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65642.929999999993},{"$f":"IF($E16=1,Staging!BI12*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57572.633000000002},{"$f":"IF($E16=1,Staging!BJ12*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55896.18},{"$f":"IF($E16=1,Staging!BK12*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56647.663999999997},{"$f":"IF($E16=1,Staging!BL12*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57929.796999999999},{"$f":"IF($E16=1,Staging!BM12*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56097.781000000003},{"$f":"IF($E16=1,Staging!BN12*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64677.800999999999},{"$f":"IF($E16=1,Staging!BO12*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68249.641000000003},{"$f":"IF($E16=1,Staging!BP12*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79063.335999999996},{"$f":"IF($E16=1,Staging!BQ12*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74374.710999999996},{"$f":"IF($E16=1,Staging!BR12*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70433.914000000004},{"$f":"IF($E16=1,Staging!BS12*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74430.508000000002},{"$f":"IF($E16=1,Staging!BT12*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63226.718999999997},{"$f":"IF($E16=1,Staging!BU12*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59964.843999999997},{"$f":"IF($E16=1,Staging!BV12*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55991.633000000002},{"$f":"IF($E16=1,Staging!BW12*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54572.699000000001},{"$f":"IF($E16=1,Staging!BX12*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60244.016000000003},{"$f":"IF($E16=1,Staging!BY12*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56193.504000000001},{"$f":"IF($E16=1,Staging!BZ12*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43146.27},{"$f":"IF($E16=1,Staging!CA12*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52166.112999999998},{"$f":"IF($E16=1,Staging!CB12*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55591.156000000003},{"$f":"IF($E16=1,Staging!CC12*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54889.468999999997},{"$f":"IF($E16=1,Staging!CD12*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45495.527000000002},{"$f":"IF($E16=1,Staging!CE12*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51093.612999999998},{"$f":"IF($E16=1,Staging!CF12*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43862.991999999998},{"$f":"IF($E16=1,Staging!CG12*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45088.370999999999},{"$f":"IF($E16=1,Staging!CH12*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37019.078000000001},{"$f":"IF($E16=1,Staging!CI12*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40545.141000000003},{"$f":"IF($E16=1,Staging!CJ12*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41212.976999999999},{"$f":"IF($E16=1,Staging!CK12*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40547.023000000001},{"$f":"IF($E16=1,Staging!CL12*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43189.851999999999},{"$f":"IF($E16=1,Staging!CM12*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52218.288999999997},{"$f":"IF($E16=1,Staging!CN12*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55646.866999999998},{"$f":"IF($E16=1,Staging!CO12*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57890.73},{"$f":"IF($E16=1,Staging!CP12*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45541.050999999999},{"$f":"IF($E16=1,Staging!CQ12*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48405.074000000001},{"$f":"IF($E16=1,Staging!CR12*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43906.921999999999},{"$f":"IF($E16=1,Staging!CS12*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45133.48},{"$f":"IF($E16=1,Staging!CT12*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37056.137000000002},{"$f":"IF($E16=1,Staging!CU12*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40585.733999999997},{"$f":"IF($E16=1,Staging!CV12*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41254.241999999998},{"$f":"IF($E16=1,Staging!CW12*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40587.586000000003},{"$f":"IF($E16=1,Staging!CX12*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45725.925999999999},{"$f":"IF($E16=1,Staging!CY12*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49595.964999999997},{"$f":"IF($E16=1,Staging!CZ12*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55741.987999999998},{"$f":"IF($E16=1,Staging!DA12*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57989.637000000002},{"$f":"IF($E16=1,Staging!DB12*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46853.875},{"$f":"IF($E16=1,Staging!DC12*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48487.766000000003},{"$f":"IF($E16=1,Staging!DD12*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46510.305},{"$f":"IF($E16=1,Staging!DE12*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42916.59},{"$f":"IF($E16=1,Staging!DF12*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37119.421999999999},{"$f":"IF($E16=1,Staging!DG12*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42826.758000000002},{"$f":"IF($E16=1,Staging!DH12*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39109.425999999999},{"$f":"IF($E16=1,Staging!DI12*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B16,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B16,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40656.843999999997},3990913.5569999991,{"$f":"IF(VLOOKUP($B16,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D16=1,$CA16=0),0,(AP16+F16)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":95599.283797228432},{"$f":"IF(OR($D16=1,$CA16=0),0,(AQ16+G16)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":102046.00740312858},{"$f":"IF(OR($D16=1,$CA16=0),0,(AR16+H16)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":116731.30312376634},{"$f":"IF(OR($D16=1,$CA16=0),0,(AS16+I16)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":114617.75457593713},{"$f":"IF(OR($D16=1,$CA16=0),0,(AT16+J16)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":98060.671787495608},{"$f":"IF(OR($D16=1,$CA16=0),0,(AU16+K16)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":106438.21818015374},{"$f":"IF(OR($D16=1,$CA16=0),0,(AV16+L16)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":95024.1561421972},{"$f":"IF(OR($D16=1,$CA16=0),0,(AW16+M16)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":89087.953623262278},{"$f":"IF(OR($D16=1,$CA16=0),0,(AX16+N16)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":80627.405399245938},{"$f":"IF(OR($D16=1,$CA16=0),0,(AY16+O16)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":84340.843463941288},{"$f":"IF(OR($D16=1,$CA16=0),0,(AZ16+P16)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":86032.835197069144},{"$f":"IF(OR($D16=1,$CA16=0),0,(BA16+Q16)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":83865.543931561551},{"$f":"IF(OR($D16=1,$CA16=0),0,(BB16+R16)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":95695.855890551815},{"$f":"IF(OR($D16=1,$CA16=0),0,(BC16+S16)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":102148.06699121297},{"$f":"IF(OR($D16=1,$CA16=0),0,(BD16+T16)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":116848.28314064397},{"$f":"IF(OR($D16=1,$CA16=0),0,(BE16+U16)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":114732.56564314498},{"$f":"IF(OR($D16=1,$CA16=0),0,(BF16+V16)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":98158.793750779179},{"$f":"IF(OR($D16=1,$CA16=0),0,(BG16+W16)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":106544.80581969045},{"$f":"IF(OR($D16=1,$CA16=0),0,(BH16+X16)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":95119.341601164022},{"$f":"IF(OR($D16=1,$CA16=0),0,(BI16+Y16)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":89177.097628345087},{"$f":"IF(OR($D16=1,$CA16=0),0,(BJ16+Z16)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":80708.125405251005},{"$f":"IF(OR($D16=1,$CA16=0),0,(BK16+AA16)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":84425.278816478356},{"$f":"IF(OR($D16=1,$CA16=0),0,(BL16+AB16)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":86118.970631052754},{"$f":"IF(OR($D16=1,$CA16=0),0,(BM16+AC16)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":83949.437480818437},{"$f":"IF(OR($D16=1,$CA16=0),0,(BN16+AD16)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":95860.739479179363},{"$f":"IF(OR($D16=1,$CA16=0),0,(BO16+AE16)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":102322.33315395247},{"$f":"IF(OR($D16=1,$CA16=0),0,(BP16+AF16)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":117048.02360857226},{"$f":"IF(OR($D16=1,$CA16=0),0,(BQ16+AG16)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":114928.58642316882},{"$f":"IF(OR($D16=1,$CA16=0),0,(BR16+AH16)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":101837.99488415786},{"$f":"IF(OR($D16=1,$CA16=0),0,(BS16+AI16)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":106726.80136191768},{"$f":"IF(OR($D16=1,$CA16=0),0,(BT16+AJ16)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":95281.858273538674},{"$f":"IF(OR($D16=1,$CA16=0),0,(BU16+AK16)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":89329.324379768324},{"$f":"IF(OR($D16=1,$CA16=0),0,(BV16+AL16)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":80845.953560848007},{"$f":"IF(OR($D16=1,$CA16=0),0,(BW16+AM16)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":84569.463609598373},{"$f":"IF(OR($D16=1,$CA16=0),0,(BX16+AN16)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":86266.05893405898},{"$f":"IF(OR($D16=1,$CA16=0),0,(BY16+AO16)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":84092.686274040912}]
[null,10055,"Albion, City of",{"$f":"+Staging!D13","v":0},{"$f":"+Staging!E13","v":0},{"$f":"IF($E17=1,Staging!AP13*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":190.852},{"$f":"IF($E17=1,Staging!AQ13*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":191.869},{"$f":"IF($E17=1,Staging!AR13*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290.92},{"$f":"IF($E17=1,Staging!AS13*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":276.18799999999999},{"$f":"IF($E17=1,Staging!AT13*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":225.017},{"$f":"IF($E17=1,Staging!AU13*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":210.816},{"$f":"IF($E17=1,Staging!AV13*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":185.881},{"$f":"IF($E17=1,Staging!AW13*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":152.887},{"$f":"IF($E17=1,Staging!AX13*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.90700000000001},{"$f":"IF($E17=1,Staging!AY13*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":180.33500000000001},{"$f":"IF($E17=1,Staging!AZ13*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":169.38800000000001},{"$f":"IF($E17=1,Staging!BA13*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":152.39699999999999},{"$f":"IF($E17=1,Staging!BB13*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":192.13200000000001},{"$f":"IF($E17=1,Staging!BC13*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":192.97499999999999},{"$f":"IF($E17=1,Staging!BD13*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":292.12099999999998},{"$f":"IF($E17=1,Staging!BE13*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":266.63799999999998},{"$f":"IF($E17=1,Staging!BF13*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":226.11500000000001},{"$f":"IF($E17=1,Staging!BG13*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":220.16},{"$f":"IF($E17=1,Staging!BH13*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":187.09},{"$f":"IF($E17=1,Staging!BI13*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154.08099999999999},{"$f":"IF($E17=1,Staging!BJ13*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":162.19300000000001},{"$f":"IF($E17=1,Staging!BK13*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":181.66200000000001},{"$f":"IF($E17=1,Staging!BL13*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":170.71700000000001},{"$f":"IF($E17=1,Staging!BM13*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":153.636},{"$f":"IF($E17=1,Staging!BN13*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":186.49100000000001},{"$f":"IF($E17=1,Staging!BO13*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":202.11099999999999},{"$f":"IF($E17=1,Staging!BP13*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":293.322},{"$f":"IF($E17=1,Staging!BQ13*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":267.77600000000001},{"$f":"IF($E17=1,Staging!BR13*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":233.66200000000001},{"$f":"IF($E17=1,Staging!BS13*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":221.399},{"$f":"IF($E17=1,Staging!BT13*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":181.161},{"$f":"IF($E17=1,Staging!BU13*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.232},{"$f":"IF($E17=1,Staging!BV13*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":163.47900000000001},{"$f":"IF($E17=1,Staging!BW13*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":176.672},{"$f":"IF($E17=1,Staging!BX13*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":177.97399999999999},{"$f":"IF($E17=1,Staging!BY13*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154.875},{"$f":"IF($E17=1,Staging!BZ13*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":123.59699999999999},{"$f":"IF($E17=1,Staging!CA13*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":162.345},{"$f":"IF($E17=1,Staging!CB13*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":219.84299999999999},{"$f":"IF($E17=1,Staging!CC13*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":215.887},{"$f":"IF($E17=1,Staging!CD13*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":165.28200000000001},{"$f":"IF($E17=1,Staging!CE13*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.83799999999999},{"$f":"IF($E17=1,Staging!CF13*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":128.042},{"$f":"IF($E17=1,Staging!CG13*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":117.172},{"$f":"IF($E17=1,Staging!CH13*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.488},{"$f":"IF($E17=1,Staging!CI13*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":106.309},{"$f":"IF($E17=1,Staging!CJ13*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99.308999999999997},{"$f":"IF($E17=1,Staging!CK13*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98.596000000000004},{"$f":"IF($E17=1,Staging!CL13*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":124.426},{"$f":"IF($E17=1,Staging!CM13*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":163.28100000000001},{"$f":"IF($E17=1,Staging!CN13*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":220.751},{"$f":"IF($E17=1,Staging!CO13*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":227.54599999999999},{"$f":"IF($E17=1,Staging!CP13*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":166.089},{"$f":"IF($E17=1,Staging!CQ13*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":154.60300000000001},{"$f":"IF($E17=1,Staging!CR13*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":128.875},{"$f":"IF($E17=1,Staging!CS13*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118.087},{"$f":"IF($E17=1,Staging!CT13*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95.242999999999995},{"$f":"IF($E17=1,Staging!CU13*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107.09099999999999},{"$f":"IF($E17=1,Staging!CV13*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100.08799999999999},{"$f":"IF($E17=1,Staging!CW13*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99.397999999999996},{"$f":"IF($E17=1,Staging!CX13*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":132.17699999999999},{"$f":"IF($E17=1,Staging!CY13*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.18600000000001},{"$f":"IF($E17=1,Staging!CZ13*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":221.65899999999999},{"$f":"IF($E17=1,Staging!DA13*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":228.517},{"$f":"IF($E17=1,Staging!DB13*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":169.31399999999999},{"$f":"IF($E17=1,Staging!DC13*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":155.47399999999999},{"$f":"IF($E17=1,Staging!DD13*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":136.845},{"$f":"IF($E17=1,Staging!DE13*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":113.045},{"$f":"IF($E17=1,Staging!DF13*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95.998000000000005},{"$f":"IF($E17=1,Staging!DG13*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":114.191},{"$f":"IF($E17=1,Staging!DH13*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":94.94},{"$f":"IF($E17=1,Staging!DI13*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B17,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B17,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100.2},12323.862999999998,{"$f":"IF(VLOOKUP($B17,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D17=1,$CA17=0),0,(AP17+F17)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":273.02804432035595},{"$f":"IF(OR($D17=1,$CA17=0),0,(AQ17+G17)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":307.55497931585262},{"$f":"IF(OR($D17=1,$CA17=0),0,(AR17+H17)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":443.4824820597234},{"$f":"IF(OR($D17=1,$CA17=0),0,(AS17+I17)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":427.25616843729551},{"$f":"IF(OR($D17=1,$CA17=0),0,(AT17+J17)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":338.88666419734386},{"$f":"IF(OR($D17=1,$CA17=0),0,(AU17+K17)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":323.56596086538013},{"$f":"IF(OR($D17=1,$CA17=0),0,(AV17+L17)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":272.57133193993013},{"$f":"IF(OR($D17=1,$CA17=0),0,(AW17+M17)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":234.48533982016477},{"$f":"IF(OR($D17=1,$CA17=0),0,(AX17+N17)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":221.75296273544294},{"$f":"IF(OR($D17=1,$CA17=0),0,(AY17+O17)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":248.885672195377},{"$f":"IF(OR($D17=1,$CA17=0),0,(AZ17+P17)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":233.30274996818775},{"$f":"IF(OR($D17=1,$CA17=0),0,(BA17+Q17)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":217.93081844146138},{"$f":"IF(OR($D17=1,$CA17=0),0,(BB17+R17)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":274.85923521449655},{"$f":"IF(OR($D17=1,$CA17=0),0,(BC17+S17)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":309.32799581933068},{"$f":"IF(OR($D17=1,$CA17=0),0,(BD17+T17)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":445.31367295386394},{"$f":"IF(OR($D17=1,$CA17=0),0,(BE17+U17)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":429.08735933143612},{"$f":"IF(OR($D17=1,$CA17=0),0,(BF17+V17)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":340.54072709603423},{"$f":"IF(OR($D17=1,$CA17=0),0,(BG17+W17)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":325.3971517595208},{"$f":"IF(OR($D17=1,$CA17=0),0,(BH17+X17)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":274.34434844340819},{"$f":"IF(OR($D17=1,$CA17=0),0,(BI17+Y17)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":236.31653071430543},{"$f":"IF(OR($D17=1,$CA17=0),0,(BJ17+Z17)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":223.52511096443351},{"$f":"IF(OR($D17=1,$CA17=0),0,(BK17+AA17)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":250.71686308951763},{"$f":"IF(OR($D17=1,$CA17=0),0,(BL17+AB17)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":235.1330725878409},{"$f":"IF(OR($D17=1,$CA17=0),0,(BM17+AC17)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":219.70296667045193},{"$f":"IF(OR($D17=1,$CA17=0),0,(BN17+AD17)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":276.69129438312467},{"$f":"IF(OR($D17=1,$CA17=0),0,(BO17+AE17)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":311.10014404832123},{"$f":"IF(OR($D17=1,$CA17=0),0,(BP17+AF17)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":447.1448638480046},{"$f":"IF(OR($D17=1,$CA17=0),0,(BQ17+AG17)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":430.91855022557678},{"$f":"IF(OR($D17=1,$CA17=0),0,(BR17+AH17)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":349.8937798754003},{"$f":"IF(OR($D17=1,$CA17=0),0,(BS17+AI17)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":327.22921092814886},{"$f":"IF(OR($D17=1,$CA17=0),0,(BT17+AJ17)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":276.11649667239868},{"$f":"IF(OR($D17=1,$CA17=0),0,(BU17+AK17)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":238.14772160844606},{"$f":"IF(OR($D17=1,$CA17=0),0,(BV17+AL17)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":225.29725919342405},{"$f":"IF(OR($D17=1,$CA17=0),0,(BW17+AM17)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":252.54892225814578},{"$f":"IF(OR($D17=1,$CA17=0),0,(BX17+AN17)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":236.96426348198153},{"$f":"IF(OR($D17=1,$CA17=0),0,(BY17+AO17)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":221.47511489944245}]
[null,10057,"Ashland, City of",{"$f":"+Staging!D14","v":0},{"$f":"+Staging!E14","v":0},{"$f":"IF($E18=1,Staging!AP14*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8191.6369999999997},{"$f":"IF($E18=1,Staging!AQ14*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8422.6479999999992},{"$f":"IF($E18=1,Staging!AR14*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11360.995000000001},{"$f":"IF($E18=1,Staging!AS14*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10937.566999999999},{"$f":"IF($E18=1,Staging!AT14*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8981.1530000000002},{"$f":"IF($E18=1,Staging!AU14*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8887.9459999999999},{"$f":"IF($E18=1,Staging!AV14*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7807.56},{"$f":"IF($E18=1,Staging!AW14*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6939.4459999999999},{"$f":"IF($E18=1,Staging!AX14*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7998.5339999999997},{"$f":"IF($E18=1,Staging!AY14*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9608.6949999999997},{"$f":"IF($E18=1,Staging!AZ14*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9267.2420000000002},{"$f":"IF($E18=1,Staging!BA14*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7502.1679999999997},{"$f":"IF($E18=1,Staging!BB14*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8191.6369999999997},{"$f":"IF($E18=1,Staging!BC14*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8422.6479999999992},{"$f":"IF($E18=1,Staging!BD14*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11360.995000000001},{"$f":"IF($E18=1,Staging!BE14*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10510.287},{"$f":"IF($E18=1,Staging!BF14*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8981.1530000000002},{"$f":"IF($E18=1,Staging!BG14*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9239.5190000000002},{"$f":"IF($E18=1,Staging!BH14*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7807.56},{"$f":"IF($E18=1,Staging!BI14*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6939.4459999999999},{"$f":"IF($E18=1,Staging!BJ14*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7998.5339999999997},{"$f":"IF($E18=1,Staging!BK14*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9608.6949999999997},{"$f":"IF($E18=1,Staging!BL14*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9267.2420000000002},{"$f":"IF($E18=1,Staging!BM14*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7502.1679999999997},{"$f":"IF($E18=1,Staging!BN14*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7887.5829999999996},{"$f":"IF($E18=1,Staging!BO14*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8778.3449999999993},{"$f":"IF($E18=1,Staging!BP14*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11360.995000000001},{"$f":"IF($E18=1,Staging!BQ14*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10510.287},{"$f":"IF($E18=1,Staging!BR14*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9353.2219999999998},{"$f":"IF($E18=1,Staging!BS14*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9239.5190000000002},{"$f":"IF($E18=1,Staging!BT14*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7502.2749999999996},{"$f":"IF($E18=1,Staging!BU14*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7218.37},{"$f":"IF($E18=1,Staging!BV14*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7998.5339999999997},{"$f":"IF($E18=1,Staging!BW14*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9249.3649999999998},{"$f":"IF($E18=1,Staging!BX14*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9617.1229999999996},{"$f":"IF($E18=1,Staging!BY14*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7502.1679999999997},{"$f":"IF($E18=1,Staging!BZ14*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4452.8190000000004},{"$f":"IF($E18=1,Staging!CA14*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5912.07},{"$f":"IF($E18=1,Staging!CB14*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7004.6009999999997},{"$f":"IF($E18=1,Staging!CC14*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6831.3329999999996},{"$f":"IF($E18=1,Staging!CD14*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5395.69},{"$f":"IF($E18=1,Staging!CE14*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5712.924},{"$f":"IF($E18=1,Staging!CF14*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4478.49},{"$f":"IF($E18=1,Staging!CG14*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4659.8900000000003},{"$f":"IF($E18=1,Staging!CH14*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4304.21},{"$f":"IF($E18=1,Staging!CI14*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5334.4290000000001},{"$f":"IF($E18=1,Staging!CJ14*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5282.9269999999997},{"$f":"IF($E18=1,Staging!CK14*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4460.3370000000004},{"$f":"IF($E18=1,Staging!CL14*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4452.8190000000004},{"$f":"IF($E18=1,Staging!CM14*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5912.07},{"$f":"IF($E18=1,Staging!CN14*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7004.6009999999997},{"$f":"IF($E18=1,Staging!CO14*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7258.6130000000003},{"$f":"IF($E18=1,Staging!CP14*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5395.69},{"$f":"IF($E18=1,Staging!CQ14*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5361.3519999999999},{"$f":"IF($E18=1,Staging!CR14*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4478.49},{"$f":"IF($E18=1,Staging!CS14*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4659.8900000000003},{"$f":"IF($E18=1,Staging!CT14*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4304.21},{"$f":"IF($E18=1,Staging!CU14*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5334.4290000000001},{"$f":"IF($E18=1,Staging!CV14*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5282.9269999999997},{"$f":"IF($E18=1,Staging!CW14*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4460.3370000000004},{"$f":"IF($E18=1,Staging!CX14*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4756.8739999999998},{"$f":"IF($E18=1,Staging!CY14*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5556.3739999999998},{"$f":"IF($E18=1,Staging!CZ14*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7004.6009999999997},{"$f":"IF($E18=1,Staging!DA14*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7258.6130000000003},{"$f":"IF($E18=1,Staging!DB14*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5531.7240000000002},{"$f":"IF($E18=1,Staging!DC14*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5361.3519999999999},{"$f":"IF($E18=1,Staging!DD14*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4783.7740000000003},{"$f":"IF($E18=1,Staging!DE14*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4380.9660000000003},{"$f":"IF($E18=1,Staging!DF14*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4304.21},{"$f":"IF($E18=1,Staging!DG14*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5693.759},{"$f":"IF($E18=1,Staging!DH14*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4933.0460000000003},{"$f":"IF($E18=1,Staging!DI14*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B18,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B18,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4460.3370000000004},509714.03900000034,{"$f":"IF(VLOOKUP($B18,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D18=1,$CA18=0),0,(AP18+F18)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10978.858553135135},{"$f":"IF(OR($D18=1,$CA18=0),0,(AQ18+G18)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12446.469924928377},{"$f":"IF(OR($D18=1,$CA18=0),0,(AR18+H18)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15946.378454559408},{"$f":"IF(OR($D18=1,$CA18=0),0,(AS18+I18)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15428.282540965216},{"$f":"IF(OR($D18=1,$CA18=0),0,(AT18+J18)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12483.045987714378},{"$f":"IF(OR($D18=1,$CA18=0),0,(AU18+K18)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12677.562916325875},{"$f":"IF(OR($D18=1,$CA18=0),0,(AV18+L18)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10667.663767167676},{"$f":"IF(OR($D18=1,$CA18=0),0,(AW18+M18)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10071.407520757579},{"$f":"IF(OR($D18=1,$CA18=0),0,(AX18+N18)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10682.158741462024},{"$f":"IF(OR($D18=1,$CA18=0),0,(AY18+O18)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12974.733332771209},{"$f":"IF(OR($D18=1,$CA18=0),0,(AZ18+P18)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12633.540531535062},{"$f":"IF(OR($D18=1,$CA18=0),0,(BA18+Q18)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10386.737898109008},{"$f":"IF(OR($D18=1,$CA18=0),0,(BB18+R18)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10978.858553135135},{"$f":"IF(OR($D18=1,$CA18=0),0,(BC18+S18)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12446.469924928377},{"$f":"IF(OR($D18=1,$CA18=0),0,(BD18+T18)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15946.378454559408},{"$f":"IF(OR($D18=1,$CA18=0),0,(BE18+U18)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15428.28254096522},{"$f":"IF(OR($D18=1,$CA18=0),0,(BF18+V18)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12483.045987714378},{"$f":"IF(OR($D18=1,$CA18=0),0,(BG18+W18)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12677.563784600361},{"$f":"IF(OR($D18=1,$CA18=0),0,(BH18+X18)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10667.663767167676},{"$f":"IF(OR($D18=1,$CA18=0),0,(BI18+Y18)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10071.407520757579},{"$f":"IF(OR($D18=1,$CA18=0),0,(BJ18+Z18)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10682.158741462024},{"$f":"IF(OR($D18=1,$CA18=0),0,(BK18+AA18)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12974.733332771209},{"$f":"IF(OR($D18=1,$CA18=0),0,(BL18+AB18)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12633.540531535062},{"$f":"IF(OR($D18=1,$CA18=0),0,(BM18+AC18)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10386.737898109008},{"$f":"IF(OR($D18=1,$CA18=0),0,(BN18+AD18)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10978.859421409621},{"$f":"IF(OR($D18=1,$CA18=0),0,(BO18+AE18)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12446.470793202865},{"$f":"IF(OR($D18=1,$CA18=0),0,(BP18+AF18)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15946.378454559408},{"$f":"IF(OR($D18=1,$CA18=0),0,(BQ18+AG18)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15428.28254096522},{"$f":"IF(OR($D18=1,$CA18=0),0,(BR18+AH18)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12924.218859637347},{"$f":"IF(OR($D18=1,$CA18=0),0,(BS18+AI18)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12677.563784600361},{"$f":"IF(OR($D18=1,$CA18=0),0,(BT18+AJ18)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10667.662898893188},{"$f":"IF(OR($D18=1,$CA18=0),0,(BU18+AK18)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10071.407520757579},{"$f":"IF(OR($D18=1,$CA18=0),0,(BV18+AL18)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10682.158741462024},{"$f":"IF(OR($D18=1,$CA18=0),0,(BW18+AM18)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12974.733332771209},{"$f":"IF(OR($D18=1,$CA18=0),0,(BX18+AN18)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12633.540531535062},{"$f":"IF(OR($D18=1,$CA18=0),0,(BY18+AO18)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10386.737898109008}]
[null,10059,"Bandon, City of",{"$f":"+Staging!D15","v":0},{"$f":"+Staging!E15","v":0},{"$f":"IF($E19=1,Staging!AP15*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3357.6480000000001},{"$f":"IF($E19=1,Staging!AQ15*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3394.973},{"$f":"IF($E19=1,Staging!AR15*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4563.6369999999997},{"$f":"IF($E19=1,Staging!AS15*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4806.9390000000003},{"$f":"IF($E19=1,Staging!AT15*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4120.72},{"$f":"IF($E19=1,Staging!AU15*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3745.002},{"$f":"IF($E19=1,Staging!AV15*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3644.2719999999999},{"$f":"IF($E19=1,Staging!AW15*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2888.9769999999999},{"$f":"IF($E19=1,Staging!AX15*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2893.6039999999998},{"$f":"IF($E19=1,Staging!AY15*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2779.942},{"$f":"IF($E19=1,Staging!AZ15*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2745.2869999999998},{"$f":"IF($E19=1,Staging!BA15*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2735.723},{"$f":"IF($E19=1,Staging!BB15*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3357.6480000000001},{"$f":"IF($E19=1,Staging!BC15*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3394.973},{"$f":"IF($E19=1,Staging!BD15*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4563.6369999999997},{"$f":"IF($E19=1,Staging!BE15*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4605.7520000000004},{"$f":"IF($E19=1,Staging!BF15*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4120.72},{"$f":"IF($E19=1,Staging!BG15*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3905.0520000000001},{"$f":"IF($E19=1,Staging!BH15*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3644.2719999999999},{"$f":"IF($E19=1,Staging!BI15*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2888.9769999999999},{"$f":"IF($E19=1,Staging!BJ15*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2893.6039999999998},{"$f":"IF($E19=1,Staging!BK15*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2779.942},{"$f":"IF($E19=1,Staging!BL15*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2745.2869999999998},{"$f":"IF($E19=1,Staging!BM15*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2735.723},{"$f":"IF($E19=1,Staging!BN15*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3225.587},{"$f":"IF($E19=1,Staging!BO15*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3550.6610000000001},{"$f":"IF($E19=1,Staging!BP15*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4564.5540000000001},{"$f":"IF($E19=1,Staging!BQ15*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4606.625},{"$f":"IF($E19=1,Staging!BR15*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4251.3789999999999},{"$f":"IF($E19=1,Staging!BS15*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3905.982},{"$f":"IF($E19=1,Staging!BT15*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3489.9180000000001},{"$f":"IF($E19=1,Staging!BU15*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3015.7860000000001},{"$f":"IF($E19=1,Staging!BV15*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2894.5210000000002},{"$f":"IF($E19=1,Staging!BW15*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2666.84},{"$f":"IF($E19=1,Staging!BX15*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2858.6579999999999},{"$f":"IF($E19=1,Staging!BY15*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2736.6210000000001},{"$f":"IF($E19=1,Staging!BZ15*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1834.806},{"$f":"IF($E19=1,Staging!CA15*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2462.9059999999999},{"$f":"IF($E19=1,Staging!CB15*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2838.201},{"$f":"IF($E19=1,Staging!CC15*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3048.482},{"$f":"IF($E19=1,Staging!CD15*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2539.201},{"$f":"IF($E19=1,Staging!CE15*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2495.8330000000001},{"$f":"IF($E19=1,Staging!CF15*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2220.5160000000001},{"$f":"IF($E19=1,Staging!CG15*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2026.711},{"$f":"IF($E19=1,Staging!CH15*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1648.287},{"$f":"IF($E19=1,Staging!CI15*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1670.9639999999999},{"$f":"IF($E19=1,Staging!CJ15*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1643.508},{"$f":"IF($E19=1,Staging!CK15*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1651.318},{"$f":"IF($E19=1,Staging!CL15*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1834.806},{"$f":"IF($E19=1,Staging!CM15*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2462.9059999999999},{"$f":"IF($E19=1,Staging!CN15*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2838.201},{"$f":"IF($E19=1,Staging!CO15*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3249.6689999999999},{"$f":"IF($E19=1,Staging!CP15*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2539.201},{"$f":"IF($E19=1,Staging!CQ15*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2335.7820000000002},{"$f":"IF($E19=1,Staging!CR15*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2220.5160000000001},{"$f":"IF($E19=1,Staging!CS15*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2026.711},{"$f":"IF($E19=1,Staging!CT15*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1648.287},{"$f":"IF($E19=1,Staging!CU15*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1670.9639999999999},{"$f":"IF($E19=1,Staging!CV15*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1643.508},{"$f":"IF($E19=1,Staging!CW15*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1651.318},{"$f":"IF($E19=1,Staging!CX15*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1968.354},{"$f":"IF($E19=1,Staging!CY15*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2308.6610000000001},{"$f":"IF($E19=1,Staging!CZ15*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2838.7710000000002},{"$f":"IF($E19=1,Staging!DA15*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3250.2840000000001},{"$f":"IF($E19=1,Staging!DB15*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2576.5529999999999},{"$f":"IF($E19=1,Staging!DC15*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2336.3389999999999},{"$f":"IF($E19=1,Staging!DD15*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2376.3110000000001},{"$f":"IF($E19=1,Staging!DE15*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1901.39},{"$f":"IF($E19=1,Staging!DF15*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1648.809},{"$f":"IF($E19=1,Staging!DG15*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1785.5530000000001},{"$f":"IF($E19=1,Staging!DH15*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1531.625},{"$f":"IF($E19=1,Staging!DI15*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B19,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B19,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1651.8610000000001},203456.5560000001,{"$f":"IF(VLOOKUP($B19,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D19=1,$CA19=0),0,(AP19+F19)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4508.4753357250593},{"$f":"IF(OR($D19=1,$CA19=0),0,(AQ19+G19)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5086.2468865707388},{"$f":"IF(OR($D19=1,$CA19=0),0,(AR19+H19)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6426.8270960190503},{"$f":"IF(OR($D19=1,$CA19=0),0,(AS19+I19)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6820.6616428834395},{"$f":"IF(OR($D19=1,$CA19=0),0,(AT19+J19)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5782.6394930754086},{"$f":"IF(OR($D19=1,$CA19=0),0,(AU19+K19)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5418.7578112063593},{"$f":"IF(OR($D19=1,$CA19=0),0,(AV19+L19)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5092.2457950048865},{"$f":"IF(OR($D19=1,$CA19=0),0,(AW19+M19)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4268.1664789172228},{"$f":"IF(OR($D19=1,$CA19=0),0,(AX19+N19)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3943.6080803126279},{"$f":"IF(OR($D19=1,$CA19=0),0,(AY19+O19)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3864.608126067305},{"$f":"IF(OR($D19=1,$CA19=0),0,(AZ19+P19)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3810.6787293741004},{"$f":"IF(OR($D19=1,$CA19=0),0,(BA19+Q19)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3809.1557759230227},{"$f":"IF(OR($D19=1,$CA19=0),0,(BB19+R19)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4508.4753357250593},{"$f":"IF(OR($D19=1,$CA19=0),0,(BC19+S19)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5086.2468865707388},{"$f":"IF(OR($D19=1,$CA19=0),0,(BD19+T19)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6426.8270960190503},{"$f":"IF(OR($D19=1,$CA19=0),0,(BE19+U19)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6820.6616428834395},{"$f":"IF(OR($D19=1,$CA19=0),0,(BF19+V19)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5782.6394930754086},{"$f":"IF(OR($D19=1,$CA19=0),0,(BG19+W19)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5418.7569429318719},{"$f":"IF(OR($D19=1,$CA19=0),0,(BH19+X19)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5092.2457950048865},{"$f":"IF(OR($D19=1,$CA19=0),0,(BI19+Y19)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4268.1664789172228},{"$f":"IF(OR($D19=1,$CA19=0),0,(BJ19+Z19)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3943.6080803126279},{"$f":"IF(OR($D19=1,$CA19=0),0,(BK19+AA19)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3864.608126067305},{"$f":"IF(OR($D19=1,$CA19=0),0,(BL19+AB19)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3810.6787293741004},{"$f":"IF(OR($D19=1,$CA19=0),0,(BM19+AC19)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3809.1557759230227},{"$f":"IF(OR($D19=1,$CA19=0),0,(BN19+AD19)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4509.7664598879746},{"$f":"IF(OR($D19=1,$CA19=0),0,(BO19+AE19)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5087.499806656203},{"$f":"IF(OR($D19=1,$CA19=0),0,(BP19+AF19)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6428.1182201819665},{"$f":"IF(OR($D19=1,$CA19=0),0,(BQ19+AG19)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6821.9536353208414},{"$f":"IF(OR($D19=1,$CA19=0),0,(BR19+AH19)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5928.5191579950206},{"$f":"IF(OR($D19=1,$CA19=0),0,(BS19+AI19)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5420.0480670947863},{"$f":"IF(OR($D19=1,$CA19=0),0,(BT19+AJ19)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5093.4969785413759},{"$f":"IF(OR($D19=1,$CA19=0),0,(BU19+AK19)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4269.4584713546246},{"$f":"IF(OR($D19=1,$CA19=0),0,(BV19+AL19)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3944.8575273001429},{"$f":"IF(OR($D19=1,$CA19=0),0,(BW19+AM19)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3865.8992502302199},{"$f":"IF(OR($D19=1,$CA19=0),0,(BX19+AN19)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3811.9707218115018},{"$f":"IF(OR($D19=1,$CA19=0),0,(BY19+AO19)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3810.4069594595121}]
[null,10061,"Blaine, City of",{"$f":"+Staging!D16","v":0},{"$f":"+Staging!E16","v":0},{"$f":"IF($E20=1,Staging!AP16*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5076.68},{"$f":"IF($E20=1,Staging!AQ16*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5356.7120000000004},{"$f":"IF($E20=1,Staging!AR16*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6009.4920000000002},{"$f":"IF($E20=1,Staging!AS16*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6383.3370000000004},{"$f":"IF($E20=1,Staging!AT16*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5490.0770000000002},{"$f":"IF($E20=1,Staging!AU16*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5547.8090000000002},{"$f":"IF($E20=1,Staging!AV16*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5193.991},{"$f":"IF($E20=1,Staging!AW16*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4669.1260000000002},{"$f":"IF($E20=1,Staging!AX16*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4758.2449999999999},{"$f":"IF($E20=1,Staging!AY16*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4945.2690000000002},{"$f":"IF($E20=1,Staging!AZ16*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4914.1940000000004},{"$f":"IF($E20=1,Staging!BA16*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4674.9690000000001},{"$f":"IF($E20=1,Staging!BB16*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5328.8119999999999},{"$f":"IF($E20=1,Staging!BC16*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5658.665},{"$f":"IF($E20=1,Staging!BD16*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6289.4290000000001},{"$f":"IF($E20=1,Staging!BE16*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6454.942},{"$f":"IF($E20=1,Staging!BF16*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5771.3879999999999},{"$f":"IF($E20=1,Staging!BG16*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6052.1570000000002},{"$f":"IF($E20=1,Staging!BH16*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5501.61},{"$f":"IF($E20=1,Staging!BI16*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4966.357},{"$f":"IF($E20=1,Staging!BJ16*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5052.9610000000002},{"$f":"IF($E20=1,Staging!BK16*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5219.1049999999996},{"$f":"IF($E20=1,Staging!BL16*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5218.7669999999998},{"$f":"IF($E20=1,Staging!BM16*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4932.7809999999999},{"$f":"IF($E20=1,Staging!BN16*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5415.2250000000004},{"$f":"IF($E20=1,Staging!BO16*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6154.6880000000001},{"$f":"IF($E20=1,Staging!BP16*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6568.6149999999998},{"$f":"IF($E20=1,Staging!BQ16*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6743.2879999999996},{"$f":"IF($E20=1,Staging!BR16*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6263.8829999999998},{"$f":"IF($E20=1,Staging!BS16*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6369.652},{"$f":"IF($E20=1,Staging!BT16*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5632.4380000000001},{"$f":"IF($E20=1,Staging!BU16*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5410.1109999999999},{"$f":"IF($E20=1,Staging!BV16*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5338.0129999999999},{"$f":"IF($E20=1,Staging!BW16*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5323.35},{"$f":"IF($E20=1,Staging!BX16*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5666.9390000000003},{"$f":"IF($E20=1,Staging!BY16*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5181.759},{"$f":"IF($E20=1,Staging!BZ16*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2955.7530000000002},{"$f":"IF($E20=1,Staging!CA16*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3835.0810000000001},{"$f":"IF($E20=1,Staging!CB16*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3878.4670000000001},{"$f":"IF($E20=1,Staging!CC16*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4226.9830000000002},{"$f":"IF($E20=1,Staging!CD16*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3453.7750000000001},{"$f":"IF($E20=1,Staging!CE16*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3632.569},{"$f":"IF($E20=1,Staging!CF16*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3158.9839999999999},{"$f":"IF($E20=1,Staging!CG16*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3300.5619999999999},{"$f":"IF($E20=1,Staging!CH16*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2829.971},{"$f":"IF($E20=1,Staging!CI16*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3212.2350000000001},{"$f":"IF($E20=1,Staging!CJ16*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3073.9920000000002},{"$f":"IF($E20=1,Staging!CK16*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2990.7539999999999},{"$f":"IF($E20=1,Staging!CL16*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3112.1120000000001},{"$f":"IF($E20=1,Staging!CM16*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4034.6529999999998},{"$f":"IF($E20=1,Staging!CN16*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4062.377},{"$f":"IF($E20=1,Staging!CO16*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4659.5519999999997},{"$f":"IF($E20=1,Staging!CP16*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3628.2130000000002},{"$f":"IF($E20=1,Staging!CQ16*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3643.45},{"$f":"IF($E20=1,Staging!CR16*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3348.4859999999999},{"$f":"IF($E20=1,Staging!CS16*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3513.654},{"$f":"IF($E20=1,Staging!CT16*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3006.1770000000001},{"$f":"IF($E20=1,Staging!CU16*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3399.942},{"$f":"IF($E20=1,Staging!CV16*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3247.35},{"$f":"IF($E20=1,Staging!CW16*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3157.962},{"$f":"IF($E20=1,Staging!CX16*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3435.91},{"$f":"IF($E20=1,Staging!CY16*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4039.8820000000001},{"$f":"IF($E20=1,Staging!CZ16*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4245.7669999999998},{"$f":"IF($E20=1,Staging!DA16*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4874.0439999999999},{"$f":"IF($E20=1,Staging!DB16*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3888.4839999999999},{"$f":"IF($E20=1,Staging!DC16*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3833.5149999999999},{"$f":"IF($E20=1,Staging!DD16*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3704.3939999999998},{"$f":"IF($E20=1,Staging!DE16*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3566.5659999999998},{"$f":"IF($E20=1,Staging!DF16*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3176.6370000000002},{"$f":"IF($E20=1,Staging!DG16*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3742.0230000000001},{"$f":"IF($E20=1,Staging!DH16*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3260.6190000000001},{"$f":"IF($E20=1,Staging!DI16*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B20,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B20,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3319.25},327984.9809999998,{"$f":"IF(VLOOKUP($B20,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D20=1,$CA20=0),0,(AP20+F20)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6974.3566464650539},{"$f":"IF(OR($D20=1,$CA20=0),0,(AQ20+G20)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7980.9993562947811},{"$f":"IF(OR($D20=1,$CA20=0),0,(AR20+H20)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8585.4625331607422},{"$f":"IF(OR($D20=1,$CA20=0),0,(AS20+I20)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9212.6701602268058},{"$f":"IF(OR($D20=1,$CA20=0),0,(AT20+J20)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7765.7185115891734},{"$f":"IF(OR($D20=1,$CA20=0),0,(AU20+K20)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7971.0880030199505},{"$f":"IF(OR($D20=1,$CA20=0),0,(AV20+L20)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7252.6750872377552},{"$f":"IF(OR($D20=1,$CA20=0),0,(AW20+M20)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6919.8767637467718},{"$f":"IF(OR($D20=1,$CA20=0),0,(AX20+N20)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6588.6543584506035},{"$f":"IF(OR($D20=1,$CA20=0),0,(AY20+O20)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7082.9526048913522},{"$f":"IF(OR($D20=1,$CA20=0),0,(AZ20+P20)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6935.9381052165745},{"$f":"IF(OR($D20=1,$CA20=0),0,(BA20+Q20)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6655.9517091533817},{"$f":"IF(OR($D20=1,$CA20=0),0,(BB20+R20)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7329.0389601390225},{"$f":"IF(OR($D20=1,$CA20=0),0,(BC20+S20)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8416.460718638964},{"$f":"IF(OR($D20=1,$CA20=0),0,(BD20+T20)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8988.2090493648448},{"$f":"IF(OR($D20=1,$CA20=0),0,(BE20+U20)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9650.4315816883809},{"$f":"IF(OR($D20=1,$CA20=0),0,(BF20+V20)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8161.4337409934897},{"$f":"IF(OR($D20=1,$CA20=0),0,(BG20+W20)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8418.4481989408559},{"$f":"IF(OR($D20=1,$CA20=0),0,(BH20+X20)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7684.3125687389829},{"$f":"IF(OR($D20=1,$CA20=0),0,(BI20+Y20)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7362.9772050319943},{"$f":"IF(OR($D20=1,$CA20=0),0,(BJ20+Z20)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6997.5439166537808},{"$f":"IF(OR($D20=1,$CA20=0),0,(BK20+AA20)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7483.6986166762508},{"$f":"IF(OR($D20=1,$CA20=0),0,(BL20+AB20)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7350.9133993026489},{"$f":"IF(OR($D20=1,$CA20=0),0,(BM20+AC20)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7024.9857318312652},{"$f":"IF(OR($D20=1,$CA20=0),0,(BN20+AD20)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7685.2147059314975},{"$f":"IF(OR($D20=1,$CA20=0),0,(BO20+AE20)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8851.6850420480605},{"$f":"IF(OR($D20=1,$CA20=0),0,(BP20+AF20)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9389.8519886953345},{"$f":"IF(OR($D20=1,$CA20=0),0,(BQ20+AG20)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10087.032988434654},{"$f":"IF(OR($D20=1,$CA20=0),0,(BR20+AH20)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8815.0412538520359},{"$f":"IF(OR($D20=1,$CA20=0),0,(BS20+AI20)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8859.1495978171115},{"$f":"IF(OR($D20=1,$CA20=0),0,(BT20+AJ20)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8106.9330196875089},{"$f":"IF(OR($D20=1,$CA20=0),0,(BU20+AK20)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7794.2196216414086},{"$f":"IF(OR($D20=1,$CA20=0),0,(BV20+AL20)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7393.0533650045581},{"$f":"IF(OR($D20=1,$CA20=0),0,(BW20+AM20)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7871.2320955848409},{"$f":"IF(OR($D20=1,$CA20=0),0,(BX20+AN20)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7751.5708470898244},{"$f":"IF(OR($D20=1,$CA20=0),0,(BY20+AO20)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7381.209232720551}]
[null,10062,"Bonners Ferry, City of",{"$f":"+Staging!D17","v":0},{"$f":"+Staging!E17","v":0},{"$f":"IF($E21=1,Staging!AP17*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4161.692},{"$f":"IF($E21=1,Staging!AQ17*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4266.2139999999999},{"$f":"IF($E21=1,Staging!AR17*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5139.2179999999998},{"$f":"IF($E21=1,Staging!AS17*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5158.9170000000004},{"$f":"IF($E21=1,Staging!AT17*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4479.4750000000004},{"$f":"IF($E21=1,Staging!AU17*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4667.9650000000001},{"$f":"IF($E21=1,Staging!AV17*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3985.6489999999999},{"$f":"IF($E21=1,Staging!AW17*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3634.3240000000001},{"$f":"IF($E21=1,Staging!AX17*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3750.0070000000001},{"$f":"IF($E21=1,Staging!AY17*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3878.114},{"$f":"IF($E21=1,Staging!AZ17*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4045.0309999999999},{"$f":"IF($E21=1,Staging!BA17*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3602.924},{"$f":"IF($E21=1,Staging!BB17*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4215.8869999999997},{"$f":"IF($E21=1,Staging!BC17*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4316.3580000000002},{"$f":"IF($E21=1,Staging!BD17*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5190.6040000000003},{"$f":"IF($E21=1,Staging!BE17*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5210.08},{"$f":"IF($E21=1,Staging!BF17*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4526.7709999999997},{"$f":"IF($E21=1,Staging!BG17*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4721.1379999999999},{"$f":"IF($E21=1,Staging!BH17*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4037.451},{"$f":"IF($E21=1,Staging!BI17*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3687.4520000000002},{"$f":"IF($E21=1,Staging!BJ17*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3803.777},{"$f":"IF($E21=1,Staging!BK17*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3932.174},{"$f":"IF($E21=1,Staging!BL17*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4100.93},{"$f":"IF($E21=1,Staging!BM17*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3654.97},{"$f":"IF($E21=1,Staging!BN17*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4270.0810000000001},{"$f":"IF($E21=1,Staging!BO17*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4366.5020000000004},{"$f":"IF($E21=1,Staging!BP17*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5241.9889999999996},{"$f":"IF($E21=1,Staging!BQ17*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5261.2430000000004},{"$f":"IF($E21=1,Staging!BR17*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4705.9639999999999},{"$f":"IF($E21=1,Staging!BS17*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4774.3100000000004},{"$f":"IF($E21=1,Staging!BT17*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4089.252},{"$f":"IF($E21=1,Staging!BU17*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3740.5810000000001},{"$f":"IF($E21=1,Staging!BV17*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3857.547},{"$f":"IF($E21=1,Staging!BW17*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3986.2339999999999},{"$f":"IF($E21=1,Staging!BX17*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4156.8289999999997},{"$f":"IF($E21=1,Staging!BY17*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3707.0160000000001},{"$f":"IF($E21=1,Staging!BZ17*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2292.8200000000002},{"$f":"IF($E21=1,Staging!CA17*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2654.2139999999999},{"$f":"IF($E21=1,Staging!CB17*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3267.0439999999999},{"$f":"IF($E21=1,Staging!CC17*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3316.2510000000002},{"$f":"IF($E21=1,Staging!CD17*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2710.837},{"$f":"IF($E21=1,Staging!CE17*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2710.8850000000002},{"$f":"IF($E21=1,Staging!CF17*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2272.7330000000002},{"$f":"IF($E21=1,Staging!CG17*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2115.3829999999998},{"$f":"IF($E21=1,Staging!CH17*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1922.8130000000001},{"$f":"IF($E21=1,Staging!CI17*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2151.5540000000001},{"$f":"IF($E21=1,Staging!CJ17*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2037.2449999999999},{"$f":"IF($E21=1,Staging!CK17*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2027.932},{"$f":"IF($E21=1,Staging!CL17*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2322.6770000000001},{"$f":"IF($E21=1,Staging!CM17*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2685.4110000000001},{"$f":"IF($E21=1,Staging!CN17*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3299.7109999999998},{"$f":"IF($E21=1,Staging!CO17*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3349.14},{"$f":"IF($E21=1,Staging!CP17*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2739.4589999999998},{"$f":"IF($E21=1,Staging!CQ17*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2741.7640000000001},{"$f":"IF($E21=1,Staging!CR17*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2302.2719999999999},{"$f":"IF($E21=1,Staging!CS17*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2146.3069999999998},{"$f":"IF($E21=1,Staging!CT17*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1950.383},{"$f":"IF($E21=1,Staging!CU17*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2181.5459999999998},{"$f":"IF($E21=1,Staging!CV17*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2065.3980000000001},{"$f":"IF($E21=1,Staging!CW17*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2057.2260000000001},{"$f":"IF($E21=1,Staging!CX17*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2352.5349999999999},{"$f":"IF($E21=1,Staging!CY17*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2716.6080000000002},{"$f":"IF($E21=1,Staging!CZ17*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3332.377},{"$f":"IF($E21=1,Staging!DA17*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3382.0279999999998},{"$f":"IF($E21=1,Staging!DB17*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2847.9009999999998},{"$f":"IF($E21=1,Staging!DC17*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2772.6439999999998},{"$f":"IF($E21=1,Staging!DD17*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2331.8110000000001},{"$f":"IF($E21=1,Staging!DE17*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2177.23},{"$f":"IF($E21=1,Staging!DF17*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1977.954},{"$f":"IF($E21=1,Staging!DG17*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2211.538},{"$f":"IF($E21=1,Staging!DH17*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2093.5509999999999},{"$f":"IF($E21=1,Staging!DI17*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B21,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B21,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2086.5210000000002},243928.37300000005,{"$f":"IF(VLOOKUP($B21,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D21=1,$CA21=0),0,(AP21+F21)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5604.2880988722154},{"$f":"IF(OR($D21=1,$CA21=0),0,(AQ21+G21)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6008.8310749909588},{"$f":"IF(OR($D21=1,$CA21=0),0,(AR21+H21)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7298.9428298532457},{"$f":"IF(OR($D21=1,$CA21=0),0,(AS21+I21)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7358.772151689026},{"$f":"IF(OR($D21=1,$CA21=0),0,(AT21+J21)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6243.164466775811},{"$f":"IF(OR($D21=1,$CA21=0),0,(AU21+K21)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6406.8672021003667},{"$f":"IF(OR($D21=1,$CA21=0),0,(AV21+L21)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5433.993423638547},{"$f":"IF(OR($D21=1,$CA21=0),0,(AW21+M21)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4992.3238987087279},{"$f":"IF(OR($D21=1,$CA21=0),0,(AX21+N21)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4925.5648781882001},{"$f":"IF(OR($D21=1,$CA21=0),0,(AY21+O21)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5235.406892504132},{"$f":"IF(OR($D21=1,$CA21=0),0,(AZ21+P21)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5281.08507674261},{"$f":"IF(OR($D21=1,$CA21=0),0,(BA21+Q21)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4889.1286075946873},{"$f":"IF(OR($D21=1,$CA21=0),0,(BB21+R21)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5677.2683060956906},{"$f":"IF(OR($D21=1,$CA21=0),0,(BC21+S21)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6079.4573900788173},{"$f":"IF(OR($D21=1,$CA21=0),0,(BD21+T21)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7371.9239053512101},{"$f":"IF(OR($D21=1,$CA21=0),0,(BE21+U21)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7431.7523589124994},{"$f":"IF(OR($D21=1,$CA21=0),0,(BF21+V21)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6309.0821293179488},{"$f":"IF(OR($D21=1,$CA21=0),0,(BG21+W21)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6479.8474093238419},{"$f":"IF(OR($D21=1,$CA21=0),0,(BH21+X21)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5504.6197387264065},{"$f":"IF(OR($D21=1,$CA21=0),0,(BI21+Y21)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5065.3041059322022},{"$f":"IF(OR($D21=1,$CA21=0),0,(BJ21+Z21)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4996.1903250015712},{"$f":"IF(OR($D21=1,$CA21=0),0,(BK21+AA21)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5308.3870997276063},{"$f":"IF(OR($D21=1,$CA21=0),0,(BL21+AB21)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5354.0652839660861},{"$f":"IF(OR($D21=1,$CA21=0),0,(BM21+AC21)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4959.7540544080584},{"$f":"IF(OR($D21=1,$CA21=0),0,(BN21+AD21)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5750.2485133191649},{"$f":"IF(OR($D21=1,$CA21=0),0,(BO21+AE21)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6150.0837051666767},{"$f":"IF(OR($D21=1,$CA21=0),0,(BP21+AF21)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7444.9032443001979},{"$f":"IF(OR($D21=1,$CA21=0),0,(BQ21+AG21)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7504.7316978614881},{"$f":"IF(OR($D21=1,$CA21=0),0,(BR21+AH21)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6558.8282615304397},{"$f":"IF(OR($D21=1,$CA21=0),0,(BS21+AI21)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6552.8276165473171},{"$f":"IF(OR($D21=1,$CA21=0),0,(BT21+AJ21)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5575.2451855397776},{"$f":"IF(OR($D21=1,$CA21=0),0,(BU21+AK21)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5138.2843131556774},{"$f":"IF(OR($D21=1,$CA21=0),0,(BV21+AL21)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5066.8166400894306},{"$f":"IF(OR($D21=1,$CA21=0),0,(BW21+AM21)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5381.3673069510824},{"$f":"IF(OR($D21=1,$CA21=0),0,(BX21+AN21)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5427.0454911895604},{"$f":"IF(OR($D21=1,$CA21=0),0,(BY21+AO21)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5030.3803694959179}]
[null,10064,"Burley, City of",{"$f":"+Staging!D18","v":0},{"$f":"+Staging!E18","v":0},{"$f":"IF($E22=1,Staging!AP18*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8496.4380000000001},{"$f":"IF($E22=1,Staging!AQ18*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7964.2860000000001},{"$f":"IF($E22=1,Staging!AR18*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10103},{"$f":"IF($E22=1,Staging!AS18*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9999.3880000000008},{"$f":"IF($E22=1,Staging!AT18*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8854.1759999999995},{"$f":"IF($E22=1,Staging!AU18*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8824.5879999999997},{"$f":"IF($E22=1,Staging!AV18*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8333.3700000000008},{"$f":"IF($E22=1,Staging!AW18*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7678.7719999999999},{"$f":"IF($E22=1,Staging!AX18*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8359.6239999999998},{"$f":"IF($E22=1,Staging!AY18*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9141.7479999999996},{"$f":"IF($E22=1,Staging!AZ18*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9045.5889999999999},{"$f":"IF($E22=1,Staging!BA18*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7696.9690000000001},{"$f":"IF($E22=1,Staging!BB18*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8508.3279999999995},{"$f":"IF($E22=1,Staging!BC18*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7975.6779999999999},{"$f":"IF($E22=1,Staging!BD18*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10118.450000000001},{"$f":"IF($E22=1,Staging!BE18*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9710.9629999999997},{"$f":"IF($E22=1,Staging!BF18*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8867.1319999999996},{"$f":"IF($E22=1,Staging!BG18*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9085.58},{"$f":"IF($E22=1,Staging!BH18*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8344.777},{"$f":"IF($E22=1,Staging!BI18*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7689.0389999999998},{"$f":"IF($E22=1,Staging!BJ18*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8371.1990000000005},{"$f":"IF($E22=1,Staging!BK18*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9154.93},{"$f":"IF($E22=1,Staging!BL18*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9058.5020000000004},{"$f":"IF($E22=1,Staging!BM18*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7707.36},{"$f":"IF($E22=1,Staging!BN18*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8293.6},{"$f":"IF($E22=1,Staging!BO18*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8233.3490000000002},{"$f":"IF($E22=1,Staging!BP18*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10133.89},{"$f":"IF($E22=1,Staging!BQ18*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9725.7849999999999},{"$f":"IF($E22=1,Staging!BR18*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9166.9869999999992},{"$f":"IF($E22=1,Staging!BS18*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9098.4680000000008},{"$f":"IF($E22=1,Staging!BT18*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8128.0619999999999},{"$f":"IF($E22=1,Staging!BU18*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7909.4390000000003},{"$f":"IF($E22=1,Staging!BV18*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8382.8320000000003},{"$f":"IF($E22=1,Staging!BW18*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8917.4719999999998},{"$f":"IF($E22=1,Staging!BX18*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9317.6839999999993},{"$f":"IF($E22=1,Staging!BY18*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7717.8010000000004},{"$f":"IF($E22=1,Staging!BZ18*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4833.835},{"$f":"IF($E22=1,Staging!CA18*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5623.5450000000001},{"$f":"IF($E22=1,Staging!CB18*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6615.2629999999999},{"$f":"IF($E22=1,Staging!CC18*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6676.7889999999998},{"$f":"IF($E22=1,Staging!CD18*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5528.1139999999996},{"$f":"IF($E22=1,Staging!CE18*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5654.6909999999998},{"$f":"IF($E22=1,Staging!CF18*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4818.8180000000002},{"$f":"IF($E22=1,Staging!CG18*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5039.8159999999998},{"$f":"IF($E22=1,Staging!CH18*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4455.9799999999996},{"$f":"IF($E22=1,Staging!CI18*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5225.7539999999999},{"$f":"IF($E22=1,Staging!CJ18*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5107.3329999999996},{"$f":"IF($E22=1,Staging!CK18*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4541.4309999999996},{"$f":"IF($E22=1,Staging!CL18*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4840.42},{"$f":"IF($E22=1,Staging!CM18*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5631.7120000000004},{"$f":"IF($E22=1,Staging!CN18*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6625.3069999999998},{"$f":"IF($E22=1,Staging!CO18*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6990.7},{"$f":"IF($E22=1,Staging!CP18*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5536.1459999999997},{"$f":"IF($E22=1,Staging!CQ18*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5414.2449999999999},{"$f":"IF($E22=1,Staging!CR18*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4825.3429999999998},{"$f":"IF($E22=1,Staging!CS18*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5046.509},{"$f":"IF($E22=1,Staging!CT18*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4462.0730000000003},{"$f":"IF($E22=1,Staging!CU18*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5233.192},{"$f":"IF($E22=1,Staging!CV18*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5114.6289999999999},{"$f":"IF($E22=1,Staging!CW18*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4547.5339999999997},{"$f":"IF($E22=1,Staging!CX18*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5073.6239999999998},{"$f":"IF($E22=1,Staging!CY18*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5393.6009999999997},{"$f":"IF($E22=1,Staging!CZ18*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6635.3519999999999},{"$f":"IF($E22=1,Staging!DA18*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7001.3630000000003},{"$f":"IF($E22=1,Staging!DB18*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5659.107},{"$f":"IF($E22=1,Staging!DC18*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5421.8010000000004},{"$f":"IF($E22=1,Staging!DD18*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5060.08},{"$f":"IF($E22=1,Staging!DE18*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4843.1530000000002},{"$f":"IF($E22=1,Staging!DF18*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4468.1980000000003},{"$f":"IF($E22=1,Staging!DG18*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5491.3710000000001},{"$f":"IF($E22=1,Staging!DH18*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4875.7579999999998},{"$f":"IF($E22=1,Staging!DI18*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B22,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B22,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4553.6679999999997},506981.50999999983,{"$f":"IF(VLOOKUP($B22,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D22=1,$CA22=0),0,(AP22+F22)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11574.335957329946},{"$f":"IF(OR($D22=1,$CA22=0),0,(AQ22+G22)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11797.966997781854},{"$f":"IF(OR($D22=1,$CA22=0),0,(AR22+H22)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14516.041238240115},{"$f":"IF(OR($D22=1,$CA22=0),0,(AS22+I22)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14479.499038159129},{"$f":"IF(OR($D22=1,$CA22=0),0,(AT22+J22)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12487.775478847798},{"$f":"IF(OR($D22=1,$CA22=0),0,(AU22+K22)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12571.98855311608},{"$f":"IF(OR($D22=1,$CA22=0),0,(AV22+L22)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11419.709295223243},{"$f":"IF(OR($D22=1,$CA22=0),0,(AW22+M22)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11043.225477442595},{"$f":"IF(OR($D22=1,$CA22=0),0,(AX22+N22)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11127.461995122039},{"$f":"IF(OR($D22=1,$CA22=0),0,(AY22+O22)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12474.935435726627},{"$f":"IF(OR($D22=1,$CA22=0),0,(AZ22+P22)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12288.621096198556},{"$f":"IF(OR($D22=1,$CA22=0),0,(BA22+Q22)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10626.290487838231},{"$f":"IF(OR($D22=1,$CA22=0),0,(BB22+R22)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11590.377328486535},{"$f":"IF(OR($D22=1,$CA22=0),0,(BC22+S22)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11814.949578482894},{"$f":"IF(OR($D22=1,$CA22=0),0,(BD22+T22)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14538.17702802448},{"$f":"IF(OR($D22=1,$CA22=0),0,(BE22+U22)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14501.627881747592},{"$f":"IF(OR($D22=1,$CA22=0),0,(BF22+V22)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12505.998823791479},{"$f":"IF(OR($D22=1,$CA22=0),0,(BG22+W22)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12589.828120736287},{"$f":"IF(OR($D22=1,$CA22=0),0,(BH22+X22)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11435.279193333117},{"$f":"IF(OR($D22=1,$CA22=0),0,(BI22+Y22)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11057.951412750621},{"$f":"IF(OR($D22=1,$CA22=0),0,(BJ22+Z22)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11142.802668767217},{"$f":"IF(OR($D22=1,$CA22=0),0,(BK22+AA22)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12492.839255658908},{"$f":"IF(OR($D22=1,$CA22=0),0,(BL22+AB22)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12306.168055316475},{"$f":"IF(OR($D22=1,$CA22=0),0,(BM22+AC22)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10640.61180723508},{"$f":"IF(OR($D22=1,$CA22=0),0,(BN22+AD22)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11606.419567917612},{"$f":"IF(OR($D22=1,$CA22=0),0,(BO22+AE22)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11831.933027458424},{"$f":"IF(OR($D22=1,$CA22=0),0,(BP22+AF22)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14560.305003338453},{"$f":"IF(OR($D22=1,$CA22=0),0,(BQ22+AG22)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14523.755857061567},{"$f":"IF(OR($D22=1,$CA22=0),0,(BR22+AH22)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12873.11916949891},{"$f":"IF(OR($D22=1,$CA22=0),0,(BS22+AI22)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12607.579124358766},{"$f":"IF(OR($D22=1,$CA22=0),0,(BT22+AJ22)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11450.92723614687},{"$f":"IF(OR($D22=1,$CA22=0),0,(BU22+AK22)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11072.750283115596},{"$f":"IF(OR($D22=1,$CA22=0),0,(BV22+AL22)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11158.221487116269},{"$f":"IF(OR($D22=1,$CA22=0),0,(BW22+AM22)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12510.830771314426},{"$f":"IF(OR($D22=1,$CA22=0),0,(BX22+AN22)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12323.803578432116},{"$f":"IF(OR($D22=1,$CA22=0),0,(BY22+AO22)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10655.003456865417}]
[null,10065,"Cascade Locks, City of",{"$f":"+Staging!D19","v":0},{"$f":"+Staging!E19","v":0},{"$f":"IF($E23=1,Staging!AP19*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2072.2339999999999},{"$f":"IF($E23=1,Staging!AQ19*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2226.5630000000001},{"$f":"IF($E23=1,Staging!AR19*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2755.674},{"$f":"IF($E23=1,Staging!AS19*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2567.65},{"$f":"IF($E23=1,Staging!AT19*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2415.9189999999999},{"$f":"IF($E23=1,Staging!AU19*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2516.8110000000001},{"$f":"IF($E23=1,Staging!AV19*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2196.5100000000002},{"$f":"IF($E23=1,Staging!AW19*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1893.704},{"$f":"IF($E23=1,Staging!AX19*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1973.0440000000001},{"$f":"IF($E23=1,Staging!AY19*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2043.5989999999999},{"$f":"IF($E23=1,Staging!AZ19*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1900.6289999999999},{"$f":"IF($E23=1,Staging!BA19*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1863.9269999999999},{"$f":"IF($E23=1,Staging!BB19*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2219.864},{"$f":"IF($E23=1,Staging!BC19*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2360.3939999999998},{"$f":"IF($E23=1,Staging!BD19*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2905.7910000000002},{"$f":"IF($E23=1,Staging!BE19*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2616.7620000000002},{"$f":"IF($E23=1,Staging!BF19*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2554.0830000000001},{"$f":"IF($E23=1,Staging!BG19*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2766.0010000000002},{"$f":"IF($E23=1,Staging!BH19*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2335.7689999999998},{"$f":"IF($E23=1,Staging!BI19*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2003.586},{"$f":"IF($E23=1,Staging!BJ19*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1999.5730000000001},{"$f":"IF($E23=1,Staging!BK19*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2071.098},{"$f":"IF($E23=1,Staging!BL19*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1926.0139999999999},{"$f":"IF($E23=1,Staging!BM19*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1888.145},{"$f":"IF($E23=1,Staging!BN19*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2166.5439999999999},{"$f":"IF($E23=1,Staging!BO19*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2481.1149999999998},{"$f":"IF($E23=1,Staging!BP19*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2937.6320000000001},{"$f":"IF($E23=1,Staging!BQ19*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2645.1219999999998},{"$f":"IF($E23=1,Staging!BR19*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2689.0549999999998},{"$f":"IF($E23=1,Staging!BS19*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2796.12},{"$f":"IF($E23=1,Staging!BT19*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2273.6439999999998},{"$f":"IF($E23=1,Staging!BU19*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2103.4389999999999},{"$f":"IF($E23=1,Staging!BV19*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2021.2919999999999},{"$f":"IF($E23=1,Staging!BW19*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2017.711},{"$f":"IF($E23=1,Staging!BX19*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2017.171},{"$f":"IF($E23=1,Staging!BY19*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1907.979},{"$f":"IF($E23=1,Staging!BZ19*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1247.6579999999999},{"$f":"IF($E23=1,Staging!CA19*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1704.2170000000001},{"$f":"IF($E23=1,Staging!CB19*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1882.001},{"$f":"IF($E23=1,Staging!CC19*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1756.9349999999999},{"$f":"IF($E23=1,Staging!CD19*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1598.9359999999999},{"$f":"IF($E23=1,Staging!CE19*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1793.2919999999999},{"$f":"IF($E23=1,Staging!CF19*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1420.5519999999999},{"$f":"IF($E23=1,Staging!CG19*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1449.7049999999999},{"$f":"IF($E23=1,Staging!CH19*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1274.894},{"$f":"IF($E23=1,Staging!CI19*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1384.1130000000001},{"$f":"IF($E23=1,Staging!CJ19*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1293.289},{"$f":"IF($E23=1,Staging!CK19*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1250.0139999999999},{"$f":"IF($E23=1,Staging!CL19*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1336.163},{"$f":"IF($E23=1,Staging!CM19*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1800.4549999999999},{"$f":"IF($E23=1,Staging!CN19*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1983.431},{"$f":"IF($E23=1,Staging!CO19*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1962.4179999999999},{"$f":"IF($E23=1,Staging!CP19*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1688.2860000000001},{"$f":"IF($E23=1,Staging!CQ19*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1792.356},{"$f":"IF($E23=1,Staging!CR19*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1509.1849999999999},{"$f":"IF($E23=1,Staging!CS19*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1550.5160000000001},{"$f":"IF($E23=1,Staging!CT19*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1291.4839999999999},{"$f":"IF($E23=1,Staging!CU19*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1402.0830000000001},{"$f":"IF($E23=1,Staging!CV19*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1310.0640000000001},{"$f":"IF($E23=1,Staging!CW19*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1266.2860000000001},{"$f":"IF($E23=1,Staging!CX19*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1427.162},{"$f":"IF($E23=1,Staging!CY19*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1724.954},{"$f":"IF($E23=1,Staging!CZ19*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2005.19},{"$f":"IF($E23=1,Staging!DA19*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1983.789},{"$f":"IF($E23=1,Staging!DB19*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1752.7639999999999},{"$f":"IF($E23=1,Staging!DC19*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1811.867},{"$f":"IF($E23=1,Staging!DD19*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1612.72},{"$f":"IF($E23=1,Staging!DE19*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1488.942},{"$f":"IF($E23=1,Staging!DF19*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1305.066},{"$f":"IF($E23=1,Staging!DG19*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1492.69},{"$f":"IF($E23=1,Staging!DH19*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1253.4169999999999},{"$f":"IF($E23=1,Staging!DI19*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B23,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B23,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1279.6120000000001},138216.67399999997,{"$f":"IF(VLOOKUP($B23,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D23=1,$CA23=0),0,(AP23+F23)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2882.5775248602954},{"$f":"IF(OR($D23=1,$CA23=0),0,(AQ23+G23)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3412.9959899811056},{"$f":"IF(OR($D23=1,$CA23=0),0,(AR23+H23)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4026.7748838234711},{"$f":"IF(OR($D23=1,$CA23=0),0,(AS23+I23)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3754.9268245316293},{"$f":"IF(OR($D23=1,$CA23=0),0,(AT23+J23)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3485.9961675177929},{"$f":"IF(OR($D23=1,$CA23=0),0,(AU23+K23)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3742.3524734036328},{"$f":"IF(OR($D23=1,$CA23=0),0,(AV23+L23)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3140.6026543111129},{"$f":"IF(OR($D23=1,$CA23=0),0,(AW23+M23)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2902.9967359828674},{"$f":"IF(OR($D23=1,$CA23=0),0,(AX23+N23)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2820.1017023866134},{"$f":"IF(OR($D23=1,$CA23=0),0,(AY23+O23)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2976.1948801027061},{"$f":"IF(OR($D23=1,$CA23=0),0,(AZ23+P23)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2773.1975145717824},{"$f":"IF(OR($D23=1,$CA23=0),0,(BA23+Q23)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2703.7555258848761},{"$f":"IF(OR($D23=1,$CA23=0),0,(BB23+R23)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3087.6075209664596},{"$f":"IF(OR($D23=1,$CA23=0),0,(BC23+S23)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3612.7590330460857},{"$f":"IF(OR($D23=1,$CA23=0),0,(BD23+T23)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4245.1867263310078},{"$f":"IF(OR($D23=1,$CA23=0),0,(BE23+U23)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3975.9851676770713},{"$f":"IF(OR($D23=1,$CA23=0),0,(BF23+V23)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3683.5407692672075},{"$f":"IF(OR($D23=1,$CA23=0),0,(BG23+W23)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3957.9050880238278},{"$f":"IF(OR($D23=1,$CA23=0),0,(BH23+X23)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3338.4754638168024},{"$f":"IF(OR($D23=1,$CA23=0),0,(BI23+Y23)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3085.9360925780193},{"$f":"IF(OR($D23=1,$CA23=0),0,(BJ23+Z23)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2857.5408300131899},{"$f":"IF(OR($D23=1,$CA23=0),0,(BK23+AA23)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3015.6744527749111},{"$f":"IF(OR($D23=1,$CA23=0),0,(BL23+AB23)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2809.8039669648456},{"$f":"IF(OR($D23=1,$CA23=0),0,(BM23+AC23)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2738.9119598838115},{"$f":"IF(OR($D23=1,$CA23=0),0,(BN23+AD23)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3120.3232353810286},{"$f":"IF(OR($D23=1,$CA23=0),0,(BO23+AE23)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3652.0224053709026},{"$f":"IF(OR($D23=1,$CA23=0),0,(BP23+AF23)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4291.7262388610879},{"$f":"IF(OR($D23=1,$CA23=0),0,(BQ23+AG23)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4019.165326215008},{"$f":"IF(OR($D23=1,$CA23=0),0,(BR23+AH23)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3856.7181157993787},{"$f":"IF(OR($D23=1,$CA23=0),0,(BS23+AI23)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4000.9975508385269},{"$f":"IF(OR($D23=1,$CA23=0),0,(BT23+AJ23)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3374.4307103442388},{"$f":"IF(OR($D23=1,$CA23=0),0,(BU23+AK23)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3119.1727716850887},{"$f":"IF(OR($D23=1,$CA23=0),0,(BV23+AL23)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2888.1917876964803},{"$f":"IF(OR($D23=1,$CA23=0),0,(BW23+AM23)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3047.9916291997165},{"$f":"IF(OR($D23=1,$CA23=0),0,(BX23+AN23)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2839.7681195285218},{"$f":"IF(OR($D23=1,$CA23=0),0,(BY23+AO23)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2767.703941889361}]
[null,10066,"Centralia, City of",{"$f":"+Staging!D20","v":0},{"$f":"+Staging!E20","v":0},{"$f":"IF($E24=1,Staging!AP20*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15176.085999999999},{"$f":"IF($E24=1,Staging!AQ20*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16333.492},{"$f":"IF($E24=1,Staging!AR20*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19311.528999999999},{"$f":"IF($E24=1,Staging!AS20*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19738.585999999999},{"$f":"IF($E24=1,Staging!AT20*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17217.636999999999},{"$f":"IF($E24=1,Staging!AU20*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17126.442999999999},{"$f":"IF($E24=1,Staging!AV20*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14818.254000000001},{"$f":"IF($E24=1,Staging!AW20*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11881.800999999999},{"$f":"IF($E24=1,Staging!AX20*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12303.843000000001},{"$f":"IF($E24=1,Staging!AY20*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13626.416999999999},{"$f":"IF($E24=1,Staging!AZ20*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12874.447},{"$f":"IF($E24=1,Staging!BA20*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11875.855},{"$f":"IF($E24=1,Staging!BB20*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15212.194},{"$f":"IF($E24=1,Staging!BC20*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16372.36},{"$f":"IF($E24=1,Staging!BD20*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19357.275000000001},{"$f":"IF($E24=1,Staging!BE20*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19034.138999999999},{"$f":"IF($E24=1,Staging!BF20*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17258.418000000001},{"$f":"IF($E24=1,Staging!BG20*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17823.330000000002},{"$f":"IF($E24=1,Staging!BH20*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14853.329},{"$f":"IF($E24=1,Staging!BI20*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11909.948},{"$f":"IF($E24=1,Staging!BJ20*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12333.04},{"$f":"IF($E24=1,Staging!BK20*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13658.754999999999},{"$f":"IF($E24=1,Staging!BL20*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12905.012000000001},{"$f":"IF($E24=1,Staging!BM20*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11904.075999999999},{"$f":"IF($E24=1,Staging!BN20*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14694.913},{"$f":"IF($E24=1,Staging!BO20*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17074.945},{"$f":"IF($E24=1,Staging!BP20*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19396.616999999998},{"$f":"IF($E24=1,Staging!BQ20*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19072.824000000001},{"$f":"IF($E24=1,Staging!BR20*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18012.053},{"$f":"IF($E24=1,Staging!BS20*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17859.574000000001},{"$f":"IF($E24=1,Staging!BT20*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14320.083000000001},{"$f":"IF($E24=1,Staging!BU20*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12391.168},{"$f":"IF($E24=1,Staging!BV20*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12358.147000000001},{"$f":"IF($E24=1,Staging!BW20*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13187.448},{"$f":"IF($E24=1,Staging!BX20*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13404.679},{"$f":"IF($E24=1,Staging!BY20*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11928.35},{"$f":"IF($E24=1,Staging!BZ20*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8362.6139999999996},{"$f":"IF($E24=1,Staging!CA20*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11504.071},{"$f":"IF($E24=1,Staging!CB20*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12220.118},{"$f":"IF($E24=1,Staging!CC20*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12575.279},{"$f":"IF($E24=1,Staging!CD20*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10499.101000000001},{"$f":"IF($E24=1,Staging!CE20*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11066.633},{"$f":"IF($E24=1,Staging!CF20*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8587.9429999999993},{"$f":"IF($E24=1,Staging!CG20*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7737.0519999999997},{"$f":"IF($E24=1,Staging!CH20*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6699.3819999999996},{"$f":"IF($E24=1,Staging!CI20*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7800.16},{"$f":"IF($E24=1,Staging!CJ20*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7447.0190000000002},{"$f":"IF($E24=1,Staging!CK20*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6979.7790000000005},{"$f":"IF($E24=1,Staging!CL20*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8382.51},{"$f":"IF($E24=1,Staging!CM20*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11531.446},{"$f":"IF($E24=1,Staging!CN20*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12249.066000000001},{"$f":"IF($E24=1,Staging!CO20*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13356.281999999999},{"$f":"IF($E24=1,Staging!CP20*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10523.97},{"$f":"IF($E24=1,Staging!CQ20*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10436.567999999999},{"$f":"IF($E24=1,Staging!CR20*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8608.2710000000006},{"$f":"IF($E24=1,Staging!CS20*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7755.38},{"$f":"IF($E24=1,Staging!CT20*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6715.2790000000005},{"$f":"IF($E24=1,Staging!CU20*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7818.6710000000003},{"$f":"IF($E24=1,Staging!CV20*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7464.6980000000003},{"$f":"IF($E24=1,Staging!CW20*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6996.3649999999998},{"$f":"IF($E24=1,Staging!CX20*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8947.9529999999995},{"$f":"IF($E24=1,Staging!CY20*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10885.826999999999},{"$f":"IF($E24=1,Staging!CZ20*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12273.962},{"$f":"IF($E24=1,Staging!DA20*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13383.428},{"$f":"IF($E24=1,Staging!DB20*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10819.152},{"$f":"IF($E24=1,Staging!DC20*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10457.794},{"$f":"IF($E24=1,Staging!DD20*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9189.1620000000003},{"$f":"IF($E24=1,Staging!DE20*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7314.1310000000003},{"$f":"IF($E24=1,Staging!DF20*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6728.95},{"$f":"IF($E24=1,Staging!DG20*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8333.7240000000002},{"$f":"IF($E24=1,Staging!DH20*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7006.518},{"$f":"IF($E24=1,Staging!DI20*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B24,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B24,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7010.63},884275.95499999984,{"$f":"IF(VLOOKUP($B24,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D24=1,$CA24=0),0,(AP24+F24)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20438.05267895131},{"$f":"IF(OR($D24=1,$CA24=0),0,(AQ24+G24)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24170.645747115432},{"$f":"IF(OR($D24=1,$CA24=0),0,(AR24+H24)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":27378.124639002879},{"$f":"IF(OR($D24=1,$CA24=0),0,(AS24+I24)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":28057.304572067322},{"$f":"IF(OR($D24=1,$CA24=0),0,(AT24+J24)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24065.736482163062},{"$f":"IF(OR($D24=1,$CA24=0),0,(AU24+K24)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24479.328614990547},{"$f":"IF(OR($D24=1,$CA24=0),0,(AV24+L24)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20323.003704533905},{"$f":"IF(OR($D24=1,$CA24=0),0,(AW24+M24)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17034.549533942059},{"$f":"IF(OR($D24=1,$CA24=0),0,(AX24+N24)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16500.015447750495},{"$f":"IF(OR($D24=1,$CA24=0),0,(AY24+O24)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18604.150163586204},{"$f":"IF(OR($D24=1,$CA24=0),0,(AZ24+P24)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17644.610476428945},{"$f":"IF(OR($D24=1,$CA24=0),0,(BA24+Q24)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16371.865947865661},{"$f":"IF(OR($D24=1,$CA24=0),0,(BB24+R24)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20486.679523349347},{"$f":"IF(OR($D24=1,$CA24=0),0,(BC24+S24)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24228.162853990991},{"$f":"IF(OR($D24=1,$CA24=0),0,(BD24+T24)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":27442.979533572317},{"$f":"IF(OR($D24=1,$CA24=0),0,(BE24+U24)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":28123.776193732487},{"$f":"IF(OR($D24=1,$CA24=0),0,(BF24+V24)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24122.738702267536},{"$f":"IF(OR($D24=1,$CA24=0),0,(BG24+W24)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24537.348452794373},{"$f":"IF(OR($D24=1,$CA24=0),0,(BH24+X24)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20371.108715964947},{"$f":"IF(OR($D24=1,$CA24=0),0,(BI24+Y24)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17074.902590748694},{"$f":"IF(OR($D24=1,$CA24=0),0,(BJ24+Z24)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16539.169417489891},{"$f":"IF(OR($D24=1,$CA24=0),0,(BK24+AA24)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18648.301053001167},{"$f":"IF(OR($D24=1,$CA24=0),0,(BL24+AB24)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17686.499510803966},{"$f":"IF(OR($D24=1,$CA24=0),0,(BM24+AC24)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16410.770722827139},{"$f":"IF(OR($D24=1,$CA24=0),0,(BN24+AD24)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20528.497359216395},{"$f":"IF(OR($D24=1,$CA24=0),0,(BO24+AE24)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24277.624978445998},{"$f":"IF(OR($D24=1,$CA24=0),0,(BP24+AF24)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":27498.755750100438},{"$f":"IF(OR($D24=1,$CA24=0),0,(BQ24+AG24)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":28180.935571519196},{"$f":"IF(OR($D24=1,$CA24=0),0,(BR24+AH24)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25033.399745425388},{"$f":"IF(OR($D24=1,$CA24=0),0,(BS24+AI24)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24587.248187591085},{"$f":"IF(OR($D24=1,$CA24=0),0,(BT24+AJ24)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20412.47765392196},{"$f":"IF(OR($D24=1,$CA24=0),0,(BU24+AK24)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17109.608390288617},{"$f":"IF(OR($D24=1,$CA24=0),0,(BV24+AL24)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16572.839365566222},{"$f":"IF(OR($D24=1,$CA24=0),0,(BW24+AM24)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18686.284588731407},{"$f":"IF(OR($D24=1,$CA24=0),0,(BX24+AN24)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17722.521614466943},{"$f":"IF(OR($D24=1,$CA24=0),0,(BY24+AO24)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16444.23315330096}]
[null,10067,"Cheney, City of",{"$f":"+Staging!D21","v":0},{"$f":"+Staging!E21","v":0},{"$f":"IF($E25=1,Staging!AP21*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7261.8090000000002},{"$f":"IF($E25=1,Staging!AQ21*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7239.5479999999998},{"$f":"IF($E25=1,Staging!AR21*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9102.3760000000002},{"$f":"IF($E25=1,Staging!AS21*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9433.2450000000008},{"$f":"IF($E25=1,Staging!AT21*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7986.7759999999998},{"$f":"IF($E25=1,Staging!AU21*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7745.7950000000001},{"$f":"IF($E25=1,Staging!AV21*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7145.9120000000003},{"$f":"IF($E25=1,Staging!AW21*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6364.5010000000002},{"$f":"IF($E25=1,Staging!AX21*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6595.5609999999997},{"$f":"IF($E25=1,Staging!AY21*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6992.384},{"$f":"IF($E25=1,Staging!AZ21*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6945.3959999999997},{"$f":"IF($E25=1,Staging!BA21*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6196.7179999999998},{"$f":"IF($E25=1,Staging!BB21*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7324.5929999999998},{"$f":"IF($E25=1,Staging!BC21*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7294.5739999999996},{"$f":"IF($E25=1,Staging!BD21*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9161.0879999999997},{"$f":"IF($E25=1,Staging!BE21*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9128.0460000000003},{"$f":"IF($E25=1,Staging!BF21*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8041.1909999999998},{"$f":"IF($E25=1,Staging!BG21*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8104.1379999999999},{"$f":"IF($E25=1,Staging!BH21*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7206.12},{"$f":"IF($E25=1,Staging!BI21*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6423.9040000000005},{"$f":"IF($E25=1,Staging!BJ21*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6656.7920000000004},{"$f":"IF($E25=1,Staging!BK21*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7054.0410000000002},{"$f":"IF($E25=1,Staging!BL21*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7006.9809999999998},{"$f":"IF($E25=1,Staging!BM21*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6256.0379999999996},{"$f":"IF($E25=1,Staging!BN21*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7121.0379999999996},{"$f":"IF($E25=1,Staging!BO21*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7651.6030000000001},{"$f":"IF($E25=1,Staging!BP21*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9219.7999999999993},{"$f":"IF($E25=1,Staging!BQ21*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9184.7970000000005},{"$f":"IF($E25=1,Staging!BR21*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8367.0319999999992},{"$f":"IF($E25=1,Staging!BS21*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8165.5550000000003},{"$f":"IF($E25=1,Staging!BT21*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6992.0889999999999},{"$f":"IF($E25=1,Staging!BU21*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6731.2510000000002},{"$f":"IF($E25=1,Staging!BV21*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6718.0209999999997},{"$f":"IF($E25=1,Staging!BW21*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6853.5680000000002},{"$f":"IF($E25=1,Staging!BX21*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7329.2749999999996},{"$f":"IF($E25=1,Staging!BY21*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6315.357},{"$f":"IF($E25=1,Staging!BZ21*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4102.8180000000002},{"$f":"IF($E25=1,Staging!CA21*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5274.2470000000003},{"$f":"IF($E25=1,Staging!CB21*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6135.95},{"$f":"IF($E25=1,Staging!CC21*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6278.1260000000002},{"$f":"IF($E25=1,Staging!CD21*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5043.857},{"$f":"IF($E25=1,Staging!CE21*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5125.732},{"$f":"IF($E25=1,Staging!CF21*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4183.25},{"$f":"IF($E25=1,Staging!CG21*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4200.9530000000004},{"$f":"IF($E25=1,Staging!CH21*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3683.26},{"$f":"IF($E25=1,Staging!CI21*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4188.8599999999997},{"$f":"IF($E25=1,Staging!CJ21*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4174.1769999999997},{"$f":"IF($E25=1,Staging!CK21*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3761.2020000000002},{"$f":"IF($E25=1,Staging!CL21*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4138.2910000000002},{"$f":"IF($E25=1,Staging!CM21*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5314.3339999999998},{"$f":"IF($E25=1,Staging!CN21*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6175.5280000000002},{"$f":"IF($E25=1,Staging!CO21*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6681.6149999999998},{"$f":"IF($E25=1,Staging!CP21*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5078.2209999999995},{"$f":"IF($E25=1,Staging!CQ21*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4865.68},{"$f":"IF($E25=1,Staging!CR21*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4218.4970000000003},{"$f":"IF($E25=1,Staging!CS21*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4240.1620000000003},{"$f":"IF($E25=1,Staging!CT21*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3717.4540000000002},{"$f":"IF($E25=1,Staging!CU21*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4225.7960000000003},{"$f":"IF($E25=1,Staging!CV21*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4211.1899999999996},{"$f":"IF($E25=1,Staging!CW21*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3797.2069999999999},{"$f":"IF($E25=1,Staging!CX21*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4440.1019999999999},{"$f":"IF($E25=1,Staging!CY21*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5052.4179999999997},{"$f":"IF($E25=1,Staging!CZ21*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6215.107},{"$f":"IF($E25=1,Staging!DA21*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6723.1559999999999},{"$f":"IF($E25=1,Staging!DB21*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5206.0919999999996},{"$f":"IF($E25=1,Staging!DC21*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4902.5550000000003},{"$f":"IF($E25=1,Staging!DD21*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4527.982},{"$f":"IF($E25=1,Staging!DE21*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4031.4279999999999},{"$f":"IF($E25=1,Staging!DF21*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3751.6469999999999},{"$f":"IF($E25=1,Staging!DG21*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4524.8609999999999},{"$f":"IF($E25=1,Staging!DH21*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3987.4929999999999},{"$f":"IF($E25=1,Staging!DI21*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B25,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B25,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3833.2130000000002},439329.37400000007,{"$f":"IF(VLOOKUP($B25,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D25=1,$CA25=0),0,(AP25+F25)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9867.6156840705917},{"$f":"IF(OR($D25=1,$CA25=0),0,(AQ25+G25)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10865.408940323703},{"$f":"IF(OR($D25=1,$CA25=0),0,(AR25+H25)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13231.049698030625},{"$f":"IF(OR($D25=1,$CA25=0),0,(AS25+I25)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13641.782602970767},{"$f":"IF(OR($D25=1,$CA25=0),0,(AT25+J25)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11314.166189894999},{"$f":"IF(OR($D25=1,$CA25=0),0,(AU25+K25)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11176.018509286587},{"$f":"IF(OR($D25=1,$CA25=0),0,(AV25+L25)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9836.8223293713509},{"$f":"IF(OR($D25=1,$CA25=0),0,(AW25+M25)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9173.7141570705644},{"$f":"IF(OR($D25=1,$CA25=0),0,(AX25+N25)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8924.8380358945487},{"$f":"IF(OR($D25=1,$CA25=0),0,(AY25+O25)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9708.3889037291046},{"$f":"IF(OR($D25=1,$CA25=0),0,(AZ25+P25)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9654.8415478104016},{"$f":"IF(OR($D25=1,$CA25=0),0,(BA25+Q25)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8646.2078845808337},{"$f":"IF(OR($D25=1,$CA25=0),0,(BB25+R25)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9952.9297303890253},{"$f":"IF(OR($D25=1,$CA25=0),0,(BC25+S25)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10947.993131653431},{"$f":"IF(OR($D25=1,$CA25=0),0,(BD25+T25)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13316.392397407146},{"$f":"IF(OR($D25=1,$CA25=0),0,(BE25+U25)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13727.125302347287},{"$f":"IF(OR($D25=1,$CA25=0),0,(BF25+V25)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11391.250730620894},{"$f":"IF(OR($D25=1,$CA25=0),0,(BG25+W25)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11261.362076937594},{"$f":"IF(OR($D25=1,$CA25=0),0,(BH25+X25)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9919.7034705758051},{"$f":"IF(OR($D25=1,$CA25=0),0,(BI25+Y25)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9259.3364408320613},{"$f":"IF(OR($D25=1,$CA25=0),0,(BJ25+Z25)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9007.6931288643791},{"$f":"IF(OR($D25=1,$CA25=0),0,(BK25+AA25)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9793.99469027534},{"$f":"IF(OR($D25=1,$CA25=0),0,(BL25+AB25)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9740.4516757290712},{"$f":"IF(OR($D25=1,$CA25=0),0,(BM25+AC25)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8728.9761501019129},{"$f":"IF(OR($D25=1,$CA25=0),0,(BN25+AD25)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10038.242908432971},{"$f":"IF(OR($D25=1,$CA25=0),0,(BO25+AE25)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11030.577322983163},{"$f":"IF(OR($D25=1,$CA25=0),0,(BP25+AF25)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13401.735965058155},{"$f":"IF(OR($D25=1,$CA25=0),0,(BQ25+AG25)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13812.469738272785},{"$f":"IF(OR($D25=1,$CA25=0),0,(BR25+AH25)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11785.197284894168},{"$f":"IF(OR($D25=1,$CA25=0),0,(BS25+AI25)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11346.706512863091},{"$f":"IF(OR($D25=1,$CA25=0),0,(BT25+AJ25)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10002.583743505773},{"$f":"IF(OR($D25=1,$CA25=0),0,(BU25+AK25)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9344.9595928680446},{"$f":"IF(OR($D25=1,$CA25=0),0,(BV25+AL25)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9090.5456170107464},{"$f":"IF(OR($D25=1,$CA25=0),0,(BW25+AM25)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9879.599608547087},{"$f":"IF(OR($D25=1,$CA25=0),0,(BX25+AN25)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9826.060935373258},{"$f":"IF(OR($D25=1,$CA25=0),0,(BY25+AO25)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8811.7444156229922}]
[null,10068,"Chewelah, City of",{"$f":"+Staging!D22","v":0},{"$f":"+Staging!E22","v":0},{"$f":"IF($E26=1,Staging!AP22*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.991},{"$f":"IF($E26=1,Staging!AQ22*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1182.864},{"$f":"IF($E26=1,Staging!AR22*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1477.403},{"$f":"IF($E26=1,Staging!AS22*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1481.6120000000001},{"$f":"IF($E26=1,Staging!AT22*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1247.3620000000001},{"$f":"IF($E26=1,Staging!AU22*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1230.6020000000001},{"$f":"IF($E26=1,Staging!AV22*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1038.2139999999999},{"$f":"IF($E26=1,Staging!AW22*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":896.67200000000003},{"$f":"IF($E26=1,Staging!AX22*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":944.80600000000004},{"$f":"IF($E26=1,Staging!AY22*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1055.048},{"$f":"IF($E26=1,Staging!AZ22*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1044.8489999999999},{"$f":"IF($E26=1,Staging!BA22*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":871.697},{"$f":"IF($E26=1,Staging!BB22*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.991},{"$f":"IF($E26=1,Staging!BC22*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1182.864},{"$f":"IF($E26=1,Staging!BD22*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1477.403},{"$f":"IF($E26=1,Staging!BE22*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1481.6120000000001},{"$f":"IF($E26=1,Staging!BF22*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1247.3620000000001},{"$f":"IF($E26=1,Staging!BG22*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1230.6020000000001},{"$f":"IF($E26=1,Staging!BH22*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1038.2139999999999},{"$f":"IF($E26=1,Staging!BI22*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":896.67200000000003},{"$f":"IF($E26=1,Staging!BJ22*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":944.80600000000004},{"$f":"IF($E26=1,Staging!BK22*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1055.048},{"$f":"IF($E26=1,Staging!BL22*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1044.8489999999999},{"$f":"IF($E26=1,Staging!BM22*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":871.697},{"$f":"IF($E26=1,Staging!BN22*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1078.991},{"$f":"IF($E26=1,Staging!BO22*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1182.864},{"$f":"IF($E26=1,Staging!BP22*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1477.403},{"$f":"IF($E26=1,Staging!BQ22*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1481.6120000000001},{"$f":"IF($E26=1,Staging!BR22*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1278.9359999999999},{"$f":"IF($E26=1,Staging!BS22*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1230.6020000000001},{"$f":"IF($E26=1,Staging!BT22*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1038.2139999999999},{"$f":"IF($E26=1,Staging!BU22*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":896.67200000000003},{"$f":"IF($E26=1,Staging!BV22*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":944.80600000000004},{"$f":"IF($E26=1,Staging!BW22*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1055.048},{"$f":"IF($E26=1,Staging!BX22*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1044.8489999999999},{"$f":"IF($E26=1,Staging!BY22*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":871.697},{"$f":"IF($E26=1,Staging!BZ22*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":631.01599999999996},{"$f":"IF($E26=1,Staging!CA22*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":792.62099999999998},{"$f":"IF($E26=1,Staging!CB22*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1016.704},{"$f":"IF($E26=1,Staging!CC22*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1006.7809999999999},{"$f":"IF($E26=1,Staging!CD22*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":780.66899999999998},{"$f":"IF($E26=1,Staging!CE22*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":775.48299999999995},{"$f":"IF($E26=1,Staging!CF22*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":635.16300000000001},{"$f":"IF($E26=1,Staging!CG22*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":565.76900000000001},{"$f":"IF($E26=1,Staging!CH22*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":543.08399999999995},{"$f":"IF($E26=1,Staging!CI22*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":646.63900000000001},{"$f":"IF($E26=1,Staging!CJ22*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":580.44799999999998},{"$f":"IF($E26=1,Staging!CK22*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":553.99699999999996},{"$f":"IF($E26=1,Staging!CL22*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":631.01599999999996},{"$f":"IF($E26=1,Staging!CM22*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":792.62099999999998},{"$f":"IF($E26=1,Staging!CN22*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1016.704},{"$f":"IF($E26=1,Staging!CO22*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1006.7809999999999},{"$f":"IF($E26=1,Staging!CP22*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":780.66899999999998},{"$f":"IF($E26=1,Staging!CQ22*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":775.48299999999995},{"$f":"IF($E26=1,Staging!CR22*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":635.16300000000001},{"$f":"IF($E26=1,Staging!CS22*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":565.76900000000001},{"$f":"IF($E26=1,Staging!CT22*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":543.08399999999995},{"$f":"IF($E26=1,Staging!CU22*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":646.63900000000001},{"$f":"IF($E26=1,Staging!CV22*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":580.44799999999998},{"$f":"IF($E26=1,Staging!CW22*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":553.99699999999996},{"$f":"IF($E26=1,Staging!CX22*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":631.01599999999996},{"$f":"IF($E26=1,Staging!CY22*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":792.62099999999998},{"$f":"IF($E26=1,Staging!CZ22*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1016.704},{"$f":"IF($E26=1,Staging!DA22*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1006.7809999999999},{"$f":"IF($E26=1,Staging!DB22*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":800.43},{"$f":"IF($E26=1,Staging!DC22*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":775.48299999999995},{"$f":"IF($E26=1,Staging!DD22*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":635.16300000000001},{"$f":"IF($E26=1,Staging!DE22*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":565.76900000000001},{"$f":"IF($E26=1,Staging!DF22*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":543.08399999999995},{"$f":"IF($E26=1,Staging!DG22*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":646.63900000000001},{"$f":"IF($E26=1,Staging!DH22*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":580.44799999999998},{"$f":"IF($E26=1,Staging!DI22*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B26,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B26,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":553.99699999999996},66286.817000000039,{"$f":"IF(VLOOKUP($B26,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D26=1,$CA26=0),0,(AP26+F26)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1484.7554515489599},{"$f":"IF(OR($D26=1,$CA26=0),0,(AQ26+G26)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1715.2632259418804},{"$f":"IF(OR($D26=1,$CA26=0),0,(AR26+H26)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2165.5694771988778},{"$f":"IF(OR($D26=1,$CA26=0),0,(AS26+I26)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2160.6081567772944},{"$f":"IF(OR($D26=1,$CA26=0),0,(AT26+J26)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1760.8875771621335},{"$f":"IF(OR($D26=1,$CA26=0),0,(AU26+K26)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1741.8324252594259},{"$f":"IF(OR($D26=1,$CA26=0),0,(AV26+L26)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1452.9505570717802},{"$f":"IF(OR($D26=1,$CA26=0),0,(AW26+M26)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1269.800209776166},{"$f":"IF(OR($D26=1,$CA26=0),0,(AX26+N26)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1291.8969272085913},{"$f":"IF(OR($D26=1,$CA26=0),0,(AY26+O26)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1477.5314078129472},{"$f":"IF(OR($D26=1,$CA26=0),0,(AZ26+P26)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1411.2039197127085},{"$f":"IF(OR($D26=1,$CA26=0),0,(BA26+Q26)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1237.8937271839486},{"$f":"IF(OR($D26=1,$CA26=0),0,(BB26+R26)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1484.7554515489599},{"$f":"IF(OR($D26=1,$CA26=0),0,(BC26+S26)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1715.2632259418804},{"$f":"IF(OR($D26=1,$CA26=0),0,(BD26+T26)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2165.5694771988778},{"$f":"IF(OR($D26=1,$CA26=0),0,(BE26+U26)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2160.6081567772944},{"$f":"IF(OR($D26=1,$CA26=0),0,(BF26+V26)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1760.8875771621335},{"$f":"IF(OR($D26=1,$CA26=0),0,(BG26+W26)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1741.8324252594259},{"$f":"IF(OR($D26=1,$CA26=0),0,(BH26+X26)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1452.9505570717802},{"$f":"IF(OR($D26=1,$CA26=0),0,(BI26+Y26)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1269.800209776166},{"$f":"IF(OR($D26=1,$CA26=0),0,(BJ26+Z26)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1291.8969272085913},{"$f":"IF(OR($D26=1,$CA26=0),0,(BK26+AA26)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1477.5314078129472},{"$f":"IF(OR($D26=1,$CA26=0),0,(BL26+AB26)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1411.2039197127085},{"$f":"IF(OR($D26=1,$CA26=0),0,(BM26+AC26)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1237.8937271839486},{"$f":"IF(OR($D26=1,$CA26=0),0,(BN26+AD26)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1484.7554515489599},{"$f":"IF(OR($D26=1,$CA26=0),0,(BO26+AE26)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1715.2632259418804},{"$f":"IF(OR($D26=1,$CA26=0),0,(BP26+AF26)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2165.5694771988778},{"$f":"IF(OR($D26=1,$CA26=0),0,(BQ26+AG26)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2160.6081567772944},{"$f":"IF(OR($D26=1,$CA26=0),0,(BR26+AH26)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1805.4604479780223},{"$f":"IF(OR($D26=1,$CA26=0),0,(BS26+AI26)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1741.8324252594259},{"$f":"IF(OR($D26=1,$CA26=0),0,(BT26+AJ26)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1452.9505570717802},{"$f":"IF(OR($D26=1,$CA26=0),0,(BU26+AK26)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1269.800209776166},{"$f":"IF(OR($D26=1,$CA26=0),0,(BV26+AL26)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1291.8969272085913},{"$f":"IF(OR($D26=1,$CA26=0),0,(BW26+AM26)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1477.5314078129472},{"$f":"IF(OR($D26=1,$CA26=0),0,(BX26+AN26)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1411.2039197127085},{"$f":"IF(OR($D26=1,$CA26=0),0,(BY26+AO26)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1237.8937271839486}]
[null,10070,"Declo, City of",{"$f":"+Staging!D23","v":0},{"$f":"+Staging!E23","v":0},{"$f":"IF($E27=1,Staging!AP23*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":180.68899999999999},{"$f":"IF($E27=1,Staging!AQ23*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":179.536},{"$f":"IF($E27=1,Staging!AR23*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":237.86},{"$f":"IF($E27=1,Staging!AS23*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":240.55500000000001},{"$f":"IF($E27=1,Staging!AT23*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":201.352},{"$f":"IF($E27=1,Staging!AU23*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":188.61600000000001},{"$f":"IF($E27=1,Staging!AV23*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":176.136},{"$f":"IF($E27=1,Staging!AW23*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.44499999999999},{"$f":"IF($E27=1,Staging!AX23*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.16900000000001},{"$f":"IF($E27=1,Staging!AY23*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":177.88},{"$f":"IF($E27=1,Staging!AZ23*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":177.06800000000001},{"$f":"IF($E27=1,Staging!BA23*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.16300000000001},{"$f":"IF($E27=1,Staging!BB23*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":180.85300000000001},{"$f":"IF($E27=1,Staging!BC23*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":179.7},{"$f":"IF($E27=1,Staging!BD23*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":238.083},{"$f":"IF($E27=1,Staging!BE23*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":231.934},{"$f":"IF($E27=1,Staging!BF23*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":201.53800000000001},{"$f":"IF($E27=1,Staging!BG23*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":195.744},{"$f":"IF($E27=1,Staging!BH23*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":176.29599999999999},{"$f":"IF($E27=1,Staging!BI23*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":156.58600000000001},{"$f":"IF($E27=1,Staging!BJ23*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.31200000000001},{"$f":"IF($E27=1,Staging!BK23*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":178.041},{"$f":"IF($E27=1,Staging!BL23*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":177.22800000000001},{"$f":"IF($E27=1,Staging!BM23*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.30699999999999},{"$f":"IF($E27=1,Staging!BN23*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":174.83500000000001},{"$f":"IF($E27=1,Staging!BO23*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":186.88300000000001},{"$f":"IF($E27=1,Staging!BP23*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":238.30500000000001},{"$f":"IF($E27=1,Staging!BQ23*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":232.15100000000001},{"$f":"IF($E27=1,Staging!BR23*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":208.26900000000001},{"$f":"IF($E27=1,Staging!BS23*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":195.92400000000001},{"$f":"IF($E27=1,Staging!BT23*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":170.08099999999999},{"$f":"IF($E27=1,Staging!BU23*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":162.49600000000001},{"$f":"IF($E27=1,Staging!BV23*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":160.45599999999999},{"$f":"IF($E27=1,Staging!BW23*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":171.95599999999999},{"$f":"IF($E27=1,Staging!BX23*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":183.559},{"$f":"IF($E27=1,Staging!BY23*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":161.452},{"$f":"IF($E27=1,Staging!BZ23*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":103.923},{"$f":"IF($E27=1,Staging!CA23*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":133.59299999999999},{"$f":"IF($E27=1,Staging!CB23*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":167.02699999999999},{"$f":"IF($E27=1,Staging!CC23*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":167.035},{"$f":"IF($E27=1,Staging!CD23*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":131.703},{"$f":"IF($E27=1,Staging!CE23*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":131.44800000000001},{"$f":"IF($E27=1,Staging!CF23*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107.874},{"$f":"IF($E27=1,Staging!CG23*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109.17700000000001},{"$f":"IF($E27=1,Staging!CH23*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97.578000000000003},{"$f":"IF($E27=1,Staging!CI23*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109.717},{"$f":"IF($E27=1,Staging!CJ23*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":106.997},{"$f":"IF($E27=1,Staging!CK23*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97.131},{"$f":"IF($E27=1,Staging!CL23*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104.018},{"$f":"IF($E27=1,Staging!CM23*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":133.715},{"$f":"IF($E27=1,Staging!CN23*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":167.18299999999999},{"$f":"IF($E27=1,Staging!CO23*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":176.036},{"$f":"IF($E27=1,Staging!CP23*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":131.82400000000001},{"$f":"IF($E27=1,Staging!CQ23*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":124.613},{"$f":"IF($E27=1,Staging!CR23*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107.97199999999999},{"$f":"IF($E27=1,Staging!CS23*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109.27500000000001},{"$f":"IF($E27=1,Staging!CT23*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97.665999999999997},{"$f":"IF($E27=1,Staging!CU23*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109.81699999999999},{"$f":"IF($E27=1,Staging!CV23*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107.09399999999999},{"$f":"IF($E27=1,Staging!CW23*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97.218999999999994},{"$f":"IF($E27=1,Staging!CX23*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":110.294},{"$f":"IF($E27=1,Staging!CY23*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126.819},{"$f":"IF($E27=1,Staging!CZ23*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":167.339},{"$f":"IF($E27=1,Staging!DA23*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":176.20099999999999},{"$f":"IF($E27=1,Staging!DB23*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":134.108},{"$f":"IF($E27=1,Staging!DC23*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":124.72799999999999},{"$f":"IF($E27=1,Staging!DD23*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":114.444},{"$f":"IF($E27=1,Staging!DE23*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":103.604},{"$f":"IF($E27=1,Staging!DF23*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97.753},{"$f":"IF($E27=1,Staging!DG23*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116.163},{"$f":"IF($E27=1,Staging!DH23*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101.021},{"$f":"IF($E27=1,Staging!DI23*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B27,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B27,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":97.305999999999997},11120.872999999996,{"$f":"IF(VLOOKUP($B27,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D27=1,$CA27=0),0,(AP27+F27)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":247.12133843677393},{"$f":"IF(OR($D27=1,$CA27=0),0,(AQ27+G27)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":271.88192199685398},{"$f":"IF(OR($D27=1,$CA27=0),0,(AR27+H27)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":351.55305242101565},{"$f":"IF(OR($D27=1,$CA27=0),0,(AS27+I27)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":353.89999836073218},{"$f":"IF(OR($D27=1,$CA27=0),0,(AT27+J27)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":289.1831594348086},{"$f":"IF(OR($D27=1,$CA27=0),0,(AU27+K27)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":277.90340556767677},{"$f":"IF(OR($D27=1,$CA27=0),0,(AV27+L27)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":246.59863719529807},{"$f":"IF(OR($D27=1,$CA27=0),0,(AW27+M27)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":230.6328059191207},{"$f":"IF(OR($D27=1,$CA27=0),0,(AX27+N27)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":223.79514433004647},{"$f":"IF(OR($D27=1,$CA27=0),0,(AY27+O27)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":249.71313778196588},{"$f":"IF(OR($D27=1,$CA27=0),0,(AZ27+P27)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":246.64639229211065},{"$f":"IF(OR($D27=1,$CA27=0),0,(BA27+Q27)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":224.27009047470975},{"$f":"IF(OR($D27=1,$CA27=0),0,(BB27+R27)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":247.34622152903682},{"$f":"IF(OR($D27=1,$CA27=0),0,(BC27+S27)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":272.13024850027932},{"$f":"IF(OR($D27=1,$CA27=0),0,(BD27+T27)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":351.88212845177867},{"$f":"IF(OR($D27=1,$CA27=0),0,(BE27+U27)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":354.22994266598272},{"$f":"IF(OR($D27=1,$CA27=0),0,(BF27+V27)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":289.44971970247161},{"$f":"IF(OR($D27=1,$CA27=0),0,(BG27+W27)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":278.15780999251467},{"$f":"IF(OR($D27=1,$CA27=0),0,(BH27+X27)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":246.82265201307342},{"$f":"IF(OR($D27=1,$CA27=0),0,(BI27+Y27)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":230.84032352163351},{"$f":"IF(OR($D27=1,$CA27=0),0,(BJ27+Z27)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":223.99571573665929},{"$f":"IF(OR($D27=1,$CA27=0),0,(BK27+AA27)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":249.93975742320379},{"$f":"IF(OR($D27=1,$CA27=0),0,(BL27+AB27)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":246.86953883539854},{"$f":"IF(OR($D27=1,$CA27=0),0,(BM27+AC27)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":224.47153015581006},{"$f":"IF(OR($D27=1,$CA27=0),0,(BN27+AD27)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":247.57023634681224},{"$f":"IF(OR($D27=1,$CA27=0),0,(BO27+AE27)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":272.3794432781923},{"$f":"IF(OR($D27=1,$CA27=0),0,(BP27+AF27)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":352.21033620805423},{"$f":"IF(OR($D27=1,$CA27=0),0,(BQ27+AG27)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":354.56162352020829},{"$f":"IF(OR($D27=1,$CA27=0),0,(BR27+AH27)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":297.2772142072975},{"$f":"IF(OR($D27=1,$CA27=0),0,(BS27+AI27)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":278.41395096632766},{"$f":"IF(OR($D27=1,$CA27=0),0,(BT27+AJ27)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":247.04579855636132},{"$f":"IF(OR($D27=1,$CA27=0),0,(BU27+AK27)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":231.0478411241464},{"$f":"IF(OR($D27=1,$CA27=0),0,(BV27+AL27)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":224.19628714327214},{"$f":"IF(OR($D27=1,$CA27=0),0,(BW27+AM27)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":250.16637706444166},{"$f":"IF(OR($D27=1,$CA27=0),0,(BX27+AN27)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":247.0935536531739},{"$f":"IF(OR($D27=1,$CA27=0),0,(BY27+AO27)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":224.67296983691043}]
[null,10071,"Drain, City of",{"$f":"+Staging!D24","v":0},{"$f":"+Staging!E24","v":0},{"$f":"IF($E28=1,Staging!AP24*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":821.76400000000001},{"$f":"IF($E28=1,Staging!AQ24*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":801.79300000000001},{"$f":"IF($E28=1,Staging!AR24*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1188.126},{"$f":"IF($E28=1,Staging!AS24*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1196.9570000000001},{"$f":"IF($E28=1,Staging!AT24*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":941.01700000000005},{"$f":"IF($E28=1,Staging!AU24*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":976.86400000000003},{"$f":"IF($E28=1,Staging!AV24*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":866.7},{"$f":"IF($E28=1,Staging!AW24*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":701.85699999999997},{"$f":"IF($E28=1,Staging!AX24*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":710.476},{"$f":"IF($E28=1,Staging!AY24*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":709.44},{"$f":"IF($E28=1,Staging!AZ24*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":710.26599999999996},{"$f":"IF($E28=1,Staging!BA24*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.28099999999995},{"$f":"IF($E28=1,Staging!BB24*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":825.40700000000004},{"$f":"IF($E28=1,Staging!BC24*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":805.11199999999997},{"$f":"IF($E28=1,Staging!BD24*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1188.126},{"$f":"IF($E28=1,Staging!BE24*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1155.76},{"$f":"IF($E28=1,Staging!BF24*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":941.01700000000005},{"$f":"IF($E28=1,Staging!BG24*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1011.034},{"$f":"IF($E28=1,Staging!BH24*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":866.7},{"$f":"IF($E28=1,Staging!BI24*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":701.85699999999997},{"$f":"IF($E28=1,Staging!BJ24*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":710.476},{"$f":"IF($E28=1,Staging!BK24*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":709.44},{"$f":"IF($E28=1,Staging!BL24*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":710.26599999999996},{"$f":"IF($E28=1,Staging!BM24*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.28099999999995},{"$f":"IF($E28=1,Staging!BN24*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":798.29200000000003},{"$f":"IF($E28=1,Staging!BO24*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":835.06600000000003},{"$f":"IF($E28=1,Staging!BP24*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1188.126},{"$f":"IF($E28=1,Staging!BQ24*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1155.76},{"$f":"IF($E28=1,Staging!BR24*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":974.39099999999996},{"$f":"IF($E28=1,Staging!BS24*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1011.034},{"$f":"IF($E28=1,Staging!BT24*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":836.67899999999997},{"$f":"IF($E28=1,Staging!BU24*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":726.33900000000006},{"$f":"IF($E28=1,Staging!BV24*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":710.476},{"$f":"IF($E28=1,Staging!BW24*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":686},{"$f":"IF($E28=1,Staging!BX24*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":733.9},{"$f":"IF($E28=1,Staging!BY24*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.28099999999995},{"$f":"IF($E28=1,Staging!BZ24*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":464.06299999999999},{"$f":"IF($E28=1,Staging!CA24*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":575.13699999999994},{"$f":"IF($E28=1,Staging!CB24*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":750.096},{"$f":"IF($E28=1,Staging!CC24*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":765.298},{"$f":"IF($E28=1,Staging!CD24*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":589.91399999999999},{"$f":"IF($E28=1,Staging!CE24*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":648.48699999999997},{"$f":"IF($E28=1,Staging!CF24*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":517.10599999999999},{"$f":"IF($E28=1,Staging!CG24*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":464.28300000000002},{"$f":"IF($E28=1,Staging!CH24*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":384.56400000000002},{"$f":"IF($E28=1,Staging!CI24*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":407.03500000000003},{"$f":"IF($E28=1,Staging!CJ24*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":415.43299999999999},{"$f":"IF($E28=1,Staging!CK24*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":382.76299999999998},{"$f":"IF($E28=1,Staging!CL24*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":466.12},{"$f":"IF($E28=1,Staging!CM24*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":577.51800000000003},{"$f":"IF($E28=1,Staging!CN24*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":750.096},{"$f":"IF($E28=1,Staging!CO24*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":806.495},{"$f":"IF($E28=1,Staging!CP24*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":589.91399999999999},{"$f":"IF($E28=1,Staging!CQ24*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":614.31700000000001},{"$f":"IF($E28=1,Staging!CR24*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":517.10599999999999},{"$f":"IF($E28=1,Staging!CS24*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":464.28300000000002},{"$f":"IF($E28=1,Staging!CT24*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":384.56400000000002},{"$f":"IF($E28=1,Staging!CU24*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":407.03500000000003},{"$f":"IF($E28=1,Staging!CV24*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":415.43299999999999},{"$f":"IF($E28=1,Staging!CW24*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":382.76299999999998},{"$f":"IF($E28=1,Staging!CX24*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":493.23599999999999},{"$f":"IF($E28=1,Staging!CY24*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":547.56299999999999},{"$f":"IF($E28=1,Staging!CZ24*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":750.096},{"$f":"IF($E28=1,Staging!DA24*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":806.495},{"$f":"IF($E28=1,Staging!DB24*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":602.61},{"$f":"IF($E28=1,Staging!DC24*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":614.31700000000001},{"$f":"IF($E28=1,Staging!DD24*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":547.12699999999995},{"$f":"IF($E28=1,Staging!DE24*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":439.8},{"$f":"IF($E28=1,Staging!DF24*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":384.56400000000002},{"$f":"IF($E28=1,Staging!DG24*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430.47500000000002},{"$f":"IF($E28=1,Staging!DH24*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":391.79899999999998},{"$f":"IF($E28=1,Staging!DI24*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B28,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B28,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":382.76299999999998},49982.029000000002,{"$f":"IF(VLOOKUP($B28,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D28=1,$CA28=0),0,(AP28+F28)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1116.4507794405779},{"$f":"IF(OR($D28=1,$CA28=0),0,(AQ28+G28)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1195.5531900754258},{"$f":"IF(OR($D28=1,$CA28=0),0,(AR28+H28)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1682.9087137141121},{"$f":"IF(OR($D28=1,$CA28=0),0,(AS28+I28)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1703.7759544722355},{"$f":"IF(OR($D28=1,$CA28=0),0,(AT28+J28)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1329.2683294251431},{"$f":"IF(OR($D28=1,$CA28=0),0,(AU28+K28)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1411.2508065350337},{"$f":"IF(OR($D28=1,$CA28=0),0,(AV28+L28)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1201.5234454514864},{"$f":"IF(OR($D28=1,$CA28=0),0,(AW28+M28)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1012.529610854987},{"$f":"IF(OR($D28=1,$CA28=0),0,(AX28+N28)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":950.79529479363111},{"$f":"IF(OR($D28=1,$CA28=0),0,(AY28+O28)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":969.40675843322572},{"$f":"IF(OR($D28=1,$CA28=0),0,(AZ28+P28)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":977.41572230593943},{"$f":"IF(OR($D28=1,$CA28=0),0,(BA28+Q28)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":895.22920069148574},{"$f":"IF(OR($D28=1,$CA28=0),0,(BB28+R28)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1121.3999440193363},{"$f":"IF(OR($D28=1,$CA28=0),0,(BC28+S28)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1200.5023546541847},{"$f":"IF(OR($D28=1,$CA28=0),0,(BD28+T28)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1682.9087137141121},{"$f":"IF(OR($D28=1,$CA28=0),0,(BE28+U28)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1703.7759544722355},{"$f":"IF(OR($D28=1,$CA28=0),0,(BF28+V28)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1329.2683294251431},{"$f":"IF(OR($D28=1,$CA28=0),0,(BG28+W28)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1411.2508065350337},{"$f":"IF(OR($D28=1,$CA28=0),0,(BH28+X28)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1201.5234454514864},{"$f":"IF(OR($D28=1,$CA28=0),0,(BI28+Y28)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1012.529610854987},{"$f":"IF(OR($D28=1,$CA28=0),0,(BJ28+Z28)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":950.79529479363111},{"$f":"IF(OR($D28=1,$CA28=0),0,(BK28+AA28)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":969.40675843322572},{"$f":"IF(OR($D28=1,$CA28=0),0,(BL28+AB28)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":977.41572230593943},{"$f":"IF(OR($D28=1,$CA28=0),0,(BM28+AC28)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":895.22920069148574},{"$f":"IF(OR($D28=1,$CA28=0),0,(BN28+AD28)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1121.4008122938239},{"$f":"IF(OR($D28=1,$CA28=0),0,(BO28+AE28)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1200.5014863796971},{"$f":"IF(OR($D28=1,$CA28=0),0,(BP28+AF28)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1682.9087137141121},{"$f":"IF(OR($D28=1,$CA28=0),0,(BQ28+AG28)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1703.7759544722355},{"$f":"IF(OR($D28=1,$CA28=0),0,(BR28+AH28)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1369.2697350643366},{"$f":"IF(OR($D28=1,$CA28=0),0,(BS28+AI28)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1411.2508065350337},{"$f":"IF(OR($D28=1,$CA28=0),0,(BT28+AJ28)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1201.5234454514864},{"$f":"IF(OR($D28=1,$CA28=0),0,(BU28+AK28)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1012.5287425804997},{"$f":"IF(OR($D28=1,$CA28=0),0,(BV28+AL28)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":950.79529479363111},{"$f":"IF(OR($D28=1,$CA28=0),0,(BW28+AM28)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":969.40675843322549},{"$f":"IF(OR($D28=1,$CA28=0),0,(BX28+AN28)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":977.41572230593943},{"$f":"IF(OR($D28=1,$CA28=0),0,(BY28+AO28)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":895.22920069148574}]
[null,10072,"Ellensburg, City of",{"$f":"+Staging!D25","v":0},{"$f":"+Staging!E25","v":0},{"$f":"IF($E29=1,Staging!AP25*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11865.343000000001},{"$f":"IF($E29=1,Staging!AQ25*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11657.88},{"$f":"IF($E29=1,Staging!AR25*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14413.706},{"$f":"IF($E29=1,Staging!AS25*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15038.008},{"$f":"IF($E29=1,Staging!AT25*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11924.395},{"$f":"IF($E29=1,Staging!AU25*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12217.57},{"$f":"IF($E29=1,Staging!AV25*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11089.441000000001},{"$f":"IF($E29=1,Staging!AW25*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9987.7540000000008},{"$f":"IF($E29=1,Staging!AX25*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10060.995999999999},{"$f":"IF($E29=1,Staging!AY25*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10750.813},{"$f":"IF($E29=1,Staging!AZ25*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11128.942999999999},{"$f":"IF($E29=1,Staging!BA25*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10146.714},{"$f":"IF($E29=1,Staging!BB25*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12429.73},{"$f":"IF($E29=1,Staging!BC25*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12357.674000000001},{"$f":"IF($E29=1,Staging!BD25*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15070.002},{"$f":"IF($E29=1,Staging!BE25*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15705.605},{"$f":"IF($E29=1,Staging!BF25*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12552.587},{"$f":"IF($E29=1,Staging!BG25*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12762.448},{"$f":"IF($E29=1,Staging!BH25*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11545.905000000001},{"$f":"IF($E29=1,Staging!BI25*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10373.939},{"$f":"IF($E29=1,Staging!BJ25*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10375.159},{"$f":"IF($E29=1,Staging!BK25*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11003.111999999999},{"$f":"IF($E29=1,Staging!BL25*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11269.186},{"$f":"IF($E29=1,Staging!BM25*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10181.393},{"$f":"IF($E29=1,Staging!BN25*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12466.237999999999},{"$f":"IF($E29=1,Staging!BO25*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12390.831},{"$f":"IF($E29=1,Staging!BP25*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15095.673000000001},{"$f":"IF($E29=1,Staging!BQ25*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15737.152},{"$f":"IF($E29=1,Staging!BR25*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12947.652},{"$f":"IF($E29=1,Staging!BS25*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12800.249},{"$f":"IF($E29=1,Staging!BT25*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11581.834000000001},{"$f":"IF($E29=1,Staging!BU25*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10410.398999999999},{"$f":"IF($E29=1,Staging!BV25*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10410.620000000001},{"$f":"IF($E29=1,Staging!BW25*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11048.621999999999},{"$f":"IF($E29=1,Staging!BX25*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11310.620999999999},{"$f":"IF($E29=1,Staging!BY25*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10211.522000000001},{"$f":"IF($E29=1,Staging!BZ25*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6986.8149999999996},{"$f":"IF($E29=1,Staging!CA25*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7769.5630000000001},{"$f":"IF($E29=1,Staging!CB25*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10151.804},{"$f":"IF($E29=1,Staging!CC25*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10356.601000000001},{"$f":"IF($E29=1,Staging!CD25*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7282.4859999999999},{"$f":"IF($E29=1,Staging!CE25*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7664.6090000000004},{"$f":"IF($E29=1,Staging!CF25*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6781.5389999999998},{"$f":"IF($E29=1,Staging!CG25*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6341.1229999999996},{"$f":"IF($E29=1,Staging!CH25*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5861.2520000000004},{"$f":"IF($E29=1,Staging!CI25*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6748.4780000000001},{"$f":"IF($E29=1,Staging!CJ25*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6223.607},{"$f":"IF($E29=1,Staging!CK25*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6578.85},{"$f":"IF($E29=1,Staging!CL25*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7338.5770000000002},{"$f":"IF($E29=1,Staging!CM25*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8259.0889999999999},{"$f":"IF($E29=1,Staging!CN25*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10603.62},{"$f":"IF($E29=1,Staging!CO25*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10859.22},{"$f":"IF($E29=1,Staging!CP25*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7683.9549999999999},{"$f":"IF($E29=1,Staging!CQ25*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8006.4719999999998},{"$f":"IF($E29=1,Staging!CR25*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7085.6989999999996},{"$f":"IF($E29=1,Staging!CS25*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6576.9679999999998},{"$f":"IF($E29=1,Staging!CT25*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6030.1949999999997},{"$f":"IF($E29=1,Staging!CU25*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6911.3789999999999},{"$f":"IF($E29=1,Staging!CV25*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6296.7430000000004},{"$f":"IF($E29=1,Staging!CW25*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6601.4539999999997},{"$f":"IF($E29=1,Staging!CX25*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7360.0429999999997},{"$f":"IF($E29=1,Staging!CY25*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8281.1970000000001},{"$f":"IF($E29=1,Staging!CZ25*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10621.709000000001},{"$f":"IF($E29=1,Staging!DA25*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10880.907999999999},{"$f":"IF($E29=1,Staging!DB25*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7916.3540000000003},{"$f":"IF($E29=1,Staging!DC25*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8030.1859999999997},{"$f":"IF($E29=1,Staging!DD25*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7107.5739999999996},{"$f":"IF($E29=1,Staging!DE25*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6600.1710000000003},{"$f":"IF($E29=1,Staging!DF25*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6050.9610000000002},{"$f":"IF($E29=1,Staging!DG25*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6939.8770000000004},{"$f":"IF($E29=1,Staging!DH25*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6320.0959999999995},{"$f":"IF($E29=1,Staging!DI25*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B29,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B29,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6621.0940000000001},706049.98400000005,{"$f":"IF(VLOOKUP($B29,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D29=1,$CA29=0),0,(AP29+F29)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16368.847825747107},{"$f":"IF(OR($D29=1,$CA29=0),0,(AQ29+G29)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16868.353114289403},{"$f":"IF(OR($D29=1,$CA29=0),0,(AR29+H29)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21329.605605462719},{"$f":"IF(OR($D29=1,$CA29=0),0,(AS29+I29)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22049.491114775716},{"$f":"IF(OR($D29=1,$CA29=0),0,(AT29+J29)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16676.8447567771},{"$f":"IF(OR($D29=1,$CA29=0),0,(AU29+K29)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17263.18878163788},{"$f":"IF(OR($D29=1,$CA29=0),0,(AV29+L29)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15516.916000649371},{"$f":"IF(OR($D29=1,$CA29=0),0,(AW29+M29)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14177.947308649862},{"$f":"IF(OR($D29=1,$CA29=0),0,(AX29+N29)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13824.881722071617},{"$f":"IF(OR($D29=1,$CA29=0),0,(AY29+O29)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15194.187924664431},{"$f":"IF(OR($D29=1,$CA29=0),0,(AZ29+P29)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15066.776458093973},{"$f":"IF(OR($D29=1,$CA29=0),0,(BA29+Q29)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14522.380510273364},{"$f":"IF(OR($D29=1,$CA29=0),0,(BB29+R29)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17164.31662919711},{"$f":"IF(OR($D29=1,$CA29=0),0,(BC29+S29)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17901.009327764674},{"$f":"IF(OR($D29=1,$CA29=0),0,(BD29+T29)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22291.750984356971},{"$f":"IF(OR($D29=1,$CA29=0),0,(BE29+U29)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23065.559812441756},{"$f":"IF(OR($D29=1,$CA29=0),0,(BF29+V29)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17570.873133852372},{"$f":"IF(OR($D29=1,$CA29=0),0,(BG29+W29)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18033.123368959437},{"$f":"IF(OR($D29=1,$CA29=0),0,(BH29+X29)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16177.346414430704},{"$f":"IF(OR($D29=1,$CA29=0),0,(BI29+Y29)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14718.040088110412},{"$f":"IF(OR($D29=1,$CA29=0),0,(BJ29+Z29)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14244.350336630512},{"$f":"IF(OR($D29=1,$CA29=0),0,(BK29+AA29)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15554.695491875047},{"$f":"IF(OR($D29=1,$CA29=0),0,(BL29+AB29)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15252.047999962553},{"$f":"IF(OR($D29=1,$CA29=0),0,(BM29+AC29)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14572.117877740913},{"$f":"IF(OR($D29=1,$CA29=0),0,(BN29+AD29)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17214.653974335521},{"$f":"IF(OR($D29=1,$CA29=0),0,(BO29+AE29)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17948.994517316441},{"$f":"IF(OR($D29=1,$CA29=0),0,(BP29+AF29)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22329.746675930037},{"$f":"IF(OR($D29=1,$CA29=0),0,(BQ29+AG29)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23111.782404783899},{"$f":"IF(OR($D29=1,$CA29=0),0,(BR29+AH29)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18115.684116878005},{"$f":"IF(OR($D29=1,$CA29=0),0,(BS29+AI29)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18086.535274058089},{"$f":"IF(OR($D29=1,$CA29=0),0,(BT29+AJ29)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16227.536152906239},{"$f":"IF(OR($D29=1,$CA29=0),0,(BU29+AK29)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14769.843948858213},{"$f":"IF(OR($D29=1,$CA29=0),0,(BV29+AL29)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14293.170806239261},{"$f":"IF(OR($D29=1,$CA29=0),0,(BW29+AM29)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15618.954750146058},{"$f":"IF(OR($D29=1,$CA29=0),0,(BX29+AN29)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15308.301767458797},{"$f":"IF(OR($D29=1,$CA29=0),0,(BY29+AO29)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14615.331030709376}]
[null,10074,"Forest Grove, City of",{"$f":"+Staging!D26","v":0},{"$f":"+Staging!E26","v":0},{"$f":"IF($E30=1,Staging!AP26*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15859.066999999999},{"$f":"IF($E30=1,Staging!AQ26*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15026.714},{"$f":"IF($E30=1,Staging!AR26*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18400.688999999998},{"$f":"IF($E30=1,Staging!AS26*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17969.434000000001},{"$f":"IF($E30=1,Staging!AT26*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16995.607},{"$f":"IF($E30=1,Staging!AU26*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16704.383000000002},{"$f":"IF($E30=1,Staging!AV26*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15333.602000000001},{"$f":"IF($E30=1,Staging!AW26*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13053.441999999999},{"$f":"IF($E30=1,Staging!AX26*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13829.072},{"$f":"IF($E30=1,Staging!AY26*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15127.968000000001},{"$f":"IF($E30=1,Staging!AZ26*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15558.916999999999},{"$f":"IF($E30=1,Staging!BA26*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13676.797},{"$f":"IF($E30=1,Staging!BB26*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16103.778},{"$f":"IF($E30=1,Staging!BC26*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15258.630999999999},{"$f":"IF($E30=1,Staging!BD26*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18684.893},{"$f":"IF($E30=1,Staging!BE26*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17570.581999999999},{"$f":"IF($E30=1,Staging!BF26*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17257.951000000001},{"$f":"IF($E30=1,Staging!BG26*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17591.391},{"$f":"IF($E30=1,Staging!BH26*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15570.221},{"$f":"IF($E30=1,Staging!BI26*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13254.759},{"$f":"IF($E30=1,Staging!BJ26*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14042.375},{"$f":"IF($E30=1,Staging!BK26*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15361.366},{"$f":"IF($E30=1,Staging!BL26*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15798.982},{"$f":"IF($E30=1,Staging!BM26*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13887.77},{"$f":"IF($E30=1,Staging!BN26*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15717.959000000001},{"$f":"IF($E30=1,Staging!BO26*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16047.204},{"$f":"IF($E30=1,Staging!BP26*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18900.955000000002},{"$f":"IF($E30=1,Staging!BQ26*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17773.759999999998},{"$f":"IF($E30=1,Staging!BR26*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18190.011999999999},{"$f":"IF($E30=1,Staging!BS26*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17794.664000000001},{"$f":"IF($E30=1,Staging!BT26*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15170.782999999999},{"$f":"IF($E30=1,Staging!BU26*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13908.132},{"$f":"IF($E30=1,Staging!BV26*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14204.491},{"$f":"IF($E30=1,Staging!BW26*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14983.409},{"$f":"IF($E30=1,Staging!BX26*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16553.848000000002},{"$f":"IF($E30=1,Staging!BY26*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14048.109},{"$f":"IF($E30=1,Staging!BZ26*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8728.518},{"$f":"IF($E30=1,Staging!CA26*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10486.977999999999},{"$f":"IF($E30=1,Staging!CB26*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11674.225},{"$f":"IF($E30=1,Staging!CC26*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11451.286},{"$f":"IF($E30=1,Staging!CD26*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10146.585999999999},{"$f":"IF($E30=1,Staging!CE26*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10625.012000000001},{"$f":"IF($E30=1,Staging!CF26*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8771.4380000000001},{"$f":"IF($E30=1,Staging!CG26*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8462.2450000000008},{"$f":"IF($E30=1,Staging!CH26*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7616.9629999999997},{"$f":"IF($E30=1,Staging!CI26*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8752.0550000000003},{"$f":"IF($E30=1,Staging!CJ26*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9053.34},{"$f":"IF($E30=1,Staging!CK26*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8149.0039999999999},{"$f":"IF($E30=1,Staging!CL26*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8863.2019999999993},{"$f":"IF($E30=1,Staging!CM26*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10648.829},{"$f":"IF($E30=1,Staging!CN26*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11854.532999999999},{"$f":"IF($E30=1,Staging!CO26*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12304.573},{"$f":"IF($E30=1,Staging!CP26*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10303.209999999999},{"$f":"IF($E30=1,Staging!CQ26*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10159.846},{"$f":"IF($E30=1,Staging!CR26*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8906.7929999999997},{"$f":"IF($E30=1,Staging!CS26*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8592.7540000000008},{"$f":"IF($E30=1,Staging!CT26*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7734.45},{"$f":"IF($E30=1,Staging!CU26*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8887.0830000000005},{"$f":"IF($E30=1,Staging!CV26*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9193.0280000000002},{"$f":"IF($E30=1,Staging!CW26*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8274.7070000000003},{"$f":"IF($E30=1,Staging!CX26*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9537.3829999999998},{"$f":"IF($E30=1,Staging!CY26*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10159.575999999999},{"$f":"IF($E30=1,Staging!CZ26*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11991.614},{"$f":"IF($E30=1,Staging!DA26*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12446.858},{"$f":"IF($E30=1,Staging!DB26*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10686.334999999999},{"$f":"IF($E30=1,Staging!DC26*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10277.245999999999},{"$f":"IF($E30=1,Staging!DD26*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9588.9480000000003},{"$f":"IF($E30=1,Staging!DE26*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8191.5780000000004},{"$f":"IF($E30=1,Staging!DF26*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7823.7420000000002},{"$f":"IF($E30=1,Staging!DG26*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9545.0679999999993},{"$f":"IF($E30=1,Staging!DH26*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8726.8189999999995},{"$f":"IF($E30=1,Staging!DI26*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B30,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B30,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8370.2430000000004},918197.78499999992,{"$f":"IF(VLOOKUP($B30,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D30=1,$CA30=0),0,(AP30+F30)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21348.772764774312},{"$f":"IF(OR($D30=1,$CA30=0),0,(AQ30+G30)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22152.887845570855},{"$f":"IF(OR($D30=1,$CA30=0),0,(AR30+H30)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":26113.280540001371},{"$f":"IF(OR($D30=1,$CA30=0),0,(AS30+I30)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25545.260579924827},{"$f":"IF(OR($D30=1,$CA30=0),0,(AT30+J30)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23566.873716741517},{"$f":"IF(OR($D30=1,$CA30=0),0,(AU30+K30)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23729.416437350777},{"$f":"IF(OR($D30=1,$CA30=0),0,(AV30+L30)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20929.791252202907},{"$f":"IF(OR($D30=1,$CA30=0),0,(AW30+M30)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18681.522103167459},{"$f":"IF(OR($D30=1,$CA30=0),0,(AX30+N30)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18621.04504856401},{"$f":"IF(OR($D30=1,$CA30=0),0,(AY30+O30)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20734.414731848785},{"$f":"IF(OR($D30=1,$CA30=0),0,(AZ30+P30)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21370.194832929948},{"$f":"IF(OR($D30=1,$CA30=0),0,(BA30+Q30)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18950.786177584498},{"$f":"IF(OR($D30=1,$CA30=0),0,(BB30+R30)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21678.191763959941},{"$f":"IF(OR($D30=1,$CA30=0),0,(BC30+S30)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22494.786553965343},{"$f":"IF(OR($D30=1,$CA30=0),0,(BD30+T30)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":26516.604458739668},{"$f":"IF(OR($D30=1,$CA30=0),0,(BE30+U30)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25939.834896652563},{"$f":"IF(OR($D30=1,$CA30=0),0,(BF30+V30)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23930.652942221044},{"$f":"IF(OR($D30=1,$CA30=0),0,(BG30+W30)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24095.691083707377},{"$f":"IF(OR($D30=1,$CA30=0),0,(BH30+X30)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21252.766786416785},{"$f":"IF(OR($D30=1,$CA30=0),0,(BI30+Y30)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18969.638153257132},{"$f":"IF(OR($D30=1,$CA30=0),0,(BJ30+Z30)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18908.261566284626},{"$f":"IF(OR($D30=1,$CA30=0),0,(BK30+AA30)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21054.30962818101},{"$f":"IF(OR($D30=1,$CA30=0),0,(BL30+AB30)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21699.924674382106},{"$f":"IF(OR($D30=1,$CA30=0),0,(BM30+AC30)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19243.11335893855},{"$f":"IF(OR($D30=1,$CA30=0),0,(BN30+AD30)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21928.569131724846},{"$f":"IF(OR($D30=1,$CA30=0),0,(BO30+AE30)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22754.678473564287},{"$f":"IF(OR($D30=1,$CA30=0),0,(BP30+AF30)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":26823.229516079409},{"$f":"IF(OR($D30=1,$CA30=0),0,(BQ30+AG30)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":26239.791605928291},{"$f":"IF(OR($D30=1,$CA30=0),0,(BR30+AH30)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25072.595392340176},{"$f":"IF(OR($D30=1,$CA30=0),0,(BS30+AI30)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24374.123268437943},{"$f":"IF(OR($D30=1,$CA30=0),0,(BT30+AJ30)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21498.242744699746},{"$f":"IF(OR($D30=1,$CA30=0),0,(BU30+AK30)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19188.614374181543},{"$f":"IF(OR($D30=1,$CA30=0),0,(BV30+AL30)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19126.552718638402},{"$f":"IF(OR($D30=1,$CA30=0),0,(BW30+AM30)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21297.450796367073},{"$f":"IF(OR($D30=1,$CA30=0),0,(BX30+AN30)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21950.558183120822},{"$f":"IF(OR($D30=1,$CA30=0),0,(BY30+AO30)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19465.283093427995}]
[null,10076,"Heyburn, City of",{"$f":"+Staging!D27","v":0},{"$f":"+Staging!E27","v":0},{"$f":"IF($E31=1,Staging!AP27*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3290.7330000000002},{"$f":"IF($E31=1,Staging!AQ27*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3063.3440000000001},{"$f":"IF($E31=1,Staging!AR27*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3845.1819999999998},{"$f":"IF($E31=1,Staging!AS27*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3851.5230000000001},{"$f":"IF($E31=1,Staging!AT27*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3338.904},{"$f":"IF($E31=1,Staging!AU27*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3341.4430000000002},{"$f":"IF($E31=1,Staging!AV27*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3138.4720000000002},{"$f":"IF($E31=1,Staging!AW27*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2947.1149999999998},{"$f":"IF($E31=1,Staging!AX27*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3182.431},{"$f":"IF($E31=1,Staging!AY27*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3341.0010000000002},{"$f":"IF($E31=1,Staging!AZ27*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3121.826},{"$f":"IF($E31=1,Staging!BA27*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2868.4639999999999},{"$f":"IF($E31=1,Staging!BB27*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3312.3139999999999},{"$f":"IF($E31=1,Staging!BC27*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3082.319},{"$f":"IF($E31=1,Staging!BD27*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3865.8620000000001},{"$f":"IF($E31=1,Staging!BE27*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3729.8380000000002},{"$f":"IF($E31=1,Staging!BF27*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3357.777},{"$f":"IF($E31=1,Staging!BG27*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3484.8130000000001},{"$f":"IF($E31=1,Staging!BH27*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3159.1309999999999},{"$f":"IF($E31=1,Staging!BI27*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2967.2959999999998},{"$f":"IF($E31=1,Staging!BJ27*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3203.4180000000001},{"$f":"IF($E31=1,Staging!BK27*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3362.2449999999999},{"$f":"IF($E31=1,Staging!BL27*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3143.12},{"$f":"IF($E31=1,Staging!BM27*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2888.7269999999999},{"$f":"IF($E31=1,Staging!BN27*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3218.4839999999999},{"$f":"IF($E31=1,Staging!BO27*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3223.3530000000001},{"$f":"IF($E31=1,Staging!BP27*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3886.5410000000002},{"$f":"IF($E31=1,Staging!BQ27*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3749.5410000000002},{"$f":"IF($E31=1,Staging!BR27*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3507.2069999999999},{"$f":"IF($E31=1,Staging!BS27*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3506.076},{"$f":"IF($E31=1,Staging!BT27*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3064.8879999999999},{"$f":"IF($E31=1,Staging!BU27*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3097.5569999999998},{"$f":"IF($E31=1,Staging!BV27*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3224.4059999999999},{"$f":"IF($E31=1,Staging!BW27*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3264.43},{"$f":"IF($E31=1,Staging!BX27*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3275.5169999999998},{"$f":"IF($E31=1,Staging!BY27*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2908.991},{"$f":"IF($E31=1,Staging!BZ27*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2177.194},{"$f":"IF($E31=1,Staging!CA27*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2527.0520000000001},{"$f":"IF($E31=1,Staging!CB27*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2814.2060000000001},{"$f":"IF($E31=1,Staging!CC27*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2889.9769999999999},{"$f":"IF($E31=1,Staging!CD27*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2381.6010000000001},{"$f":"IF($E31=1,Staging!CE27*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2490.5},{"$f":"IF($E31=1,Staging!CF27*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2126.3310000000001},{"$f":"IF($E31=1,Staging!CG27*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2284.44},{"$f":"IF($E31=1,Staging!CH27*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2067.7370000000001},{"$f":"IF($E31=1,Staging!CI27*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2286.3580000000002},{"$f":"IF($E31=1,Staging!CJ27*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2127.9369999999999},{"$f":"IF($E31=1,Staging!CK27*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2034.7739999999999},{"$f":"IF($E31=1,Staging!CL27*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2191.4029999999998},{"$f":"IF($E31=1,Staging!CM27*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2542.712},{"$f":"IF($E31=1,Staging!CN27*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2829.3139999999999},{"$f":"IF($E31=1,Staging!CO27*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3047.45},{"$f":"IF($E31=1,Staging!CP27*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2395.0529999999999},{"$f":"IF($E31=1,Staging!CQ27*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2382.9189999999999},{"$f":"IF($E31=1,Staging!CR27*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2140.308},{"$f":"IF($E31=1,Staging!CS27*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2300.0419999999999},{"$f":"IF($E31=1,Staging!CT27*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2081.3789999999999},{"$f":"IF($E31=1,Staging!CU27*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2300.895},{"$f":"IF($E31=1,Staging!CV27*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2142.4270000000001},{"$f":"IF($E31=1,Staging!CW27*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2049.1410000000001},{"$f":"IF($E31=1,Staging!CX27*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2321.0230000000001},{"$f":"IF($E31=1,Staging!CY27*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2436.3130000000001},{"$f":"IF($E31=1,Staging!CZ27*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2844.422},{"$f":"IF($E31=1,Staging!DA27*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3063.5349999999999},{"$f":"IF($E31=1,Staging!DB27*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2468.9270000000001},{"$f":"IF($E31=1,Staging!DC27*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2397.4450000000002},{"$f":"IF($E31=1,Staging!DD27*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2269.1869999999999},{"$f":"IF($E31=1,Staging!DE27*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2205.5650000000001},{"$f":"IF($E31=1,Staging!DF27*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2095.0210000000002},{"$f":"IF($E31=1,Staging!DG27*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2434.4920000000002},{"$f":"IF($E31=1,Staging!DH27*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2045.8150000000001},{"$f":"IF($E31=1,Staging!DI27*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B31,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B31,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2063.509},204070.69299999997,{"$f":"IF(VLOOKUP($B31,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D31=1,$CA31=0),0,(AP31+F31)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4747.6615136205573},{"$f":"IF(OR($D31=1,$CA31=0),0,(AQ31+G31)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4853.9982218303785},{"$f":"IF(OR($D31=1,$CA31=0),0,(AR31+H31)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5782.1767027735696},{"$f":"IF(OR($D31=1,$CA31=0),0,(AS31+I31)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5853.4724574912925},{"$f":"IF(OR($D31=1,$CA31=0),0,(AT31+J31)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4966.9685471247085},{"$f":"IF(OR($D31=1,$CA31=0),0,(AU31+K31)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5063.7273194628997},{"$f":"IF(OR($D31=1,$CA31=0),0,(AV31+L31)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4571.2941266213047},{"$f":"IF(OR($D31=1,$CA31=0),0,(AW31+M31)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4542.4257364608557},{"$f":"IF(OR($D31=1,$CA31=0),0,(AX31+N31)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4558.5869294967206},{"$f":"IF(OR($D31=1,$CA31=0),0,(AY31+O31)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4886.0922517118952},{"$f":"IF(OR($D31=1,$CA31=0),0,(AZ31+P31)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4558.2352783292827},{"$f":"IF(OR($D31=1,$CA31=0),0,(BA31+Q31)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4257.3564615478281},{"$f":"IF(OR($D31=1,$CA31=0),0,(BB31+R31)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4778.7370575282357},{"$f":"IF(OR($D31=1,$CA31=0),0,(BC31+S31)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4884.0709087049918},{"$f":"IF(OR($D31=1,$CA31=0),0,(BD31+T31)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5813.2505101322731},{"$f":"IF(OR($D31=1,$CA31=0),0,(BE31+U31)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5884.5462648499961},{"$f":"IF(OR($D31=1,$CA31=0),0,(BF31+V31)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4995.0355199331943},{"$f":"IF(OR($D31=1,$CA31=0),0,(BG31+W31)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5094.8019950960906},{"$f":"IF(OR($D31=1,$CA31=0),0,(BH31+X31)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4601.3676817704072},{"$f":"IF(OR($D31=1,$CA31=0),0,(BI31+Y31)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4573.4952024471213},{"$f":"IF(OR($D31=1,$CA31=0),0,(BJ31+Z31)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4588.6544067244104},{"$f":"IF(OR($D31=1,$CA31=0),0,(BK31+AA31)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4917.1599811491851},{"$f":"IF(OR($D31=1,$CA31=0),0,(BL31+AB31)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4589.3056125900366},{"$f":"IF(OR($D31=1,$CA31=0),0,(BM31+AC31)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4287.4248070500062},{"$f":"IF(OR($D31=1,$CA31=0),0,(BN31+AD31)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4809.8126014359141},{"$f":"IF(OR($D31=1,$CA31=0),0,(BO31+AE31)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4914.143595579606},{"$f":"IF(OR($D31=1,$CA31=0),0,(BP31+AF31)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5844.3234492164884},{"$f":"IF(OR($D31=1,$CA31=0),0,(BQ31+AG31)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5915.6200722086987},{"$f":"IF(OR($D31=1,$CA31=0),0,(BR31+AH31)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5188.9246860902267},{"$f":"IF(OR($D31=1,$CA31=0),0,(BS31+AI31)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5125.8766707292816},{"$f":"IF(OR($D31=1,$CA31=0),0,(BT31+AJ31)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4631.4412369195079},{"$f":"IF(OR($D31=1,$CA31=0),0,(BU31+AK31)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4604.5655367078743},{"$f":"IF(OR($D31=1,$CA31=0),0,(BV31+AL31)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4618.7227522265857},{"$f":"IF(OR($D31=1,$CA31=0),0,(BW31+AM31)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4948.2285788609643},{"$f":"IF(OR($D31=1,$CA31=0),0,(BX31+AN31)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4620.3768151252771},{"$f":"IF(OR($D31=1,$CA31=0),0,(BY31+AO31)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4317.4948891011572}]
[null,10078,"McCleary, City of",{"$f":"+Staging!D28","v":0},{"$f":"+Staging!E28","v":0},{"$f":"IF($E32=1,Staging!AP28*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1830.825},{"$f":"IF($E32=1,Staging!AQ28*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1897.837},{"$f":"IF($E32=1,Staging!AR28*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2319.587},{"$f":"IF($E32=1,Staging!AS28*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2210.127},{"$f":"IF($E32=1,Staging!AT28*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2021.355},{"$f":"IF($E32=1,Staging!AU28*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2061.6379999999999},{"$f":"IF($E32=1,Staging!AV28*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1814.432},{"$f":"IF($E32=1,Staging!AW28*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1480.568},{"$f":"IF($E32=1,Staging!AX28*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1460.002},{"$f":"IF($E32=1,Staging!AY28*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1415.1410000000001},{"$f":"IF($E32=1,Staging!AZ28*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1471.18},{"$f":"IF($E32=1,Staging!BA28*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1426.6849999999999},{"$f":"IF($E32=1,Staging!BB28*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1835.748},{"$f":"IF($E32=1,Staging!BC28*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1902.9069999999999},{"$f":"IF($E32=1,Staging!BD28*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2325.71},{"$f":"IF($E32=1,Staging!BE28*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2147.1889999999999},{"$f":"IF($E32=1,Staging!BF28*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2026.7360000000001},{"$f":"IF($E32=1,Staging!BG28*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2131.8290000000002},{"$f":"IF($E32=1,Staging!BH28*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1819.308},{"$f":"IF($E32=1,Staging!BI28*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1484.5820000000001},{"$f":"IF($E32=1,Staging!BJ28*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1463.9590000000001},{"$f":"IF($E32=1,Staging!BK28*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1418.981},{"$f":"IF($E32=1,Staging!BL28*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1475.1610000000001},{"$f":"IF($E32=1,Staging!BM28*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1430.549},{"$f":"IF($E32=1,Staging!BN28*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1785.607},{"$f":"IF($E32=1,Staging!BO28*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1969.854},{"$f":"IF($E32=1,Staging!BP28*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2330.2710000000002},{"$f":"IF($E32=1,Staging!BQ28*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2151.415},{"$f":"IF($E32=1,Staging!BR28*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2112.9870000000001},{"$f":"IF($E32=1,Staging!BS28*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2136.1039999999998},{"$f":"IF($E32=1,Staging!BT28*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1766.3920000000001},{"$f":"IF($E32=1,Staging!BU28*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1533.2850000000001},{"$f":"IF($E32=1,Staging!BV28*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1466.932},{"$f":"IF($E32=1,Staging!BW28*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1380.021},{"$f":"IF($E32=1,Staging!BX28*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1521.713},{"$f":"IF($E32=1,Staging!BY28*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1433.4570000000001},{"$f":"IF($E32=1,Staging!BZ28*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":847.73400000000004},{"$f":"IF($E32=1,Staging!CA28*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1147.0640000000001},{"$f":"IF($E32=1,Staging!CB28*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1313.8820000000001},{"$f":"IF($E32=1,Staging!CC28*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1218.5039999999999},{"$f":"IF($E32=1,Staging!CD28*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1099.0930000000001},{"$f":"IF($E32=1,Staging!CE28*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1157.6990000000001},{"$f":"IF($E32=1,Staging!CF28*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":909.73099999999999},{"$f":"IF($E32=1,Staging!CG28*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":792.23900000000003},{"$f":"IF($E32=1,Staging!CH28*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":649.17200000000003},{"$f":"IF($E32=1,Staging!CI28*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":666.54399999999998},{"$f":"IF($E32=1,Staging!CJ28*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":695.52499999999998},{"$f":"IF($E32=1,Staging!CK28*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":679.85900000000004},{"$f":"IF($E32=1,Staging!CL28*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":850.01400000000001},{"$f":"IF($E32=1,Staging!CM28*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1150.1279999999999},{"$f":"IF($E32=1,Staging!CN28*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1317.35},{"$f":"IF($E32=1,Staging!CO28*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1290.4939999999999},{"$f":"IF($E32=1,Staging!CP28*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1102.019},{"$f":"IF($E32=1,Staging!CQ28*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1096.1400000000001},{"$f":"IF($E32=1,Staging!CR28*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":912.17600000000004},{"$f":"IF($E32=1,Staging!CS28*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":794.38699999999994},{"$f":"IF($E32=1,Staging!CT28*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":650.93200000000002},{"$f":"IF($E32=1,Staging!CU28*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":668.35299999999995},{"$f":"IF($E32=1,Staging!CV28*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":697.40800000000002},{"$f":"IF($E32=1,Staging!CW28*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":681.70100000000002},{"$f":"IF($E32=1,Staging!CX28*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":905.56299999999999},{"$f":"IF($E32=1,Staging!CY28*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1089.271},{"$f":"IF($E32=1,Staging!CZ28*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1319.934},{"$f":"IF($E32=1,Staging!DA28*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1293.0329999999999},{"$f":"IF($E32=1,Staging!DB28*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1133.606},{"$f":"IF($E32=1,Staging!DC28*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1098.338},{"$f":"IF($E32=1,Staging!DD28*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":970.59199999999998},{"$f":"IF($E32=1,Staging!DE28*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":750.31899999999996},{"$f":"IF($E32=1,Staging!DF28*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":652.25300000000004},{"$f":"IF($E32=1,Staging!DG28*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":711.55399999999997},{"$f":"IF($E32=1,Staging!DH28*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":655.27499999999998},{"$f":"IF($E32=1,Staging!DI28*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B32,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B32,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":683.08600000000001},98111.045999999973,{"$f":"IF(VLOOKUP($B32,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D32=1,$CA32=0),0,(AP32+F32)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2325.7244429675029},{"$f":"IF(OR($D32=1,$CA32=0),0,(AQ32+G32)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2643.8098552677729},{"$f":"IF(OR($D32=1,$CA32=0),0,(AR32+H32)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3154.8484338275498},{"$f":"IF(OR($D32=1,$CA32=0),0,(AS32+I32)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2976.9928243567197},{"$f":"IF(OR($D32=1,$CA32=0),0,(AT32+J32)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2709.4053879750486},{"$f":"IF(OR($D32=1,$CA32=0),0,(AU32+K32)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2795.2681837695832},{"$f":"IF(OR($D32=1,$CA32=0),0,(AV32+L32)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2365.3212326955204},{"$f":"IF(OR($D32=1,$CA32=0),0,(AW32+M32)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1973.4203331147978},{"$f":"IF(OR($D32=1,$CA32=0),0,(AX32+N32)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1831.3419739014669},{"$f":"IF(OR($D32=1,$CA32=0),0,(AY32+O32)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1807.4739765145384},{"$f":"IF(OR($D32=1,$CA32=0),0,(AZ32+P32)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1881.2946734419149},{"$f":"IF(OR($D32=1,$CA32=0),0,(BA32+Q32)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1829.0584119993377},{"$f":"IF(OR($D32=1,$CA32=0),0,(BB32+R32)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2331.978624100976},{"$f":"IF(OR($D32=1,$CA32=0),0,(BC32+S32)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2650.8723999491103},{"$f":"IF(OR($D32=1,$CA32=0),0,(BD32+T32)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3163.1760544371768},{"$f":"IF(OR($D32=1,$CA32=0),0,(BE32+U32)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2984.8524450175832},{"$f":"IF(OR($D32=1,$CA32=0),0,(BF32+V32)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2716.6181441427234},{"$f":"IF(OR($D32=1,$CA32=0),0,(BG32+W32)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2802.763129145696},{"$f":"IF(OR($D32=1,$CA32=0),0,(BH32+X32)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2371.6778702185188},{"$f":"IF(OR($D32=1,$CA32=0),0,(BI32+Y32)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1978.7706405067822},{"$f":"IF(OR($D32=1,$CA32=0),0,(BJ32+Z32)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1836.305899146513},{"$f":"IF(OR($D32=1,$CA32=0),0,(BK32+AA32)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1812.3788590944341},{"$f":"IF(OR($D32=1,$CA32=0),0,(BL32+AB32)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1886.3862350366237},{"$f":"IF(OR($D32=1,$CA32=0),0,(BM32+AC32)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1834.0127862250215},{"$f":"IF(OR($D32=1,$CA32=0),0,(BN32+AD32)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2336.6742525293839},{"$f":"IF(OR($D32=1,$CA32=0),0,(BO32+AE32)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2656.1601915779943},{"$f":"IF(OR($D32=1,$CA32=0),0,(BP32+AF32)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3169.3798756503747},{"$f":"IF(OR($D32=1,$CA32=0),0,(BQ32+AG32)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2990.7263219255306},{"$f":"IF(OR($D32=1,$CA32=0),0,(BR32+AH32)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2818.9338732009237},{"$f":"IF(OR($D32=1,$CA32=0),0,(BS32+AI32)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2808.3834699032932},{"$f":"IF(OR($D32=1,$CA32=0),0,(BT32+AJ32)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2376.4533798997768},{"$f":"IF(OR($D32=1,$CA32=0),0,(BU32+AK32)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1982.795092756352},{"$f":"IF(OR($D32=1,$CA32=0),0,(BV32+AL32)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1840.0342697958442},{"$f":"IF(OR($D32=1,$CA32=0),0,(BW32+AM32)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1816.0612111959281},{"$f":"IF(OR($D32=1,$CA32=0),0,(BX32+AN32)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1890.2231399968928},{"$f":"IF(OR($D32=1,$CA32=0),0,(BY32+AO32)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1837.7402885998654}]
[null,10082,"Minidoka, City of",{"$f":"+Staging!D32","v":0},{"$f":"+Staging!E32","v":0},{"$f":"IF($E36=1,Staging!AP32*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44.807000000000002},{"$f":"IF($E36=1,Staging!AQ32*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48.448},{"$f":"IF($E36=1,Staging!AR32*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75.963999999999999},{"$f":"IF($E36=1,Staging!AS32*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76.218000000000004},{"$f":"IF($E36=1,Staging!AT32*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60.146999999999998},{"$f":"IF($E36=1,Staging!AU32*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54.268000000000001},{"$f":"IF($E36=1,Staging!AV32*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44.182000000000002},{"$f":"IF($E36=1,Staging!AW32*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34.009},{"$f":"IF($E36=1,Staging!AX32*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34.835999999999999},{"$f":"IF($E36=1,Staging!AY32*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37.472000000000001},{"$f":"IF($E36=1,Staging!AZ32*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38.052},{"$f":"IF($E36=1,Staging!BA32*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31.765000000000001},{"$f":"IF($E36=1,Staging!BB32*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44.807000000000002},{"$f":"IF($E36=1,Staging!BC32*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48.448},{"$f":"IF($E36=1,Staging!BD32*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75.963999999999999},{"$f":"IF($E36=1,Staging!BE32*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76.218000000000004},{"$f":"IF($E36=1,Staging!BF32*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60.146999999999998},{"$f":"IF($E36=1,Staging!BG32*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54.268000000000001},{"$f":"IF($E36=1,Staging!BH32*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44.182000000000002},{"$f":"IF($E36=1,Staging!BI32*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34.009},{"$f":"IF($E36=1,Staging!BJ32*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34.835999999999999},{"$f":"IF($E36=1,Staging!BK32*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37.472000000000001},{"$f":"IF($E36=1,Staging!BL32*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38.052},{"$f":"IF($E36=1,Staging!BM32*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31.765000000000001},{"$f":"IF($E36=1,Staging!BN32*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44.807000000000002},{"$f":"IF($E36=1,Staging!BO32*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48.448},{"$f":"IF($E36=1,Staging!BP32*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75.963999999999999},{"$f":"IF($E36=1,Staging!BQ32*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76.218000000000004},{"$f":"IF($E36=1,Staging!BR32*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61.145000000000003},{"$f":"IF($E36=1,Staging!BS32*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54.268000000000001},{"$f":"IF($E36=1,Staging!BT32*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44.182000000000002},{"$f":"IF($E36=1,Staging!BU32*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34.009},{"$f":"IF($E36=1,Staging!BV32*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34.835999999999999},{"$f":"IF($E36=1,Staging!BW32*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37.472000000000001},{"$f":"IF($E36=1,Staging!BX32*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38.052},{"$f":"IF($E36=1,Staging!BY32*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31.765000000000001},{"$f":"IF($E36=1,Staging!BZ32*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31.344000000000001},{"$f":"IF($E36=1,Staging!CA32*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38.643999999999998},{"$f":"IF($E36=1,Staging!CB32*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58.914999999999999},{"$f":"IF($E36=1,Staging!CC32*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59.320999999999998},{"$f":"IF($E36=1,Staging!CD32*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44.094000000000001},{"$f":"IF($E36=1,Staging!CE32*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39.825000000000003},{"$f":"IF($E36=1,Staging!CF32*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32.637999999999998},{"$f":"IF($E36=1,Staging!CG32*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26.245999999999999},{"$f":"IF($E36=1,Staging!CH32*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23.510999999999999},{"$f":"IF($E36=1,Staging!CI32*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27.597000000000001},{"$f":"IF($E36=1,Staging!CJ32*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25.248000000000001},{"$f":"IF($E36=1,Staging!CK32*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24.311},{"$f":"IF($E36=1,Staging!CL32*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31.344000000000001},{"$f":"IF($E36=1,Staging!CM32*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38.643999999999998},{"$f":"IF($E36=1,Staging!CN32*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58.914999999999999},{"$f":"IF($E36=1,Staging!CO32*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59.320999999999998},{"$f":"IF($E36=1,Staging!CP32*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44.094000000000001},{"$f":"IF($E36=1,Staging!CQ32*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39.825000000000003},{"$f":"IF($E36=1,Staging!CR32*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32.637999999999998},{"$f":"IF($E36=1,Staging!CS32*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26.245999999999999},{"$f":"IF($E36=1,Staging!CT32*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23.510999999999999},{"$f":"IF($E36=1,Staging!CU32*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27.597000000000001},{"$f":"IF($E36=1,Staging!CV32*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25.248000000000001},{"$f":"IF($E36=1,Staging!CW32*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24.311},{"$f":"IF($E36=1,Staging!CX32*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31.344000000000001},{"$f":"IF($E36=1,Staging!CY32*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38.643999999999998},{"$f":"IF($E36=1,Staging!CZ32*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58.914999999999999},{"$f":"IF($E36=1,Staging!DA32*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59.320999999999998},{"$f":"IF($E36=1,Staging!DB32*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44.826000000000001},{"$f":"IF($E36=1,Staging!DC32*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39.825000000000003},{"$f":"IF($E36=1,Staging!DD32*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32.637999999999998},{"$f":"IF($E36=1,Staging!DE32*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26.245999999999999},{"$f":"IF($E36=1,Staging!DF32*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23.510999999999999},{"$f":"IF($E36=1,Staging!DG32*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27.597000000000001},{"$f":"IF($E36=1,Staging!DH32*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25.248000000000001},{"$f":"IF($E36=1,Staging!DI32*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B36,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B36,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24.311},3037.3160000000003,{"$f":"IF(VLOOKUP($B36,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D36=1,$CA36=0),0,(AP36+F36)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":66.119970497725944},{"$f":"IF(OR($D36=1,$CA36=0),0,(AQ36+G36)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":75.619761665479729},{"$f":"IF(OR($D36=1,$CA36=0),0,(AR36+H36)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":117.11199459971341},{"$f":"IF(OR($D36=1,$CA36=0),0,(AS36+I36)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":117.68505576146438},{"$f":"IF(OR($D36=1,$CA36=0),0,(AT36+J36)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":90.50980085164278},{"$f":"IF(OR($D36=1,$CA36=0),0,(AU36+K36)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":81.698551352477665},{"$f":"IF(OR($D36=1,$CA36=0),0,(AV36+L36)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":66.700846129864431},{"$f":"IF(OR($D36=1,$CA36=0),0,(AW36+M36)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":52.317879244402249},{"$f":"IF(OR($D36=1,$CA36=0),0,(AX36+N36)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":50.66121152224941},{"$f":"IF(OR($D36=1,$CA36=0),0,(AY36+O36)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":56.497752627234426},{"$f":"IF(OR($D36=1,$CA36=0),0,(AZ36+P36)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":54.961775058844289},{"$f":"IF(OR($D36=1,$CA36=0),0,(BA36+Q36)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":48.689360161133528},{"$f":"IF(OR($D36=1,$CA36=0),0,(BB36+R36)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":66.119970497725944},{"$f":"IF(OR($D36=1,$CA36=0),0,(BC36+S36)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":75.619761665479729},{"$f":"IF(OR($D36=1,$CA36=0),0,(BD36+T36)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":117.11199459971341},{"$f":"IF(OR($D36=1,$CA36=0),0,(BE36+U36)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":117.68505576146438},{"$f":"IF(OR($D36=1,$CA36=0),0,(BF36+V36)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":90.50980085164278},{"$f":"IF(OR($D36=1,$CA36=0),0,(BG36+W36)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":81.698551352477665},{"$f":"IF(OR($D36=1,$CA36=0),0,(BH36+X36)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":66.700846129864431},{"$f":"IF(OR($D36=1,$CA36=0),0,(BI36+Y36)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":52.317879244402249},{"$f":"IF(OR($D36=1,$CA36=0),0,(BJ36+Z36)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":50.66121152224941},{"$f":"IF(OR($D36=1,$CA36=0),0,(BK36+AA36)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":56.497752627234426},{"$f":"IF(OR($D36=1,$CA36=0),0,(BL36+AB36)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":54.961775058844289},{"$f":"IF(OR($D36=1,$CA36=0),0,(BM36+AC36)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":48.689360161133528},{"$f":"IF(OR($D36=1,$CA36=0),0,(BN36+AD36)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":66.119970497725944},{"$f":"IF(OR($D36=1,$CA36=0),0,(BO36+AE36)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":75.619761665479729},{"$f":"IF(OR($D36=1,$CA36=0),0,(BP36+AF36)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":117.11199459971341},{"$f":"IF(OR($D36=1,$CA36=0),0,(BQ36+AG36)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":117.68505576146438},{"$f":"IF(OR($D36=1,$CA36=0),0,(BR36+AH36)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":92.011915715020365},{"$f":"IF(OR($D36=1,$CA36=0),0,(BS36+AI36)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":81.698551352477665},{"$f":"IF(OR($D36=1,$CA36=0),0,(BT36+AJ36)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":66.700846129864431},{"$f":"IF(OR($D36=1,$CA36=0),0,(BU36+AK36)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":52.317879244402249},{"$f":"IF(OR($D36=1,$CA36=0),0,(BV36+AL36)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":50.66121152224941},{"$f":"IF(OR($D36=1,$CA36=0),0,(BW36+AM36)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":56.497752627234426},{"$f":"IF(OR($D36=1,$CA36=0),0,(BX36+AN36)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":54.961775058844289},{"$f":"IF(OR($D36=1,$CA36=0),0,(BY36+AO36)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":48.689360161133528}]
[null,10091,"Rupert, City of",{"$f":"+Staging!D37","v":0},{"$f":"+Staging!E37","v":0},{"$f":"IF($E41=1,Staging!AP37*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3862.5830000000001},{"$f":"IF($E41=1,Staging!AQ37*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4058.7829999999999},{"$f":"IF($E41=1,Staging!AR37*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5373.9380000000001},{"$f":"IF($E41=1,Staging!AS37*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5509.0929999999998},{"$f":"IF($E41=1,Staging!AT37*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4608.9780000000001},{"$f":"IF($E41=1,Staging!AU37*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4381.93},{"$f":"IF($E41=1,Staging!AV37*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3821.3470000000002},{"$f":"IF($E41=1,Staging!AW37*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3438.5889999999999},{"$f":"IF($E41=1,Staging!AX37*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3712.2660000000001},{"$f":"IF($E41=1,Staging!AY37*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4010.3440000000001},{"$f":"IF($E41=1,Staging!AZ37*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3860.6379999999999},{"$f":"IF($E41=1,Staging!BA37*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3264.0549999999998},{"$f":"IF($E41=1,Staging!BB37*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3862.5830000000001},{"$f":"IF($E41=1,Staging!BC37*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4058.7829999999999},{"$f":"IF($E41=1,Staging!BD37*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5373.9380000000001},{"$f":"IF($E41=1,Staging!BE37*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5509.0929999999998},{"$f":"IF($E41=1,Staging!BF37*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4608.9780000000001},{"$f":"IF($E41=1,Staging!BG37*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4381.93},{"$f":"IF($E41=1,Staging!BH37*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3821.3470000000002},{"$f":"IF($E41=1,Staging!BI37*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3438.5889999999999},{"$f":"IF($E41=1,Staging!BJ37*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3712.2660000000001},{"$f":"IF($E41=1,Staging!BK37*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4010.3440000000001},{"$f":"IF($E41=1,Staging!BL37*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3860.6379999999999},{"$f":"IF($E41=1,Staging!BM37*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3264.0549999999998},{"$f":"IF($E41=1,Staging!BN37*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3862.5830000000001},{"$f":"IF($E41=1,Staging!BO37*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4058.7829999999999},{"$f":"IF($E41=1,Staging!BP37*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5373.9380000000001},{"$f":"IF($E41=1,Staging!BQ37*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5509.0929999999998},{"$f":"IF($E41=1,Staging!BR37*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4733.3419999999996},{"$f":"IF($E41=1,Staging!BS37*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4381.93},{"$f":"IF($E41=1,Staging!BT37*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3821.3470000000002},{"$f":"IF($E41=1,Staging!BU37*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3438.5889999999999},{"$f":"IF($E41=1,Staging!BV37*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3712.2660000000001},{"$f":"IF($E41=1,Staging!BW37*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4010.3440000000001},{"$f":"IF($E41=1,Staging!BX37*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3860.6379999999999},{"$f":"IF($E41=1,Staging!BY37*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3264.0549999999998},{"$f":"IF($E41=1,Staging!BZ37*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2385.076},{"$f":"IF($E41=1,Staging!CA37*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2887.95},{"$f":"IF($E41=1,Staging!CB37*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3945.4110000000001},{"$f":"IF($E41=1,Staging!CC37*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3968.5169999999998},{"$f":"IF($E41=1,Staging!CD37*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3116.76},{"$f":"IF($E41=1,Staging!CE37*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2953.7379999999998},{"$f":"IF($E41=1,Staging!CF37*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2426.587},{"$f":"IF($E41=1,Staging!CG37*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2235.422},{"$f":"IF($E41=1,Staging!CH37*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2184.5949999999998},{"$f":"IF($E41=1,Staging!CI37*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2530.6460000000002},{"$f":"IF($E41=1,Staging!CJ37*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2191.386},{"$f":"IF($E41=1,Staging!CK37*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2127.4389999999999},{"$f":"IF($E41=1,Staging!CL37*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2385.076},{"$f":"IF($E41=1,Staging!CM37*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2887.95},{"$f":"IF($E41=1,Staging!CN37*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3945.4110000000001},{"$f":"IF($E41=1,Staging!CO37*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3968.5169999999998},{"$f":"IF($E41=1,Staging!CP37*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3116.76},{"$f":"IF($E41=1,Staging!CQ37*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2953.7379999999998},{"$f":"IF($E41=1,Staging!CR37*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2426.587},{"$f":"IF($E41=1,Staging!CS37*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2235.422},{"$f":"IF($E41=1,Staging!CT37*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2184.5949999999998},{"$f":"IF($E41=1,Staging!CU37*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2530.6460000000002},{"$f":"IF($E41=1,Staging!CV37*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2191.386},{"$f":"IF($E41=1,Staging!CW37*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2127.4389999999999},{"$f":"IF($E41=1,Staging!CX37*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2385.076},{"$f":"IF($E41=1,Staging!CY37*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2887.95},{"$f":"IF($E41=1,Staging!CZ37*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3945.4110000000001},{"$f":"IF($E41=1,Staging!DA37*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3968.5169999999998},{"$f":"IF($E41=1,Staging!DB37*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3200.8580000000002},{"$f":"IF($E41=1,Staging!DC37*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2953.7379999999998},{"$f":"IF($E41=1,Staging!DD37*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2426.587},{"$f":"IF($E41=1,Staging!DE37*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2235.422},{"$f":"IF($E41=1,Staging!DF37*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2184.5949999999998},{"$f":"IF($E41=1,Staging!DG37*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2530.6460000000002},{"$f":"IF($E41=1,Staging!DH37*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2191.386},{"$f":"IF($E41=1,Staging!DI37*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B41,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B41,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2127.4389999999999},248776.6750000001,{"$f":"VALUE(IF(VLOOKUP($B41,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0))","v":1},{"$f":"IF(OR($D41=1,$CA41=0),0,(AP41+F41)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5424.6829163090688},{"$f":"IF(OR($D41=1,$CA41=0),0,(AQ41+G41)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6031.6710353846856},{"$f":"IF(OR($D41=1,$CA41=0),0,(AR41+H41)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8091.7529768225195},{"$f":"IF(OR($D41=1,$CA41=0),0,(AS41+I41)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8229.1669654889938},{"$f":"IF(OR($D41=1,$CA41=0),0,(AT41+J41)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6708.0612025207838},{"$f":"IF(OR($D41=1,$CA41=0),0,(AU41+K41)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6369.3733731810771},{"$f":"IF(OR($D41=1,$CA41=0),0,(AV41+L41)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5424.9216917931326},{"$f":"IF(OR($D41=1,$CA41=0),0,(AW41+M41)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4926.5989931028153},{"$f":"IF(OR($D41=1,$CA41=0),0,(AX41+N41)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5120.0939626425215},{"$f":"IF(OR($D41=1,$CA41=0),0,(AY41+O41)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5679.3747400023685},{"$f":"IF(OR($D41=1,$CA41=0),0,(AZ41+P41)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5254.8180369467145},{"$f":"IF(OR($D41=1,$CA41=0),0,(BA41+Q41)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4681.2966897173555},{"$f":"IF(OR($D41=1,$CA41=0),0,(BB41+R41)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5424.6829163090688},{"$f":"IF(OR($D41=1,$CA41=0),0,(BC41+S41)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6031.6710353846856},{"$f":"IF(OR($D41=1,$CA41=0),0,(BD41+T41)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8091.7529768225195},{"$f":"IF(OR($D41=1,$CA41=0),0,(BE41+U41)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8229.1669654889938},{"$f":"IF(OR($D41=1,$CA41=0),0,(BF41+V41)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6708.0612025207838},{"$f":"IF(OR($D41=1,$CA41=0),0,(BG41+W41)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6369.3733731810771},{"$f":"IF(OR($D41=1,$CA41=0),0,(BH41+X41)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5424.9216917931326},{"$f":"IF(OR($D41=1,$CA41=0),0,(BI41+Y41)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4926.5989931028153},{"$f":"IF(OR($D41=1,$CA41=0),0,(BJ41+Z41)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5120.0939626425215},{"$f":"IF(OR($D41=1,$CA41=0),0,(BK41+AA41)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5679.3747400023685},{"$f":"IF(OR($D41=1,$CA41=0),0,(BL41+AB41)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5254.8180369467145},{"$f":"IF(OR($D41=1,$CA41=0),0,(BM41+AC41)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4681.2966897173555},{"$f":"IF(OR($D41=1,$CA41=0),0,(BN41+AD41)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5424.6829163090688},{"$f":"IF(OR($D41=1,$CA41=0),0,(BO41+AE41)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6031.6710353846856},{"$f":"IF(OR($D41=1,$CA41=0),0,(BP41+AF41)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8091.7529768225195},{"$f":"IF(OR($D41=1,$CA41=0),0,(BQ41+AG41)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8229.1669654889938},{"$f":"IF(OR($D41=1,$CA41=0),0,(BR41+AH41)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6889.0634387343189},{"$f":"IF(OR($D41=1,$CA41=0),0,(BS41+AI41)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6369.3733731810771},{"$f":"IF(OR($D41=1,$CA41=0),0,(BT41+AJ41)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5424.9216917931326},{"$f":"IF(OR($D41=1,$CA41=0),0,(BU41+AK41)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4926.5989931028153},{"$f":"IF(OR($D41=1,$CA41=0),0,(BV41+AL41)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5120.0939626425215},{"$f":"IF(OR($D41=1,$CA41=0),0,(BW41+AM41)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5679.3747400023685},{"$f":"IF(OR($D41=1,$CA41=0),0,(BX41+AN41)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5254.8180369467145},{"$f":"IF(OR($D41=1,$CA41=0),0,(BY41+AO41)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4681.2966897173555}]
[null,10097,"Troy, City of",{"$f":"+Staging!D40","v":0},{"$f":"+Staging!E40","v":0},{"$f":"IF($E44=1,Staging!AP40*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":867.94500000000005},{"$f":"IF($E44=1,Staging!AQ40*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":947.25},{"$f":"IF($E44=1,Staging!AR40*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1281.0029999999999},{"$f":"IF($E44=1,Staging!AS40*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1308.0070000000001},{"$f":"IF($E44=1,Staging!AT40*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1055.904},{"$f":"IF($E44=1,Staging!AU40*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1027.6559999999999},{"$f":"IF($E44=1,Staging!AV40*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":847.97199999999998},{"$f":"IF($E44=1,Staging!AW40*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":636.15899999999999},{"$f":"IF($E44=1,Staging!AX40*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":621.96799999999996},{"$f":"IF($E44=1,Staging!AY40*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":635.274},{"$f":"IF($E44=1,Staging!AZ40*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":640.79},{"$f":"IF($E44=1,Staging!BA40*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":595.08900000000006},{"$f":"IF($E44=1,Staging!BB40*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":869.67899999999997},{"$f":"IF($E44=1,Staging!BC40*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":949.14200000000005},{"$f":"IF($E44=1,Staging!BD40*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1283.5619999999999},{"$f":"IF($E44=1,Staging!BE40*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1310.6320000000001},{"$f":"IF($E44=1,Staging!BF40*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1058.0229999999999},{"$f":"IF($E44=1,Staging!BG40*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1029.7180000000001},{"$f":"IF($E44=1,Staging!BH40*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":849.66499999999996},{"$f":"IF($E44=1,Staging!BI40*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":637.428},{"$f":"IF($E44=1,Staging!BJ40*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":623.20899999999995},{"$f":"IF($E44=1,Staging!BK40*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":636.54100000000005},{"$f":"IF($E44=1,Staging!BL40*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":642.07399999999996},{"$f":"IF($E44=1,Staging!BM40*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":596.28200000000004},{"$f":"IF($E44=1,Staging!BN40*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":871.42200000000003},{"$f":"IF($E44=1,Staging!BO40*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":951.04399999999998},{"$f":"IF($E44=1,Staging!BP40*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1286.133},{"$f":"IF($E44=1,Staging!BQ40*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1313.2570000000001},{"$f":"IF($E44=1,Staging!BR40*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1085.299},{"$f":"IF($E44=1,Staging!BS40*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1031.769},{"$f":"IF($E44=1,Staging!BT40*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":851.36500000000001},{"$f":"IF($E44=1,Staging!BU40*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":638.70399999999995},{"$f":"IF($E44=1,Staging!BV40*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":624.45600000000002},{"$f":"IF($E44=1,Staging!BW40*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":637.81500000000005},{"$f":"IF($E44=1,Staging!BX40*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":643.35900000000004},{"$f":"IF($E44=1,Staging!BY40*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":597.47500000000002},{"$f":"IF($E44=1,Staging!BZ40*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":545.79100000000005},{"$f":"IF($E44=1,Staging!CA40*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":677.89200000000005},{"$f":"IF($E44=1,Staging!CB40*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":953.06100000000004},{"$f":"IF($E44=1,Staging!CC40*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":974.75599999999997},{"$f":"IF($E44=1,Staging!CD40*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":698.33900000000006},{"$f":"IF($E44=1,Staging!CE40*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":701.13800000000003},{"$f":"IF($E44=1,Staging!CF40*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":577.14099999999996},{"$f":"IF($E44=1,Staging!CG40*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":434.37},{"$f":"IF($E44=1,Staging!CH40*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":370.85399999999998},{"$f":"IF($E44=1,Staging!CI40*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":395.9},{"$f":"IF($E44=1,Staging!CJ40*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":360.57299999999998},{"$f":"IF($E44=1,Staging!CK40*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":395.64499999999998},{"$f":"IF($E44=1,Staging!CL40*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":546.88199999999995},{"$f":"IF($E44=1,Staging!CM40*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":679.24699999999996},{"$f":"IF($E44=1,Staging!CN40*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":954.96500000000003},{"$f":"IF($E44=1,Staging!CO40*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":976.71299999999997},{"$f":"IF($E44=1,Staging!CP40*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":699.74099999999999},{"$f":"IF($E44=1,Staging!CQ40*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":702.54399999999998},{"$f":"IF($E44=1,Staging!CR40*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":578.29300000000001},{"$f":"IF($E44=1,Staging!CS40*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":435.23700000000002},{"$f":"IF($E44=1,Staging!CT40*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":371.59399999999999},{"$f":"IF($E44=1,Staging!CU40*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":396.69},{"$f":"IF($E44=1,Staging!CV40*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":361.29599999999999},{"$f":"IF($E44=1,Staging!CW40*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":396.43799999999999},{"$f":"IF($E44=1,Staging!CX40*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":547.97699999999998},{"$f":"IF($E44=1,Staging!CY40*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":680.60699999999997},{"$f":"IF($E44=1,Staging!CZ40*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":956.87800000000004},{"$f":"IF($E44=1,Staging!DA40*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":978.66899999999998},{"$f":"IF($E44=1,Staging!DB40*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":715.02200000000005},{"$f":"IF($E44=1,Staging!DC40*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":703.94399999999996},{"$f":"IF($E44=1,Staging!DD40*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":579.45100000000002},{"$f":"IF($E44=1,Staging!DE40*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":436.108},{"$f":"IF($E44=1,Staging!DF40*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":372.33699999999999},{"$f":"IF($E44=1,Staging!DG40*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":397.48399999999998},{"$f":"IF($E44=1,Staging!DH40*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":362.01799999999997},{"$f":"IF($E44=1,Staging!DI40*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B44,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B44,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":397.23099999999999},52795.895999999993,{"$f":"VALUE(IF(VLOOKUP($B44,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0))","v":1},{"$f":"IF(OR($D44=1,$CA44=0),0,(AP44+F44)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1227.5109008624061},{"$f":"IF(OR($D44=1,$CA44=0),0,(AQ44+G44)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1411.0693371671459},{"$f":"IF(OR($D44=1,$CA44=0),0,(AR44+H44)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1939.7807746455278},{"$f":"IF(OR($D44=1,$CA44=0),0,(AS44+I44)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1982.0648739123628},{"$f":"IF(OR($D44=1,$CA44=0),0,(AT44+J44)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1523.1644417780756},{"$f":"IF(OR($D44=1,$CA44=0),0,(AU44+K44)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1501.06772434565},{"$f":"IF(OR($D44=1,$CA44=0),0,(AV44+L44)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1237.3892597067102},{"$f":"IF(OR($D44=1,$CA44=0),0,(AW44+M44)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":929.51301883048222},{"$f":"IF(OR($D44=1,$CA44=0),0,(AX44+N44)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":862.04201323020379},{"$f":"IF(OR($D44=1,$CA44=0),0,(AY44+O44)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":895.34207637486099},{"$f":"IF(OR($D44=1,$CA44=0),0,(AZ44+P44)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":869.45794562795413},{"$f":"IF(OR($D44=1,$CA44=0),0,(BA44+Q44)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":860.2290561003008},{"$f":"IF(OR($D44=1,$CA44=0),0,(BB44+R44)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1229.9637762895975},{"$f":"IF(OR($D44=1,$CA44=0),0,(BC44+S44)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1413.8886244280632},{"$f":"IF(OR($D44=1,$CA44=0),0,(BD44+T44)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1943.6558836832471},{"$f":"IF(OR($D44=1,$CA44=0),0,(BE44+U44)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1986.0433076140951},{"$f":"IF(OR($D44=1,$CA44=0),0,(BF44+V44)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1526.2216362485683},{"$f":"IF(OR($D44=1,$CA44=0),0,(BG44+W44)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1504.0789002683055},{"$f":"IF(OR($D44=1,$CA44=0),0,(BH44+X44)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1239.8595006236521},{"$f":"IF(OR($D44=1,$CA44=0),0,(BI44+Y44)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":931.3676531357853},{"$f":"IF(OR($D44=1,$CA44=0),0,(BJ44+Z44)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":863.76206498994429},{"$f":"IF(OR($D44=1,$CA44=0),0,(BK44+AA44)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":897.12811699565157},{"$f":"IF(OR($D44=1,$CA44=0),0,(BL44+AB44)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":871.20057252436959},{"$f":"IF(OR($D44=1,$CA44=0),0,(BM44+AC44)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":861.95344923247876},{"$f":"IF(OR($D44=1,$CA44=0),0,(BN44+AD44)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1232.4279392851267},{"$f":"IF(OR($D44=1,$CA44=0),0,(BO44+AE44)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1416.7209358062928},{"$f":"IF(OR($D44=1,$CA44=0),0,(BP44+AF44)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1947.5492264852037},{"$f":"IF(OR($D44=1,$CA44=0),0,(BQ44+AG44)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1990.020873041339},{"$f":"IF(OR($D44=1,$CA44=0),0,(BR44+AH44)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1563.1727936131692},{"$f":"IF(OR($D44=1,$CA44=0),0,(BS44+AI44)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1507.075315524673},{"$f":"IF(OR($D44=1,$CA44=0),0,(BT44+AJ44)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1242.3410291089315},{"$f":"IF(OR($D44=1,$CA44=0),0,(BU44+AK44)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":933.23183846045094},{"$f":"IF(OR($D44=1,$CA44=0),0,(BV44+AL44)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":865.48993122007232},{"$f":"IF(OR($D44=1,$CA44=0),0,(BW44+AM44)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":898.9237086358047},{"$f":"IF(OR($D44=1,$CA44=0),0,(BX44+AN44)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":872.94319942078505},{"$f":"IF(OR($D44=1,$CA44=0),0,(BY44+AO44)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":863.67784236465673}]
[null,10105,"Clatskanie PUD",{"$f":"+Staging!D43","v":0},{"$f":"+Staging!E43","v":1},{"$f":"IF($E47=1,Staging!AP43*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37399.103999999999},{"$f":"IF($E47=1,Staging!AQ43*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34304.124981969486},{"$f":"IF($E47=1,Staging!AR43*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34852.211612903229},{"$f":"IF($E47=1,Staging!AS43*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36013.951999999997},{"$f":"IF($E47=1,Staging!AT43*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35667.664000000012},{"$f":"IF($E47=1,Staging!AU43*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36062.422998654089},{"$f":"IF($E47=1,Staging!AV43*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37214.417066666647},{"$f":"IF($E47=1,Staging!AW43*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31277.625806451597},{"$f":"IF($E47=1,Staging!AX43*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37164.397688888865},{"$f":"IF($E47=1,Staging!AY43*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34852.211612903229},{"$f":"IF($E47=1,Staging!AZ43*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36013.951999999997},{"$f":"IF($E47=1,Staging!BA43*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34628.800000000003},{"$f":"IF($E47=1,Staging!BB43*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37416.383999999998},{"$f":"IF($E47=1,Staging!BC43*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34319.974968099858},{"$f":"IF($E47=1,Staging!BD43*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34868.314838709659},{"$f":"IF($E47=1,Staging!BE43*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34644.799999999996},{"$f":"IF($E47=1,Staging!BF43*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35684.143999999986},{"$f":"IF($E47=1,Staging!BG43*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37466.742524899077},{"$f":"IF($E47=1,Staging!BH43*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37231.611733333324},{"$f":"IF($E47=1,Staging!BI43*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31292.077419354842},{"$f":"IF($E47=1,Staging!BJ43*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37181.569244444436},{"$f":"IF($E47=1,Staging!BK43*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34868.314838709659},{"$f":"IF($E47=1,Staging!BL43*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36030.591999999997},{"$f":"IF($E47=1,Staging!BM43*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34644.799999999996},{"$f":"IF($E47=1,Staging!BN43*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36247.773632876713},{"$f":"IF($E47=1,Staging!BO43*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35965.464076149961},{"$f":"IF($E47=1,Staging!BP43*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35078.490612461334},{"$f":"IF($E47=1,Staging!BQ43*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34853.628493150674},{"$f":"IF($E47=1,Staging!BR43*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36105.554803967883},{"$f":"IF($E47=1,Staging!BS43*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37692.580843629134},{"$f":"IF($E47=1,Staging!BT43*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36015.416109589038},{"$f":"IF($E47=1,Staging!BU43*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32739.924571630589},{"$f":"IF($E47=1,Staging!BV43*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37405.68862392693},{"$f":"IF($E47=1,Staging!BW43*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33729.317896597437},{"$f":"IF($E47=1,Staging!BX43*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37641.918772602738},{"$f":"IF($E47=1,Staging!BY43*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34853.628493150682},{"$f":"IF($E47=1,Staging!BZ43*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27010.464},{"$f":"IF($E47=1,Staging!CA43*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30105.443018030513},{"$f":"IF($E47=1,Staging!CB43*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27479.628387096778},{"$f":"IF($E47=1,Staging!CC43*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28395.616000000002},{"$f":"IF($E47=1,Staging!CD43*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26750.748000000011},{"$f":"IF($E47=1,Staging!CE43*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28347.145001345882},{"$f":"IF($E47=1,Staging!CF43*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27195.150933333323},{"$f":"IF($E47=1,Staging!CG43*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26898.758193548376},{"$f":"IF($E47=1,Staging!CH43*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27158.598311111098},{"$f":"IF($E47=1,Staging!CI43*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27479.628387096778},{"$f":"IF($E47=1,Staging!CJ43*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28395.616000000002},{"$f":"IF($E47=1,Staging!CK43*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27703.040000000001},{"$f":"IF($E47=1,Staging!CL43*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27022.944},{"$f":"IF($E47=1,Staging!CM43*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30119.353031900137},{"$f":"IF($E47=1,Staging!CN43*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27492.325161290311},{"$f":"IF($E47=1,Staging!CO43*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29794.527999999995},{"$f":"IF($E47=1,Staging!CP43*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26763.107999999989},{"$f":"IF($E47=1,Staging!CQ43*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26972.585475100957},{"$f":"IF($E47=1,Staging!CR43*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27207.716266666663},{"$f":"IF($E47=1,Staging!CS43*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26911.186580645164},{"$f":"IF($E47=1,Staging!CT43*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27171.14675555555},{"$f":"IF($E47=1,Staging!CU43*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27492.325161290311},{"$f":"IF($E47=1,Staging!CV43*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28408.735999999997},{"$f":"IF($E47=1,Staging!CW43*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27715.839999999997},{"$f":"IF($E47=1,Staging!CX43*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28579.975364383565},{"$f":"IF($E47=1,Staging!CY43*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28862.284921110346},{"$f":"IF($E47=1,Staging!CZ43*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27658.040675209897},{"$f":"IF($E47=1,Staging!DA43*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29974.120504109582},{"$f":"IF($E47=1,Staging!DB43*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26718.110554936233},{"$f":"IF($E47=1,Staging!DC43*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27135.168153631163},{"$f":"IF($E47=1,Staging!DD43*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28812.332887671226},{"$f":"IF($E47=1,Staging!DE43*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25814.171296862587},{"$f":"IF($E47=1,Staging!DF43*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27334.926302100452},{"$f":"IF($E47=1,Staging!DG43*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29007.213391073794},{"$f":"IF($E47=1,Staging!DH43*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27185.830224657533},{"$f":"IF($E47=1,Staging!DI43*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B47,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B47,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27882.902794520545},0,{"$f":"VALUE(IF(VLOOKUP($B47,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(AP47+F47)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(AQ47+G47)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(AR47+H47)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(AS47+I47)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(AT47+J47)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(AU47+K47)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(AV47+L47)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(AW47+M47)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(AX47+N47)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(AY47+O47)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(AZ47+P47)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BA47+Q47)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BB47+R47)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BC47+S47)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BD47+T47)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BE47+U47)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BF47+V47)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BG47+W47)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BH47+X47)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BI47+Y47)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BJ47+Z47)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BK47+AA47)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BL47+AB47)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BM47+AC47)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BN47+AD47)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BO47+AE47)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BP47+AF47)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BQ47+AG47)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BR47+AH47)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BS47+AI47)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BT47+AJ47)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BU47+AK47)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BV47+AL47)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BW47+AM47)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BX47+AN47)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D47=1,$CA47=0),0,(BY47+AO47)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"+Staging!D46","v":0},{"$f":"+Staging!E46","v":0},{"$f":"IF($E50=1,Staging!AP46*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1027.3330000000001},{"$f":"IF($E50=1,Staging!AQ46*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1194.5530000000001},{"$f":"IF($E50=1,Staging!AR46*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1523.1679999999999},{"$f":"IF($E50=1,Staging!AS46*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1504.9739999999999},{"$f":"IF($E50=1,Staging!AT46*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1365.3219999999999},{"$f":"IF($E50=1,Staging!AU46*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1243.191},{"$f":"IF($E50=1,Staging!AV46*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1198.5640000000001},{"$f":"IF($E50=1,Staging!AW46*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1174.184},{"$f":"IF($E50=1,Staging!AX46*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1374.337},{"$f":"IF($E50=1,Staging!AY46*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1881.164},{"$f":"IF($E50=1,Staging!AZ46*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1663.135},{"$f":"IF($E50=1,Staging!BA46*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1247.404},{"$f":"IF($E50=1,Staging!BB46*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1027.2850000000001},{"$f":"IF($E50=1,Staging!BC46*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1194.5229999999999},{"$f":"IF($E50=1,Staging!BD46*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1522.8689999999999},{"$f":"IF($E50=1,Staging!BE46*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1437.9580000000001},{"$f":"IF($E50=1,Staging!BF46*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1365.3240000000001},{"$f":"IF($E50=1,Staging!BG46*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1299.194},{"$f":"IF($E50=1,Staging!BH46*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1198.7360000000001},{"$f":"IF($E50=1,Staging!BI46*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1174.0419999999999},{"$f":"IF($E50=1,Staging!BJ46*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1374.6020000000001},{"$f":"IF($E50=1,Staging!BK46*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1881.097},{"$f":"IF($E50=1,Staging!BL46*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1662.854},{"$f":"IF($E50=1,Staging!BM46*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1247.4259999999999},{"$f":"IF($E50=1,Staging!BN46*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":984.48199999999997},{"$f":"IF($E50=1,Staging!BO46*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1252.441},{"$f":"IF($E50=1,Staging!BP46*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1523.019},{"$f":"IF($E50=1,Staging!BQ46*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1438.07},{"$f":"IF($E50=1,Staging!BR46*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1419.7719999999999},{"$f":"IF($E50=1,Staging!BS46*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1299.1089999999999},{"$f":"IF($E50=1,Staging!BT46*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1145.9010000000001},{"$f":"IF($E50=1,Staging!BU46*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1227.539},{"$f":"IF($E50=1,Staging!BV46*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1374.277},{"$f":"IF($E50=1,Staging!BW46*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1800.0150000000001},{"$f":"IF($E50=1,Staging!BX46*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1734.9860000000001},{"$f":"IF($E50=1,Staging!BY46*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1247.395},{"$f":"IF($E50=1,Staging!BZ46*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":653.93100000000004},{"$f":"IF($E50=1,Staging!CA46*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":998.98199999999997},{"$f":"IF($E50=1,Staging!CB46*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1134.586},{"$f":"IF($E50=1,Staging!CC46*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1125.979},{"$f":"IF($E50=1,Staging!CD46*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":978.548},{"$f":"IF($E50=1,Staging!CE46*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":948.56700000000001},{"$f":"IF($E50=1,Staging!CF46*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":800.40499999999997},{"$f":"IF($E50=1,Staging!CG46*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":914.25900000000001},{"$f":"IF($E50=1,Staging!CH46*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":876.43600000000004},{"$f":"IF($E50=1,Staging!CI46*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1292.077},{"$f":"IF($E50=1,Staging!CJ46*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1156.2850000000001},{"$f":"IF($E50=1,Staging!CK46*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":899.40200000000004},{"$f":"IF($E50=1,Staging!CL46*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":653.90099999999995},{"$f":"IF($E50=1,Staging!CM46*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":998.95799999999997},{"$f":"IF($E50=1,Staging!CN46*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1134.3630000000001},{"$f":"IF($E50=1,Staging!CO46*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1193.3579999999999},{"$f":"IF($E50=1,Staging!CP46*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":978.55},{"$f":"IF($E50=1,Staging!CQ46*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":892.45299999999997},{"$f":"IF($E50=1,Staging!CR46*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":800.52},{"$f":"IF($E50=1,Staging!CS46*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":914.14800000000002},{"$f":"IF($E50=1,Staging!CT46*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":876.60500000000002},{"$f":"IF($E50=1,Staging!CU46*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1292.0309999999999},{"$f":"IF($E50=1,Staging!CV46*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1156.0899999999999},{"$f":"IF($E50=1,Staging!CW46*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":899.41800000000001},{"$f":"IF($E50=1,Staging!CX46*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":696.95399999999995},{"$f":"IF($E50=1,Staging!CY46*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":941.202},{"$f":"IF($E50=1,Staging!CZ46*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1134.4749999999999},{"$f":"IF($E50=1,Staging!DA46*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1193.451},{"$f":"IF($E50=1,Staging!DB46*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1001.3579999999999},{"$f":"IF($E50=1,Staging!DC46*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":892.39400000000001},{"$f":"IF($E50=1,Staging!DD46*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":853.25599999999997},{"$f":"IF($E50=1,Staging!DE46*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":860.90499999999997},{"$f":"IF($E50=1,Staging!DF46*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":876.39800000000002},{"$f":"IF($E50=1,Staging!DG46*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1373.0830000000001},{"$f":"IF($E50=1,Staging!DH46*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1084.145},{"$f":"IF($E50=1,Staging!DI46*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B50,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B50,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":899.39499999999998},84607.112999999983,{"$f":"VALUE(IF(VLOOKUP($B50,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0))","v":1},{"$f":"IF(OR($D50=1,$CA50=0),0,(AP50+F50)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1459.7986379547046},{"$f":"IF(OR($D50=1,$CA50=0),0,(AQ50+G50)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1904.5904779415798},{"$f":"IF(OR($D50=1,$CA50=0),0,(AR50+H50)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2307.659992255034},{"$f":"IF(OR($D50=1,$CA50=0),0,(AS50+I50)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2284.3893677155065},{"$f":"IF(OR($D50=1,$CA50=0),0,(AT50+J50)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2035.1225230201164},{"$f":"IF(OR($D50=1,$CA50=0),0,(AU50+K50)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1903.0475541772896},{"$f":"IF(OR($D50=1,$CA50=0),0,(AV50+L50)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1735.6537840063652},{"$f":"IF(OR($D50=1,$CA50=0),0,(AW50+M50)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1813.3417755010737},{"$f":"IF(OR($D50=1,$CA50=0),0,(AX50+N50)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1954.2887730571904},{"$f":"IF(OR($D50=1,$CA50=0),0,(AY50+O50)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2755.2442029937142},{"$f":"IF(OR($D50=1,$CA50=0),0,(AZ50+P50)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2448.0304555514499},{"$f":"IF(OR($D50=1,$CA50=0),0,(BA50+Q50)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1864.016879415123},{"$f":"IF(OR($D50=1,$CA50=0),0,(BB50+R50)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1459.7309125446795},{"$f":"IF(OR($D50=1,$CA50=0),0,(BC50+S50)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1904.5435911192546},{"$f":"IF(OR($D50=1,$CA50=0),0,(BD50+T50)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2307.2067529725582},{"$f":"IF(OR($D50=1,$CA50=0),0,(BE50+U50)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2284.7045513544695},{"$f":"IF(OR($D50=1,$CA50=0),0,(BF50+V50)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2035.1259961180663},{"$f":"IF(OR($D50=1,$CA50=0),0,(BG50+W50)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1902.9511757091771},{"$f":"IF(OR($D50=1,$CA50=0),0,(BH50+X50)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1735.9029787842783},{"$f":"IF(OR($D50=1,$CA50=0),0,(BI50+Y50)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1813.1221020557357},{"$f":"IF(OR($D50=1,$CA50=0),0,(BJ50+Z50)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1954.6656041847662},{"$f":"IF(OR($D50=1,$CA50=0),0,(BK50+AA50)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2755.1460879766264},{"$f":"IF(OR($D50=1,$CA50=0),0,(BL50+AB50)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2447.6171568953991},{"$f":"IF(OR($D50=1,$CA50=0),0,(BM50+AC50)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1864.0498738456481},{"$f":"IF(OR($D50=1,$CA50=0),0,(BN50+AD50)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1459.9479811665547},{"$f":"IF(OR($D50=1,$CA50=0),0,(BO50+AE50)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1904.6842515862302},{"$f":"IF(OR($D50=1,$CA50=0),0,(BP50+AF50)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2307.4342408882835},{"$f":"IF(OR($D50=1,$CA50=0),0,(BQ50+AG50)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2284.8825476244074},{"$f":"IF(OR($D50=1,$CA50=0),0,(BR50+AH50)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2102.2054099244815},{"$f":"IF(OR($D50=1,$CA50=0),0,(BS50+AI50)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1902.8261441829768},{"$f":"IF(OR($D50=1,$CA50=0),0,(BT50+AJ50)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1735.8170196100157},{"$f":"IF(OR($D50=1,$CA50=0),0,(BU50+AK50)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1813.3426437755609},{"$f":"IF(OR($D50=1,$CA50=0),0,(BV50+AL50)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1954.2036821574152},{"$f":"IF(OR($D50=1,$CA50=0),0,(BW50+AM50)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2755.1200397420016},{"$f":"IF(OR($D50=1,$CA50=0),0,(BX50+AN50)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2447.779524224562},{"$f":"IF(OR($D50=1,$CA50=0),0,(BY50+AO50)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1864.0029870233229}]
[null,10113,"Columbia REA",{"$f":"+Staging!D48","v":0},{"$f":"+Staging!E48","v":0},{"$f":"IF($E52=1,Staging!AP48*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16736.618999999999},{"$f":"IF($E52=1,Staging!AQ48*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11212.691000000001},{"$f":"IF($E52=1,Staging!AR48*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12346.06},{"$f":"IF($E52=1,Staging!AS48*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12209.071},{"$f":"IF($E52=1,Staging!AT48*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10088.82},{"$f":"IF($E52=1,Staging!AU48*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12295.295},{"$f":"IF($E52=1,Staging!AV48*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16640.98},{"$f":"IF($E52=1,Staging!AW48*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23825.688999999998},{"$f":"IF($E52=1,Staging!AX48*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30996.067999999999},{"$f":"IF($E52=1,Staging!AY48*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36361.995999999999},{"$f":"IF($E52=1,Staging!AZ48*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32240.26},{"$f":"IF($E52=1,Staging!BA48*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19202.094000000001},{"$f":"IF($E52=1,Staging!BB48*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16907.210999999999},{"$f":"IF($E52=1,Staging!BC48*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11344.992},{"$f":"IF($E52=1,Staging!BD48*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12492.786},{"$f":"IF($E52=1,Staging!BE48*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11895.397000000001},{"$f":"IF($E52=1,Staging!BF48*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10226.433999999999},{"$f":"IF($E52=1,Staging!BG48*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12909.450999999999},{"$f":"IF($E52=1,Staging!BH48*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16821.080000000002},{"$f":"IF($E52=1,Staging!BI48*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24051.24},{"$f":"IF($E52=1,Staging!BJ48*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31275.615000000002},{"$f":"IF($E52=1,Staging!BK48*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36681.699000000001},{"$f":"IF($E52=1,Staging!BL48*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32527.796999999999},{"$f":"IF($E52=1,Staging!BM48*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19392.794999999998},{"$f":"IF($E52=1,Staging!BN48*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16477.206999999999},{"$f":"IF($E52=1,Staging!BO48*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11949.763000000001},{"$f":"IF($E52=1,Staging!BP48*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12643.593999999999},{"$f":"IF($E52=1,Staging!BQ48*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12044.205},{"$f":"IF($E52=1,Staging!BR48*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10597.305},{"$f":"IF($E52=1,Staging!BS48*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13069.674999999999},{"$f":"IF($E52=1,Staging!BT48*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16377.665000000001},{"$f":"IF($E52=1,Staging!BU48*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25219.705000000002},{"$f":"IF($E52=1,Staging!BV48*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31563.859},{"$f":"IF($E52=1,Staging!BW48*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35623.487999999998},{"$f":"IF($E52=1,Staging!BX48*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34046.188000000002},{"$f":"IF($E52=1,Staging!BY48*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19589.516},{"$f":"IF($E52=1,Staging!BZ48*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9969.3829999999998},{"$f":"IF($E52=1,Staging!CA48*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8577.1270000000004},{"$f":"IF($E52=1,Staging!CB48*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8458.8739999999998},{"$f":"IF($E52=1,Staging!CC48*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8267.4830000000002},{"$f":"IF($E52=1,Staging!CD48*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6558.7969999999996},{"$f":"IF($E52=1,Staging!CE48*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8296.3549999999996},{"$f":"IF($E52=1,Staging!CF48*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10094.995999999999},{"$f":"IF($E52=1,Staging!CG48*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17307.567999999999},{"$f":"IF($E52=1,Staging!CH48*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19233.896000000001},{"$f":"IF($E52=1,Staging!CI48*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24667.719000000001},{"$f":"IF($E52=1,Staging!CJ48*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21605.33},{"$f":"IF($E52=1,Staging!CK48*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12388.031000000001},{"$f":"IF($E52=1,Staging!CL48*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10070.998},{"$f":"IF($E52=1,Staging!CM48*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8678.33},{"$f":"IF($E52=1,Staging!CN48*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8559.4030000000002},{"$f":"IF($E52=1,Staging!CO48*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8830.7669999999998},{"$f":"IF($E52=1,Staging!CP48*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6648.26},{"$f":"IF($E52=1,Staging!CQ48*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7930.8710000000001},{"$f":"IF($E52=1,Staging!CR48*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10204.252},{"$f":"IF($E52=1,Staging!CS48*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17471.416000000001},{"$f":"IF($E52=1,Staging!CT48*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19407.365000000002},{"$f":"IF($E52=1,Staging!CU48*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24884.605},{"$f":"IF($E52=1,Staging!CV48*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21798.02},{"$f":"IF($E52=1,Staging!CW48*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12511.061},{"$f":"IF($E52=1,Staging!CX48*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10785.609},{"$f":"IF($E52=1,Staging!CY48*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8317.2739999999994},{"$f":"IF($E52=1,Staging!CZ48*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8662.7289999999994},{"$f":"IF($E52=1,Staging!DA48*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8941.2360000000008},{"$f":"IF($E52=1,Staging!DB48*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6791.5879999999997},{"$f":"IF($E52=1,Staging!DC48*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8029.3040000000001},{"$f":"IF($E52=1,Staging!DD48*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10947.576999999999},{"$f":"IF($E52=1,Staging!DE48*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16705.067999999999},{"$f":"IF($E52=1,Staging!DF48*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19586.226999999999},{"$f":"IF($E52=1,Staging!DG48*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26493.18},{"$f":"IF($E52=1,Staging!DH48*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20772.516},{"$f":"IF($E52=1,Staging!DI48*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B52,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B52,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12637.975},1180975.5,{"$f":"IF(VLOOKUP($B52,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D52=1,$CA52=0),0,(AP52+F52)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23188.140199763759},{"$f":"IF(OR($D52=1,$CA52=0),0,(AQ52+G52)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17182.994081697754},{"$f":"IF(OR($D52=1,$CA52=0),0,(AR52+H52)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18064.393406352316},{"$f":"IF(OR($D52=1,$CA52=0),0,(AS52+I52)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17779.269430146578},{"$f":"IF(OR($D52=1,$CA52=0),0,(AT52+J52)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14454.701118796085},{"$f":"IF(OR($D52=1,$CA52=0),0,(AU52+K52)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17879.204350560049},{"$f":"IF(OR($D52=1,$CA52=0),0,(AV52+L52)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23214.165859252123},{"$f":"IF(OR($D52=1,$CA52=0),0,(AW52+M52)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":35714.957640942055},{"$f":"IF(OR($D52=1,$CA52=0),0,(AX52+N52)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":43613.39624931827},{"$f":"IF(OR($D52=1,$CA52=0),0,(AY52+O52)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":52990.54451398697},{"$f":"IF(OR($D52=1,$CA52=0),0,(AZ52+P52)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":46752.752061465333},{"$f":"IF(OR($D52=1,$CA52=0),0,(BA52+Q52)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":27428.899594482995},{"$f":"IF(OR($D52=1,$CA52=0),0,(BB52+R52)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23424.490593183073},{"$f":"IF(OR($D52=1,$CA52=0),0,(BC52+S52)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17385.739647627302},{"$f":"IF(OR($D52=1,$CA52=0),0,(BD52+T52)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18279.078614759495},{"$f":"IF(OR($D52=1,$CA52=0),0,(BE52+U52)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17995.999424971826},{"$f":"IF(OR($D52=1,$CA52=0),0,(BF52+V52)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14651.866284594462},{"$f":"IF(OR($D52=1,$CA52=0),0,(BG52+W52)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18095.11990391602},{"$f":"IF(OR($D52=1,$CA52=0),0,(BH52+X52)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23465.406291857609},{"$f":"IF(OR($D52=1,$CA52=0),0,(BI52+Y52)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":36053.062858100653},{"$f":"IF(OR($D52=1,$CA52=0),0,(BJ52+Z52)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":44006.738484548252},{"$f":"IF(OR($D52=1,$CA52=0),0,(BK52+AA52)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":53456.451052960911},{"$f":"IF(OR($D52=1,$CA52=0),0,(BL52+AB52)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":47169.720913774705},{"$f":"IF(OR($D52=1,$CA52=0),0,(BM52+AC52)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":27701.304217721325},{"$f":"IF(OR($D52=1,$CA52=0),0,(BN52+AD52)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23671.607590247411},{"$f":"IF(OR($D52=1,$CA52=0),0,(BO52+AE52)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17597.351164348729},{"$f":"IF(OR($D52=1,$CA52=0),0,(BP52+AF52)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18499.736683366198},{"$f":"IF(OR($D52=1,$CA52=0),0,(BQ52+AG52)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18221.123029267746},{"$f":"IF(OR($D52=1,$CA52=0),0,(BR52+AH52)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15098.33215779324},{"$f":"IF(OR($D52=1,$CA52=0),0,(BS52+AI52)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18319.70517802969},{"$f":"IF(OR($D52=1,$CA52=0),0,(BT52+AJ52)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23725.810493404177},{"$f":"IF(OR($D52=1,$CA52=0),0,(BU52+AK52)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":36402.21079019129},{"$f":"IF(OR($D52=1,$CA52=0),0,(BV52+AL52)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":44412.314707307116},{"$f":"IF(OR($D52=1,$CA52=0),0,(BW52+AM52)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":53934.318073000177},{"$f":"IF(OR($D52=1,$CA52=0),0,(BX52+AN52)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":47597.682121095859},{"$f":"IF(OR($D52=1,$CA52=0),0,(BY52+AO52)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":27982.308231483872}]
[null,10121,"Coos Curry Elec Coop",{"$f":"+Staging!D51","v":0},{"$f":"+Staging!E51","v":0},{"$f":"IF($E55=1,Staging!AP51*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17630.706999999999},{"$f":"IF($E55=1,Staging!AQ51*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17368.57},{"$f":"IF($E55=1,Staging!AR51*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22054.668000000001},{"$f":"IF($E55=1,Staging!AS51*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23078.949000000001},{"$f":"IF($E55=1,Staging!AT51*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20232.592000000001},{"$f":"IF($E55=1,Staging!AU51*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20707.067999999999},{"$f":"IF($E55=1,Staging!AV51*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18377.293000000001},{"$f":"IF($E55=1,Staging!AW51*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15655.245999999999},{"$f":"IF($E55=1,Staging!AX51*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15576.883},{"$f":"IF($E55=1,Staging!AY51*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15523.339},{"$f":"IF($E55=1,Staging!AZ51*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15641.409},{"$f":"IF($E55=1,Staging!BA51*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15201.911},{"$f":"IF($E55=1,Staging!BB51*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17630.706999999999},{"$f":"IF($E55=1,Staging!BC51*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17368.57},{"$f":"IF($E55=1,Staging!BD51*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22054.668000000001},{"$f":"IF($E55=1,Staging!BE51*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22211.187999999998},{"$f":"IF($E55=1,Staging!BF51*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20232.592000000001},{"$f":"IF($E55=1,Staging!BG51*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21499.203000000001},{"$f":"IF($E55=1,Staging!BH51*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18377.293000000001},{"$f":"IF($E55=1,Staging!BI51*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15655.245999999999},{"$f":"IF($E55=1,Staging!BJ51*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15576.883},{"$f":"IF($E55=1,Staging!BK51*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15523.339},{"$f":"IF($E55=1,Staging!BL51*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15641.409},{"$f":"IF($E55=1,Staging!BM51*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15201.911},{"$f":"IF($E55=1,Staging!BN51*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16996.813999999998},{"$f":"IF($E55=1,Staging!BO51*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18077.168000000001},{"$f":"IF($E55=1,Staging!BP51*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22054.668000000001},{"$f":"IF($E55=1,Staging!BQ51*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22211.187999999998},{"$f":"IF($E55=1,Staging!BR51*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20929.715},{"$f":"IF($E55=1,Staging!BS51*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21499.203000000001},{"$f":"IF($E55=1,Staging!BT51*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17675.844000000001},{"$f":"IF($E55=1,Staging!BU51*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16267.293},{"$f":"IF($E55=1,Staging!BV51*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15576.883},{"$f":"IF($E55=1,Staging!BW51*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14946.079},{"$f":"IF($E55=1,Staging!BX51*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16222.928},{"$f":"IF($E55=1,Staging!BY51*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15201.911},{"$f":"IF($E55=1,Staging!BZ51*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9757.7240000000002},{"$f":"IF($E55=1,Staging!CA51*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12301.217000000001},{"$f":"IF($E55=1,Staging!CB51*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13746.778},{"$f":"IF($E55=1,Staging!CC51*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14414.329},{"$f":"IF($E55=1,Staging!CD51*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12449.271000000001},{"$f":"IF($E55=1,Staging!CE51*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13472.486999999999},{"$f":"IF($E55=1,Staging!CF51*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10952.365},{"$f":"IF($E55=1,Staging!CG51*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10789.263999999999},{"$f":"IF($E55=1,Staging!CH51*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8939.9470000000001},{"$f":"IF($E55=1,Staging!CI51*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9418.2209999999995},{"$f":"IF($E55=1,Staging!CJ51*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9484.107},{"$f":"IF($E55=1,Staging!CK51*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9284.0499999999993},{"$f":"IF($E55=1,Staging!CL51*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9757.7240000000002},{"$f":"IF($E55=1,Staging!CM51*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12301.217000000001},{"$f":"IF($E55=1,Staging!CN51*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13746.778},{"$f":"IF($E55=1,Staging!CO51*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15282.092000000001},{"$f":"IF($E55=1,Staging!CP51*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12449.271000000001},{"$f":"IF($E55=1,Staging!CQ51*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12680.352999999999},{"$f":"IF($E55=1,Staging!CR51*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10952.365},{"$f":"IF($E55=1,Staging!CS51*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10789.263999999999},{"$f":"IF($E55=1,Staging!CT51*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8939.9470000000001},{"$f":"IF($E55=1,Staging!CU51*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9418.2209999999995},{"$f":"IF($E55=1,Staging!CV51*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9484.107},{"$f":"IF($E55=1,Staging!CW51*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9284.0499999999993},{"$f":"IF($E55=1,Staging!CX51*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10391.615},{"$f":"IF($E55=1,Staging!CY51*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11592.618},{"$f":"IF($E55=1,Staging!CZ51*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13746.778},{"$f":"IF($E55=1,Staging!DA51*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15282.092000000001},{"$f":"IF($E55=1,Staging!DB51*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12686.299000000001},{"$f":"IF($E55=1,Staging!DC51*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12680.352999999999},{"$f":"IF($E55=1,Staging!DD51*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11653.815000000001},{"$f":"IF($E55=1,Staging!DE51*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10177.217000000001},{"$f":"IF($E55=1,Staging!DF51*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8939.9470000000001},{"$f":"IF($E55=1,Staging!DG51*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9995.48},{"$f":"IF($E55=1,Staging!DH51*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8902.5879999999997},{"$f":"IF($E55=1,Staging!DI51*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B55,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B55,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9284.0499999999993},1057109.3389999997,{"$f":"IF(VLOOKUP($B55,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D55=1,$CA55=0),0,(AP55+F55)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23780.675889994909},{"$f":"IF(OR($D55=1,$CA55=0),0,(AQ55+G55)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25761.519101703358},{"$f":"IF(OR($D55=1,$CA55=0),0,(AR55+H55)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":31085.482177462258},{"$f":"IF(OR($D55=1,$CA55=0),0,(AS55+I55)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":32554.456740200872},{"$f":"IF(OR($D55=1,$CA55=0),0,(AT55+J55)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":28376.827846918895},{"$f":"IF(OR($D55=1,$CA55=0),0,(AU55+K55)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":29677.235600653978},{"$f":"IF(OR($D55=1,$CA55=0),0,(AV55+L55)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25466.193768543966},{"$f":"IF(OR($D55=1,$CA55=0),0,(AW55+M55)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22961.093367478017},{"$f":"IF(OR($D55=1,$CA55=0),0,(AX55+N55)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21287.338003411147},{"$f":"IF(OR($D55=1,$CA55=0),0,(AY55+O55)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21656.120226487652},{"$f":"IF(OR($D55=1,$CA55=0),0,(AZ55+P55)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21815.844528110476},{"$f":"IF(OR($D55=1,$CA55=0),0,(BA55+Q55)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21260.53523825646},{"$f":"IF(OR($D55=1,$CA55=0),0,(BB55+R55)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23780.675889994909},{"$f":"IF(OR($D55=1,$CA55=0),0,(BC55+S55)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25761.519101703358},{"$f":"IF(OR($D55=1,$CA55=0),0,(BD55+T55)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":31085.482177462258},{"$f":"IF(OR($D55=1,$CA55=0),0,(BE55+U55)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":32554.458476749849},{"$f":"IF(OR($D55=1,$CA55=0),0,(BF55+V55)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":28376.827846918895},{"$f":"IF(OR($D55=1,$CA55=0),0,(BG55+W55)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":29677.236468928462},{"$f":"IF(OR($D55=1,$CA55=0),0,(BH55+X55)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25466.193768543966},{"$f":"IF(OR($D55=1,$CA55=0),0,(BI55+Y55)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22961.093367478017},{"$f":"IF(OR($D55=1,$CA55=0),0,(BJ55+Z55)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21287.338003411147},{"$f":"IF(OR($D55=1,$CA55=0),0,(BK55+AA55)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21656.120226487652},{"$f":"IF(OR($D55=1,$CA55=0),0,(BL55+AB55)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21815.844528110476},{"$f":"IF(OR($D55=1,$CA55=0),0,(BM55+AC55)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21260.53523825646},{"$f":"IF(OR($D55=1,$CA55=0),0,(BN55+AD55)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23780.674153445932},{"$f":"IF(OR($D55=1,$CA55=0),0,(BO55+AE55)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25761.518233428873},{"$f":"IF(OR($D55=1,$CA55=0),0,(BP55+AF55)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":31085.482177462258},{"$f":"IF(OR($D55=1,$CA55=0),0,(BQ55+AG55)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":32554.458476749849},{"$f":"IF(OR($D55=1,$CA55=0),0,(BR55+AH55)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":29187.927327692902},{"$f":"IF(OR($D55=1,$CA55=0),0,(BS55+AI55)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":29677.236468928462},{"$f":"IF(OR($D55=1,$CA55=0),0,(BT55+AJ55)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25466.194636818451},{"$f":"IF(OR($D55=1,$CA55=0),0,(BU55+AK55)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22961.093367478017},{"$f":"IF(OR($D55=1,$CA55=0),0,(BV55+AL55)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21287.338003411147},{"$f":"IF(OR($D55=1,$CA55=0),0,(BW55+AM55)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21656.119358213167},{"$f":"IF(OR($D55=1,$CA55=0),0,(BX55+AN55)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21815.844528110476},{"$f":"IF(OR($D55=1,$CA55=0),0,(BY55+AO55)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21260.53523825646}]
[null,10156,"Elmhurst Mutual P & L",{"$f":"+Staging!D56","v":0},{"$f":"+Staging!E56","v":0},{"$f":"IF($E60=1,Staging!AP56*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14068.334000000001},{"$f":"IF($E60=1,Staging!AQ56*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16046.216},{"$f":"IF($E60=1,Staging!AR56*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20249.293000000001},{"$f":"IF($E60=1,Staging!AS56*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20643.518},{"$f":"IF($E60=1,Staging!AT56*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17194.574000000001},{"$f":"IF($E60=1,Staging!AU56*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16477.664000000001},{"$f":"IF($E60=1,Staging!AV56*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13461.528},{"$f":"IF($E60=1,Staging!AW56*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11091.745000000001},{"$f":"IF($E60=1,Staging!AX56*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10638.409},{"$f":"IF($E60=1,Staging!AY56*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11430.313},{"$f":"IF($E60=1,Staging!AZ56*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11966.982},{"$f":"IF($E60=1,Staging!BA56*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10323.314},{"$f":"IF($E60=1,Staging!BB56*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14140.662},{"$f":"IF($E60=1,Staging!BC56*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16101.97},{"$f":"IF($E60=1,Staging!BD56*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20245.93},{"$f":"IF($E60=1,Staging!BE56*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20639.43},{"$f":"IF($E60=1,Staging!BF56*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17227.234},{"$f":"IF($E60=1,Staging!BG56*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16537.884999999998},{"$f":"IF($E60=1,Staging!BH56*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13525.273999999999},{"$f":"IF($E60=1,Staging!BI56*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11163.26},{"$f":"IF($E60=1,Staging!BJ56*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10709.288},{"$f":"IF($E60=1,Staging!BK56*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11511.526},{"$f":"IF($E60=1,Staging!BL56*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12050.674000000001},{"$f":"IF($E60=1,Staging!BM56*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10391.789000000001},{"$f":"IF($E60=1,Staging!BN56*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14213.099},{"$f":"IF($E60=1,Staging!BO56*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16159.362999999999},{"$f":"IF($E60=1,Staging!BP56*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20252.271000000001},{"$f":"IF($E60=1,Staging!BQ56*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20638.006000000001},{"$f":"IF($E60=1,Staging!BR56*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17792.373},{"$f":"IF($E60=1,Staging!BS56*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16598.303},{"$f":"IF($E60=1,Staging!BT56*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13588.93},{"$f":"IF($E60=1,Staging!BU56*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11234.521000000001},{"$f":"IF($E60=1,Staging!BV56*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10779.968999999999},{"$f":"IF($E60=1,Staging!BW56*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11592.125},{"$f":"IF($E60=1,Staging!BX56*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12133.745000000001},{"$f":"IF($E60=1,Staging!BY56*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10460.098},{"$f":"IF($E60=1,Staging!BZ56*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8804.9030000000002},{"$f":"IF($E60=1,Staging!CA56*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11655.251},{"$f":"IF($E60=1,Staging!CB56*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14441.144},{"$f":"IF($E60=1,Staging!CC56*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14472.842000000001},{"$f":"IF($E60=1,Staging!CD56*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11541.839},{"$f":"IF($E60=1,Staging!CE56*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10907.852000000001},{"$f":"IF($E60=1,Staging!CF56*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8888.91},{"$f":"IF($E60=1,Staging!CG56*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7857.3789999999999},{"$f":"IF($E60=1,Staging!CH56*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6664.2979999999998},{"$f":"IF($E60=1,Staging!CI56*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7670.7489999999998},{"$f":"IF($E60=1,Staging!CJ56*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7500.607},{"$f":"IF($E60=1,Staging!CK56*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6905.6819999999998},{"$f":"IF($E60=1,Staging!CL56*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8850.1720000000005},{"$f":"IF($E60=1,Staging!CM56*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11695.746999999999},{"$f":"IF($E60=1,Staging!CN56*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14438.745000000001},{"$f":"IF($E60=1,Staging!CO56*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14469.974},{"$f":"IF($E60=1,Staging!CP56*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11563.763999999999},{"$f":"IF($E60=1,Staging!CQ56*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10947.713},{"$f":"IF($E60=1,Staging!CR56*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8931.0030000000006},{"$f":"IF($E60=1,Staging!CS56*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7908.0389999999998},{"$f":"IF($E60=1,Staging!CT56*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6708.7},{"$f":"IF($E60=1,Staging!CU56*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7725.2529999999997},{"$f":"IF($E60=1,Staging!CV56*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7553.0630000000001},{"$f":"IF($E60=1,Staging!CW56*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6951.4859999999999},{"$f":"IF($E60=1,Staging!CX56*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8895.5079999999998},{"$f":"IF($E60=1,Staging!CY56*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11737.436},{"$f":"IF($E60=1,Staging!CZ56*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14443.27},{"$f":"IF($E60=1,Staging!DA56*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14468.978999999999},{"$f":"IF($E60=1,Staging!DB56*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11943.111000000001},{"$f":"IF($E60=1,Staging!DC56*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10987.71},{"$f":"IF($E60=1,Staging!DD56*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8973.0360000000001},{"$f":"IF($E60=1,Staging!DE56*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7958.5219999999999},{"$f":"IF($E60=1,Staging!DF56*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6752.9790000000003},{"$f":"IF($E60=1,Staging!DG56*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7779.3389999999999},{"$f":"IF($E60=1,Staging!DH56*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7605.1319999999996},{"$f":"IF($E60=1,Staging!DI56*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B60,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B60,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6997.183},876876.93499999994,{"$f":"IF(VLOOKUP($B60,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D60=1,$CA60=0),0,(AP60+F60)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19860.248133675112},{"$f":"IF(OR($D60=1,$CA60=0),0,(AQ60+G60)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24052.477062464426},{"$f":"IF(OR($D60=1,$CA60=0),0,(AR60+H60)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":30120.821407377716},{"$f":"IF(OR($D60=1,$CA60=0),0,(AS60+I60)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":30490.639481917809},{"$f":"IF(OR($D60=1,$CA60=0),0,(AT60+J60)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24951.094270206144},{"$f":"IF(OR($D60=1,$CA60=0),0,(AU60+K60)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23778.144869863845},{"$f":"IF(OR($D60=1,$CA60=0),0,(AV60+L60)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19406.315099883821},{"$f":"IF(OR($D60=1,$CA60=0),0,(AW60+M60)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16453.040929702176},{"$f":"IF(OR($D60=1,$CA60=0),0,(AX60+N60)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15023.499052813435},{"$f":"IF(OR($D60=1,$CA60=0),0,(AY60+O60)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16584.964818784178},{"$f":"IF(OR($D60=1,$CA60=0),0,(AZ60+P60)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16903.210861864638},{"$f":"IF(OR($D60=1,$CA60=0),0,(BA60+Q60)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14959.497672065214},{"$f":"IF(OR($D60=1,$CA60=0),0,(BB60+R60)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19962.354608581823},{"$f":"IF(OR($D60=1,$CA60=0),0,(BC60+S60)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24136.048481886442},{"$f":"IF(OR($D60=1,$CA60=0),0,(BD60+T60)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":30115.818409780732},{"$f":"IF(OR($D60=1,$CA60=0),0,(BE60+U60)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":30484.599764582752},{"$f":"IF(OR($D60=1,$CA60=0),0,(BF60+V60)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24998.489033106413},{"$f":"IF(OR($D60=1,$CA60=0),0,(BG60+W60)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23865.043517121965},{"$f":"IF(OR($D60=1,$CA60=0),0,(BH60+X60)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19498.212403366491},{"$f":"IF(OR($D60=1,$CA60=0),0,(BI60+Y60)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16559.122365212672},{"$f":"IF(OR($D60=1,$CA60=0),0,(BJ60+Z60)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15123.594604007098},{"$f":"IF(OR($D60=1,$CA60=0),0,(BK60+AA60)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16702.804427404415},{"$f":"IF(OR($D60=1,$CA60=0),0,(BL60+AB60)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17021.424696788989},{"$f":"IF(OR($D60=1,$CA60=0),0,(BM60+AC60)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15058.723212222398},{"$f":"IF(OR($D60=1,$CA60=0),0,(BN60+AD60)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20064.613899798336},{"$f":"IF(OR($D60=1,$CA60=0),0,(BO60+AE60)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24222.078854657066},{"$f":"IF(OR($D60=1,$CA60=0),0,(BP60+AF60)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":30125.253080361919},{"$f":"IF(OR($D60=1,$CA60=0),0,(BQ60+AG60)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":30482.499408597483},{"$f":"IF(OR($D60=1,$CA60=0),0,(BR60+AH60)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25818.562130708746},{"$f":"IF(OR($D60=1,$CA60=0),0,(BS60+AI60)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23952.231299784427},{"$f":"IF(OR($D60=1,$CA60=0),0,(BT60+AJ60)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19589.979465676035},{"$f":"IF(OR($D60=1,$CA60=0),0,(BU60+AK60)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16664.829574419055},{"$f":"IF(OR($D60=1,$CA60=0),0,(BV60+AL60)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15223.411439090267},{"$f":"IF(OR($D60=1,$CA60=0),0,(BW60+AM60)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16819.747976753555},{"$f":"IF(OR($D60=1,$CA60=0),0,(BX60+AN60)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17138.763311029939},{"$f":"IF(OR($D60=1,$CA60=0),0,(BY60+AO60)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15157.711713444491}]
[null,10170,"Eugene Water & Electric Board",{"$f":"+Staging!D59","v":0},{"$f":"+Staging!E59","v":1},{"$f":"IF($E63=1,Staging!AP59*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107463.45600000001},{"$f":"IF($E63=1,Staging!AQ59*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98570.27124549236},{"$f":"IF($E63=1,Staging!AR59*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100145.15612903233},{"$f":"IF($E63=1,Staging!AS59*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":103483.32799999998},{"$f":"IF($E63=1,Staging!AT59*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102488.29600000012},{"$f":"IF($E63=1,Staging!AU59*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":103622.60569582769},{"$f":"IF($E63=1,Staging!AV59*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":106932.77226666652},{"$f":"IF($E63=1,Staging!AW59*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":89873.858064515996},{"$f":"IF($E63=1,Staging!AX59*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":106789.04542222219},{"$f":"IF($E63=1,Staging!AY59*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100145.15612903233},{"$f":"IF($E63=1,Staging!AZ59*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":103483.32799999998},{"$f":"IF($E63=1,Staging!BA59*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99503.200000000012},{"$f":"IF($E63=1,Staging!BB59*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109099.00800000002},{"$f":"IF($E63=1,Staging!BC59*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100070.47243273229},{"$f":"IF($E63=1,Staging!BD59*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101669.32645161301},{"$f":"IF($E63=1,Staging!BE59*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101017.59999999999},{"$f":"IF($E63=1,Staging!BF59*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104048.12800000011},{"$f":"IF($E63=1,Staging!BG59*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109245.84381157449},{"$f":"IF($E63=1,Staging!BH59*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":108560.24746666649},{"$f":"IF($E63=1,Staging!BI59*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91241.703225806399},{"$f":"IF($E63=1,Staging!BJ59*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":108414.33315555565},{"$f":"IF($E63=1,Staging!BK59*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101669.32645161301},{"$f":"IF($E63=1,Staging!BL59*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105058.30399999999},{"$f":"IF($E63=1,Staging!BM59*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101017.60000000001},{"$f":"IF($E63=1,Staging!BN59*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105346.13496986299},{"$f":"IF($E63=1,Staging!BO59*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104525.66469857321},{"$f":"IF($E63=1,Staging!BP59*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101947.87255148038},{"$f":"IF($E63=1,Staging!BQ59*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101294.36054794519},{"$f":"IF($E63=1,Staging!BR59*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104932.80740670759},{"$f":"IF($E63=1,Staging!BS59*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109545.14749325041},{"$f":"IF($E63=1,Staging!BT59*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104670.83923287679},{"$f":"IF($E63=1,Staging!BU59*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":95151.347714715128},{"$f":"IF($E63=1,Staging!BV59*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":108711.35872584455},{"$f":"IF($E63=1,Staging!BW59*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":98026.800530269596},{"$f":"IF($E63=1,Staging!BX59*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109397.90939178082},{"$f":"IF($E63=1,Staging!BY59*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101294.36054794519},{"$f":"IF($E63=1,Staging!BZ59*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77612.495999999999},{"$f":"IF($E63=1,Staging!CA59*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":86505.680754507644},{"$f":"IF($E63=1,Staging!CB59*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78960.603870967811},{"$f":"IF($E63=1,Staging!CC59*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81592.623999999996},{"$f":"IF($E63=1,Staging!CD59*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76866.222000000096},{"$f":"IF($E63=1,Staging!CE59*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81453.346304172257},{"$f":"IF($E63=1,Staging!CF59*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78143.179733333236},{"$f":"IF($E63=1,Staging!CG59*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77291.51793548376},{"$f":"IF($E63=1,Staging!CH59*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78038.148577777756},{"$f":"IF($E63=1,Staging!CI59*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78960.603870967811},{"$f":"IF($E63=1,Staging!CJ59*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81592.623999999996},{"$f":"IF($E63=1,Staging!CK59*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79602.559999999998},{"$f":"IF($E63=1,Staging!CL59*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78793.728000000003},{"$f":"IF($E63=1,Staging!CM59*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":87822.26356726767},{"$f":"IF($E63=1,Staging!CN59*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80162.353548387196},{"$f":"IF($E63=1,Staging!CO59*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":86875.135999999999},{"$f":"IF($E63=1,Staging!CP59*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78036.096000000092},{"$f":"IF($E63=1,Staging!CQ59*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78646.892188425161},{"$f":"IF($E63=1,Staging!CR59*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79332.488533333235},{"$f":"IF($E63=1,Staging!CS59*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78467.864774193498},{"$f":"IF($E63=1,Staging!CT59*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79225.858844444505},{"$f":"IF($E63=1,Staging!CU59*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80162.353548387196},{"$f":"IF($E63=1,Staging!CV59*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":82834.432000000001},{"$f":"IF($E63=1,Staging!CW59*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80814.079999999987},{"$f":"IF($E63=1,Staging!CX59*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":83061.375649315058},{"$f":"IF($E63=1,Staging!CY59*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":83881.845920604988},{"$f":"IF($E63=1,Staging!CZ59*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80381.976434821074},{"$f":"IF($E63=1,Staging!DA59*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":87113.150071232871},{"$f":"IF($E63=1,Staging!DB59*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77650.277480963618},{"$f":"IF($E63=1,Staging!DC59*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78862.36312592795},{"$f":"IF($E63=1,Staging!DD59*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":83736.67138630143},{"$f":"IF($E63=1,Staging!DE59*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75023.178005833091},{"$f":"IF($E63=1,Staging!DF59*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79442.915991963324},{"$f":"IF($E63=1,Staging!DG59*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":84303.048456031858},{"$f":"IF($E63=1,Staging!DH59*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79009.601227397259},{"$f":"IF($E63=1,Staging!DI59*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B63,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B63,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81035.488438356144},0,{"$f":"IF(VLOOKUP($B63,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(AP63+F63)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(AQ63+G63)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(AR63+H63)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(AS63+I63)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(AT63+J63)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(AU63+K63)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(AV63+L63)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(AW63+M63)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(AX63+N63)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(AY63+O63)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(AZ63+P63)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BA63+Q63)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BB63+R63)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BC63+S63)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BD63+T63)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BE63+U63)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BF63+V63)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BG63+W63)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BH63+X63)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BI63+Y63)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BJ63+Z63)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BK63+AA63)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BL63+AB63)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BM63+AC63)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BN63+AD63)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BO63+AE63)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BP63+AF63)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BQ63+AG63)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BR63+AH63)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BS63+AI63)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BT63+AJ63)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BU63+AK63)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BV63+AL63)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BW63+AM63)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BX63+AN63)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D63=1,$CA63=0),0,(BY63+AO63)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0}]
[null,10179,"Flathead Elec Coop",{"$f":"+Staging!D64","v":0},{"$f":"+Staging!E64","v":0},{"$f":"IF($E68=1,Staging!AP64*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":88100.210999999996},{"$f":"IF($E68=1,Staging!AQ64*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":89354.976999999999},{"$f":"IF($E68=1,Staging!AR64*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":120451.727},{"$f":"IF($E68=1,Staging!AS64*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121869.04700000001},{"$f":"IF($E68=1,Staging!AT64*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":99338.851999999999},{"$f":"IF($E68=1,Staging!AU64*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96373.343999999997},{"$f":"IF($E68=1,Staging!AV64*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79608.241999999998},{"$f":"IF($E68=1,Staging!AW64*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67706.101999999999},{"$f":"IF($E68=1,Staging!AX64*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72396.023000000001},{"$f":"IF($E68=1,Staging!AY64*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75671.187999999995},{"$f":"IF($E68=1,Staging!AZ64*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":75413.445000000007},{"$f":"IF($E68=1,Staging!BA64*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68107.468999999997},{"$f":"IF($E68=1,Staging!BB64*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":89874.804999999993},{"$f":"IF($E68=1,Staging!BC64*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90935.148000000001},{"$f":"IF($E68=1,Staging!BD64*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122188.141},{"$f":"IF($E68=1,Staging!BE64*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118571.109},{"$f":"IF($E68=1,Staging!BF64*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100902.109},{"$f":"IF($E68=1,Staging!BG64*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102068.891},{"$f":"IF($E68=1,Staging!BH64*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80445.804999999993},{"$f":"IF($E68=1,Staging!BI64*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68549.226999999999},{"$f":"IF($E68=1,Staging!BJ64*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":73265.491999999998},{"$f":"IF($E68=1,Staging!BK64*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76482.531000000003},{"$f":"IF($E68=1,Staging!BL64*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":76153.343999999997},{"$f":"IF($E68=1,Staging!BM64*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68809.585999999996},{"$f":"IF($E68=1,Staging!BN64*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":87858.18},{"$f":"IF($E68=1,Staging!BO64*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96352.75},{"$f":"IF($E68=1,Staging!BP64*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":123655.906},{"$f":"IF($E68=1,Staging!BQ64*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":119964.117},{"$f":"IF($E68=1,Staging!BR64*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105717.039},{"$f":"IF($E68=1,Staging!BS64*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":103549.844},{"$f":"IF($E68=1,Staging!BT64*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":77837.054999999993},{"$f":"IF($E68=1,Staging!BU64*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72135.562999999995},{"$f":"IF($E68=1,Staging!BV64*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74010.031000000003},{"$f":"IF($E68=1,Staging!BW64*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":74247.804999999993},{"$f":"IF($E68=1,Staging!BX64*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79912.914000000004},{"$f":"IF($E68=1,Staging!BY64*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69514.733999999997},{"$f":"IF($E68=1,Staging!BZ64*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53965.050999999999},{"$f":"IF($E68=1,Staging!CA64*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68694.608999999997},{"$f":"IF($E68=1,Staging!CB64*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81879.25},{"$f":"IF($E68=1,Staging!CC64*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":84211.68},{"$f":"IF($E68=1,Staging!CD64*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":67290.593999999997},{"$f":"IF($E68=1,Staging!CE64*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68714.523000000001},{"$f":"IF($E68=1,Staging!CF64*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51302.387000000002},{"$f":"IF($E68=1,Staging!CG64*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49334.612999999998},{"$f":"IF($E68=1,Staging!CH64*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42451.894999999997},{"$f":"IF($E68=1,Staging!CI64*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45983.559000000001},{"$f":"IF($E68=1,Staging!CJ64*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47164.336000000003},{"$f":"IF($E68=1,Staging!CK64*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45045.574000000001},{"$f":"IF($E68=1,Staging!CL64*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55053.976999999999},{"$f":"IF($E68=1,Staging!CM64*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":69898.577999999994},{"$f":"IF($E68=1,Staging!CN64*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":83060.952999999994},{"$f":"IF($E68=1,Staging!CO64*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":90464.085999999996},{"$f":"IF($E68=1,Staging!CP64*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68345.679999999993},{"$f":"IF($E68=1,Staging!CQ64*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65815.983999999997},{"$f":"IF($E68=1,Staging!CR64*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51846.148000000001},{"$f":"IF($E68=1,Staging!CS64*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49931.288999999997},{"$f":"IF($E68=1,Staging!CT64*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42956.222999999998},{"$f":"IF($E68=1,Staging!CU64*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46478.824000000001},{"$f":"IF($E68=1,Staging!CV64*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47627.5},{"$f":"IF($E68=1,Staging!CW64*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45510.222999999998},{"$f":"IF($E68=1,Staging!CX64*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59553.813000000002},{"$f":"IF($E68=1,Staging!CY64*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66876.101999999999},{"$f":"IF($E68=1,Staging!CZ64*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":84058.641000000003},{"$f":"IF($E68=1,Staging!DA64*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":91527.008000000002},{"$f":"IF($E68=1,Staging!DB64*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70518.983999999997},{"$f":"IF($E68=1,Staging!DC64*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66770.976999999999},{"$f":"IF($E68=1,Staging!DD64*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55632.77},{"$f":"IF($E68=1,Staging!DE64*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47563.762000000002},{"$f":"IF($E68=1,Staging!DF64*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43392.987999999998},{"$f":"IF($E68=1,Staging!DG64*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49931.156000000003},{"$f":"IF($E68=1,Staging!DH64*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45081.91},{"$f":"IF($E68=1,Staging!DI64*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B68,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B68,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45976.875},5357305.2750000022,{"$f":"IF(VLOOKUP($B68,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D68=1,$CA68=0),0,(AP68+F68)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":123351.64255481484},{"$f":"IF(OR($D68=1,$CA68=0),0,(AQ68+G68)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":137230.4232839726},{"$f":"IF(OR($D68=1,$CA68=0),0,(AR68+H68)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":175678.82536035069},{"$f":"IF(OR($D68=1,$CA68=0),0,(AS68+I68)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":178934.63761985939},{"$f":"IF(OR($D68=1,$CA68=0),0,(AT68+J68)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":144680.09682830714},{"$f":"IF(OR($D68=1,$CA68=0),0,(AU68+K68)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":143341.58311213908},{"$f":"IF(OR($D68=1,$CA68=0),0,(AV68+L68)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":113666.35930347265},{"$f":"IF(OR($D68=1,$CA68=0),0,(AW68+M68)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":101623.4668334329},{"$f":"IF(OR($D68=1,$CA68=0),0,(AX68+N68)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":99719.517142063109},{"$f":"IF(OR($D68=1,$CA68=0),0,(AY68+O68)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":105629.71310354838},{"$f":"IF(OR($D68=1,$CA68=0),0,(AZ68+P68)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":106431.15997684485},{"$f":"IF(OR($D68=1,$CA68=0),0,(BA68+Q68)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":98247.900420059028},{"$f":"IF(OR($D68=1,$CA68=0),0,(BB68+R68)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":125837.96391526512},{"$f":"IF(OR($D68=1,$CA68=0),0,(BC68+S68)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":139647.821015605},{"$f":"IF(OR($D68=1,$CA68=0),0,(BD68+T68)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":178212.55190299504},{"$f":"IF(OR($D68=1,$CA68=0),0,(BE68+U68)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":181499.92680839894},{"$f":"IF(OR($D68=1,$CA68=0),0,(BF68+V68)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":146953.53725473525},{"$f":"IF(OR($D68=1,$CA68=0),0,(BG68+W68)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":145770.15379987666},{"$f":"IF(OR($D68=1,$CA68=0),0,(BH68+X68)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":114865.72769164613},{"$f":"IF(OR($D68=1,$CA68=0),0,(BI68+Y68)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":102873.60930881204},{"$f":"IF(OR($D68=1,$CA68=0),0,(BJ68+Z68)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":100912.35002816918},{"$f":"IF(OR($D68=1,$CA68=0),0,(BK68+AA68)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":106764.20749511373},{"$f":"IF(OR($D68=1,$CA68=0),0,(BL68+AB68)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":107475.74888660184},{"$f":"IF(OR($D68=1,$CA68=0),0,(BM68+AC68)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":99260.973570743168},{"$f":"IF(OR($D68=1,$CA68=0),0,(BN68+AD68)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":127994.07267364816},{"$f":"IF(OR($D68=1,$CA68=0),0,(BO68+AE68)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":141727.44781575652},{"$f":"IF(OR($D68=1,$CA68=0),0,(BP68+AF68)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":180353.2418430291},{"$f":"IF(OR($D68=1,$CA68=0),0,(BQ68+AG68)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":183632.34817048849},{"$f":"IF(OR($D68=1,$CA68=0),0,(BR68+AH68)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":153021.24254962572},{"$f":"IF(OR($D68=1,$CA68=0),0,(BS68+AI68)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":147885.22356460794},{"$f":"IF(OR($D68=1,$CA68=0),0,(BT68+AJ68)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":115888.44389878849},{"$f":"IF(OR($D68=1,$CA68=0),0,(BU68+AK68)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":103931.87006864924},{"$f":"IF(OR($D68=1,$CA68=0),0,(BV68+AL68)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":101938.04615335265},{"$f":"IF(OR($D68=1,$CA68=0),0,(BW68+AM68)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":107821.42372074246},{"$f":"IF(OR($D68=1,$CA68=0),0,(BX68+AN68)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":108529.8167489389},{"$f":"IF(OR($D68=1,$CA68=0),0,(BY68+AO68)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":100278.41761519742}]
[null,10190,"Grant County PUD #2",{"$f":"+Staging!D67","v":0},{"$f":"+Staging!E67","v":0},{"$f":"IF($E71=1,Staging!AP67*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3015.1779999999999},{"$f":"IF($E71=1,Staging!AQ67*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3841.3209999999999},{"$f":"IF($E71=1,Staging!AR67*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4787.9009999999998},{"$f":"IF($E71=1,Staging!AS67*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4768.2929999999997},{"$f":"IF($E71=1,Staging!AT67*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4113.1859999999997},{"$f":"IF($E71=1,Staging!AU67*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3759.6950000000002},{"$f":"IF($E71=1,Staging!AV67*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2943.1379999999999},{"$f":"IF($E71=1,Staging!AW67*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2760.9160000000002},{"$f":"IF($E71=1,Staging!AX67*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2821.9079999999999},{"$f":"IF($E71=1,Staging!AY67*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3187.0410000000002},{"$f":"IF($E71=1,Staging!AZ67*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3220.6489999999999},{"$f":"IF($E71=1,Staging!BA67*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2649.777},{"$f":"IF($E71=1,Staging!BB67*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3015.1779999999999},{"$f":"IF($E71=1,Staging!BC67*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3841.3209999999999},{"$f":"IF($E71=1,Staging!BD67*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4787.9009999999998},{"$f":"IF($E71=1,Staging!BE67*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4768.2929999999997},{"$f":"IF($E71=1,Staging!BF67*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4113.1859999999997},{"$f":"IF($E71=1,Staging!BG67*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3759.6950000000002},{"$f":"IF($E71=1,Staging!BH67*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2943.1379999999999},{"$f":"IF($E71=1,Staging!BI67*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2760.9160000000002},{"$f":"IF($E71=1,Staging!BJ67*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2821.9079999999999},{"$f":"IF($E71=1,Staging!BK67*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3187.0410000000002},{"$f":"IF($E71=1,Staging!BL67*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3220.6489999999999},{"$f":"IF($E71=1,Staging!BM67*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2649.777},{"$f":"IF($E71=1,Staging!BN67*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3015.1779999999999},{"$f":"IF($E71=1,Staging!BO67*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3841.3209999999999},{"$f":"IF($E71=1,Staging!BP67*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4787.9009999999998},{"$f":"IF($E71=1,Staging!BQ67*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4768.2929999999997},{"$f":"IF($E71=1,Staging!BR67*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4260.0839999999998},{"$f":"IF($E71=1,Staging!BS67*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3759.6950000000002},{"$f":"IF($E71=1,Staging!BT67*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2943.1379999999999},{"$f":"IF($E71=1,Staging!BU67*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2760.9160000000002},{"$f":"IF($E71=1,Staging!BV67*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2821.9079999999999},{"$f":"IF($E71=1,Staging!BW67*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3187.0410000000002},{"$f":"IF($E71=1,Staging!BX67*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3220.6489999999999},{"$f":"IF($E71=1,Staging!BY67*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2649.777},{"$f":"IF($E71=1,Staging!BZ67*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2155.6669999999999},{"$f":"IF($E71=1,Staging!CA67*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2831.973},{"$f":"IF($E71=1,Staging!CB67*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3514.3209999999999},{"$f":"IF($E71=1,Staging!CC67*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3598.6640000000002},{"$f":"IF($E71=1,Staging!CD67*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2978.8960000000002},{"$f":"IF($E71=1,Staging!CE67*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2726.8380000000002},{"$f":"IF($E71=1,Staging!CF67*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2171.5279999999998},{"$f":"IF($E71=1,Staging!CG67*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1951.308},{"$f":"IF($E71=1,Staging!CH67*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1768.8440000000001},{"$f":"IF($E71=1,Staging!CI67*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2147.107},{"$f":"IF($E71=1,Staging!CJ67*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2006.2090000000001},{"$f":"IF($E71=1,Staging!CK67*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1829.35},{"$f":"IF($E71=1,Staging!CL67*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2155.6669999999999},{"$f":"IF($E71=1,Staging!CM67*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2831.973},{"$f":"IF($E71=1,Staging!CN67*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3514.3209999999999},{"$f":"IF($E71=1,Staging!CO67*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3598.6640000000002},{"$f":"IF($E71=1,Staging!CP67*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2978.8960000000002},{"$f":"IF($E71=1,Staging!CQ67*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2726.8380000000002},{"$f":"IF($E71=1,Staging!CR67*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2171.5279999999998},{"$f":"IF($E71=1,Staging!CS67*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1951.308},{"$f":"IF($E71=1,Staging!CT67*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1768.8440000000001},{"$f":"IF($E71=1,Staging!CU67*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2147.107},{"$f":"IF($E71=1,Staging!CV67*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2006.2090000000001},{"$f":"IF($E71=1,Staging!CW67*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1829.35},{"$f":"IF($E71=1,Staging!CX67*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2155.6669999999999},{"$f":"IF($E71=1,Staging!CY67*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2831.973},{"$f":"IF($E71=1,Staging!CZ67*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3514.3209999999999},{"$f":"IF($E71=1,Staging!DA67*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3598.6640000000002},{"$f":"IF($E71=1,Staging!DB67*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3085.2849999999999},{"$f":"IF($E71=1,Staging!DC67*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2726.8380000000002},{"$f":"IF($E71=1,Staging!DD67*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2171.5279999999998},{"$f":"IF($E71=1,Staging!DE67*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1951.308},{"$f":"IF($E71=1,Staging!DF67*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1768.8440000000001},{"$f":"IF($E71=1,Staging!DG67*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2147.107},{"$f":"IF($E71=1,Staging!DH67*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2006.2090000000001},{"$f":"IF($E71=1,Staging!DI67*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B71,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B71,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3015.1779999999999},216088.23899999988,{"$f":"IF(VLOOKUP($B71,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D71=1,$CA71=0),0,(AP71+F71)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4489.7127923246398},{"$f":"IF(OR($D71=1,$CA71=0),0,(AQ71+G71)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5794.2509277967656},{"$f":"IF(OR($D71=1,$CA71=0),0,(AR71+H71)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7208.607552173592},{"$f":"IF(OR($D71=1,$CA71=0),0,(AS71+I71)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7264.8153011220011},{"$f":"IF(OR($D71=1,$CA71=0),0,(AT71+J71)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6157.87386386854},{"$f":"IF(OR($D71=1,$CA71=0),0,(AU71+K71)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5632.0911162365001},{"$f":"IF(OR($D71=1,$CA71=0),0,(AV71+L71)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4440.9339998912928},{"$f":"IF(OR($D71=1,$CA71=0),0,(AW71+M71)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4091.5038785922197},{"$f":"IF(OR($D71=1,$CA71=0),0,(AX71+N71)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3986.0328400464387},{"$f":"IF(OR($D71=1,$CA71=0),0,(AY71+O71)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4631.5046209570955},{"$f":"IF(OR($D71=1,$CA71=0),0,(AZ71+P71)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4538.3474511930608},{"$f":"IF(OR($D71=1,$CA71=0),0,(BA71+Q71)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3889.1117003790851},{"$f":"IF(OR($D71=1,$CA71=0),0,(BB71+R71)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4489.7127923246398},{"$f":"IF(OR($D71=1,$CA71=0),0,(BC71+S71)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5794.2509277967656},{"$f":"IF(OR($D71=1,$CA71=0),0,(BD71+T71)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7208.607552173592},{"$f":"IF(OR($D71=1,$CA71=0),0,(BE71+U71)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7264.8153011220011},{"$f":"IF(OR($D71=1,$CA71=0),0,(BF71+V71)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6157.87386386854},{"$f":"IF(OR($D71=1,$CA71=0),0,(BG71+W71)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5632.0911162365001},{"$f":"IF(OR($D71=1,$CA71=0),0,(BH71+X71)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4440.9339998912928},{"$f":"IF(OR($D71=1,$CA71=0),0,(BI71+Y71)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4091.5038785922197},{"$f":"IF(OR($D71=1,$CA71=0),0,(BJ71+Z71)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3986.0328400464387},{"$f":"IF(OR($D71=1,$CA71=0),0,(BK71+AA71)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4631.5046209570955},{"$f":"IF(OR($D71=1,$CA71=0),0,(BL71+AB71)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4538.3474511930608},{"$f":"IF(OR($D71=1,$CA71=0),0,(BM71+AC71)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3889.1117003790851},{"$f":"IF(OR($D71=1,$CA71=0),0,(BN71+AD71)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4489.7127923246398},{"$f":"IF(OR($D71=1,$CA71=0),0,(BO71+AE71)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5794.2509277967656},{"$f":"IF(OR($D71=1,$CA71=0),0,(BP71+AF71)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7208.607552173592},{"$f":"IF(OR($D71=1,$CA71=0),0,(BQ71+AG71)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7264.8153011220011},{"$f":"IF(OR($D71=1,$CA71=0),0,(BR71+AH71)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6377.7965039843293},{"$f":"IF(OR($D71=1,$CA71=0),0,(BS71+AI71)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5632.0911162365001},{"$f":"IF(OR($D71=1,$CA71=0),0,(BT71+AJ71)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4440.9339998912928},{"$f":"IF(OR($D71=1,$CA71=0),0,(BU71+AK71)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4091.5038785922197},{"$f":"IF(OR($D71=1,$CA71=0),0,(BV71+AL71)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3986.0328400464387},{"$f":"IF(OR($D71=1,$CA71=0),0,(BW71+AM71)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4631.5046209570955},{"$f":"IF(OR($D71=1,$CA71=0),0,(BX71+AN71)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4538.3474511930608},{"$f":"IF(OR($D71=1,$CA71=0),0,(BY71+AO71)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4918.7358993440012}]
[null,10191,"Grays Harbor PUD #1",{"$f":"+Staging!D69","v":0},{"$f":"+Staging!E69","v":0},{"$f":"IF($E73=1,Staging!AP69*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55285.684000000001},{"$f":"IF($E73=1,Staging!AQ69*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57915.156000000003},{"$f":"IF($E73=1,Staging!AR69*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72991.366999999998},{"$f":"IF($E73=1,Staging!AS69*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66306.116999999998},{"$f":"IF($E73=1,Staging!AT69*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63025.214999999997},{"$f":"IF($E73=1,Staging!AU69*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63785.012000000002},{"$f":"IF($E73=1,Staging!AV69*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54936.370999999999},{"$f":"IF($E73=1,Staging!AW69*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46977.987999999998},{"$f":"IF($E73=1,Staging!AX69*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46599.953000000001},{"$f":"IF($E73=1,Staging!AY69*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47073.02},{"$f":"IF($E73=1,Staging!AZ69*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48322.98},{"$f":"IF($E73=1,Staging!BA69*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45220.093999999997},{"$f":"IF($E73=1,Staging!BB69*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55285.68},{"$f":"IF($E73=1,Staging!BC69*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57915.156000000003},{"$f":"IF($E73=1,Staging!BD69*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72991.383000000002},{"$f":"IF($E73=1,Staging!BE69*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63798.891000000003},{"$f":"IF($E73=1,Staging!BF69*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63025.214999999997},{"$f":"IF($E73=1,Staging!BG69*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66216.133000000002},{"$f":"IF($E73=1,Staging!BH69*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":54936.362999999998},{"$f":"IF($E73=1,Staging!BI69*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46977.983999999997},{"$f":"IF($E73=1,Staging!BJ69*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46599.949000000001},{"$f":"IF($E73=1,Staging!BK69*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47073.016000000003},{"$f":"IF($E73=1,Staging!BL69*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48322.968999999997},{"$f":"IF($E73=1,Staging!BM69*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45220.09},{"$f":"IF($E73=1,Staging!BN69*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53270.593999999997},{"$f":"IF($E73=1,Staging!BO69*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60258.711000000003},{"$f":"IF($E73=1,Staging!BP69*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72965.577999999994},{"$f":"IF($E73=1,Staging!BQ69*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63776.285000000003},{"$f":"IF($E73=1,Staging!BR69*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65623.539000000004},{"$f":"IF($E73=1,Staging!BS69*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":66192.726999999999},{"$f":"IF($E73=1,Staging!BT69*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52828.016000000003},{"$f":"IF($E73=1,Staging!BU69*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48799.93},{"$f":"IF($E73=1,Staging!BV69*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46583.461000000003},{"$f":"IF($E73=1,Staging!BW69*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45294.656000000003},{"$f":"IF($E73=1,Staging!BX69*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50104.891000000003},{"$f":"IF($E73=1,Staging!BY69*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45204.093999999997},{"$f":"IF($E73=1,Staging!BZ69*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33393.042999999998},{"$f":"IF($E73=1,Staging!CA69*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43891.75},{"$f":"IF($E73=1,Staging!CB69*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49082.991999999998},{"$f":"IF($E73=1,Staging!CC69*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45074.633000000002},{"$f":"IF($E73=1,Staging!CD69*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41081.059000000001},{"$f":"IF($E73=1,Staging!CE69*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44066.504000000001},{"$f":"IF($E73=1,Staging!CF69*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34897.832000000002},{"$f":"IF($E73=1,Staging!CG69*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34725.597999999998},{"$f":"IF($E73=1,Staging!CH69*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28715.633000000002},{"$f":"IF($E73=1,Staging!CI69*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31215.004000000001},{"$f":"IF($E73=1,Staging!CJ69*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31622.776999999998},{"$f":"IF($E73=1,Staging!CK69*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30080.905999999999},{"$f":"IF($E73=1,Staging!CL69*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33393.038999999997},{"$f":"IF($E73=1,Staging!CM69*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43891.75},{"$f":"IF($E73=1,Staging!CN69*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49083},{"$f":"IF($E73=1,Staging!CO69*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47581.945},{"$f":"IF($E73=1,Staging!CP69*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41081.059000000001},{"$f":"IF($E73=1,Staging!CQ69*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41635.438000000002},{"$f":"IF($E73=1,Staging!CR69*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34897.832000000002},{"$f":"IF($E73=1,Staging!CS69*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34725.593999999997},{"$f":"IF($E73=1,Staging!CT69*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28715.629000000001},{"$f":"IF($E73=1,Staging!CU69*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31215},{"$f":"IF($E73=1,Staging!CV69*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31622.773000000001},{"$f":"IF($E73=1,Staging!CW69*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30080.901999999998},{"$f":"IF($E73=1,Staging!CX69*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35376.758000000002},{"$f":"IF($E73=1,Staging!CY69*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41512.195},{"$f":"IF($E73=1,Staging!CZ69*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":49065.641000000003},{"$f":"IF($E73=1,Staging!DA69*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47565.09},{"$f":"IF($E73=1,Staging!DB69*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42162.656000000003},{"$f":"IF($E73=1,Staging!DC69*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41620.718999999997},{"$f":"IF($E73=1,Staging!DD69*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36974.398000000001},{"$f":"IF($E73=1,Staging!DE69*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32874.741999999998},{"$f":"IF($E73=1,Staging!DF69*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28705.469000000001},{"$f":"IF($E73=1,Staging!DG69*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32965.663999999997},{"$f":"IF($E73=1,Staging!DH69*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29812.578000000001},{"$f":"IF($E73=1,Staging!DI69*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B73,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B73,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30070.266},3352182.1359999985,{"$f":"IF(VLOOKUP($B73,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D73=1,$CA73=0),0,(AP73+F73)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":76997.476238209507},{"$f":"IF(OR($D73=1,$CA73=0),0,(AQ73+G73)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":88396.339131262328},{"$f":"IF(OR($D73=1,$CA73=0),0,(AR73+H73)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":105994.05149779786},{"$f":"IF(OR($D73=1,$CA73=0),0,(AS73+I73)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":96709.063623781534},{"$f":"IF(OR($D73=1,$CA73=0),0,(AT73+J73)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":90392.821703039663},{"$f":"IF(OR($D73=1,$CA73=0),0,(AU73+K73)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":93644.71978115871},{"$f":"IF(OR($D73=1,$CA73=0),0,(AV73+L73)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":78000.74656992979},{"$f":"IF(OR($D73=1,$CA73=0),0,(AW73+M73)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":70941.139261183882},{"$f":"IF(OR($D73=1,$CA73=0),0,(AX73+N73)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":65394.601835024376},{"$f":"IF(OR($D73=1,$CA73=0),0,(AY73+O73)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":67975.493916104329},{"$f":"IF(OR($D73=1,$CA73=0),0,(AZ73+P73)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":69414.861187093629},{"$f":"IF(OR($D73=1,$CA73=0),0,(BA73+Q73)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":65381.93718334967},{"$f":"IF(OR($D73=1,$CA73=0),0,(BB73+R73)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":76997.4692920136},{"$f":"IF(OR($D73=1,$CA73=0),0,(BC73+S73)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":88396.339131262328},{"$f":"IF(OR($D73=1,$CA73=0),0,(BD73+T73)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":105994.07233638555},{"$f":"IF(OR($D73=1,$CA73=0),0,(BE73+U73)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":96709.138295387471},{"$f":"IF(OR($D73=1,$CA73=0),0,(BF73+V73)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":90392.821703039663},{"$f":"IF(OR($D73=1,$CA73=0),0,(BG73+W73)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":93644.767536255516},{"$f":"IF(OR($D73=1,$CA73=0),0,(BH73+X73)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":78000.739623733883},{"$f":"IF(OR($D73=1,$CA73=0),0,(BI73+Y73)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":70941.132314987975},{"$f":"IF(OR($D73=1,$CA73=0),0,(BJ73+Z73)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":65394.594888828477},{"$f":"IF(OR($D73=1,$CA73=0),0,(BK73+AA73)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":67975.486969908423},{"$f":"IF(OR($D73=1,$CA73=0),0,(BL73+AB73)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":69414.848162976312},{"$f":"IF(OR($D73=1,$CA73=0),0,(BM73+AC73)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":65381.930237153771},{"$f":"IF(OR($D73=1,$CA73=0),0,(BN73+AD73)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":76970.234126164156},{"$f":"IF(OR($D73=1,$CA73=0),0,(BO73+AE73)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":88365.081249712282},{"$f":"IF(OR($D73=1,$CA73=0),0,(BP73+AF73)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":105956.59413640705},{"$f":"IF(OR($D73=1,$CA73=0),0,(BQ73+AG73)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":96674.875315836165},{"$f":"IF(OR($D73=1,$CA73=0),0,(BR73+AH73)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":93588.003223360633},{"$f":"IF(OR($D73=1,$CA73=0),0,(BS73+AI73)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":93611.664571419518},{"$f":"IF(OR($D73=1,$CA73=0),0,(BT73+AJ73)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":77973.144992246598},{"$f":"IF(OR($D73=1,$CA73=0),0,(BU73+AK73)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":70916.033972652251},{"$f":"IF(OR($D73=1,$CA73=0),0,(BV73+AL73)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":65371.457110285533},{"$f":"IF(OR($D73=1,$CA73=0),0,(BW73+AM73)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":67951.43923970258},{"$f":"IF(OR($D73=1,$CA73=0),0,(BX73+AN73)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":69390.299438391201},{"$f":"IF(OR($D73=1,$CA73=0),0,(BY73+AO73)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":65358.806351002633}]
[null,10209,"Inland P & L",{"$f":"+Staging!D74","v":0},{"$f":"+Staging!E74","v":0},{"$f":"IF($E78=1,Staging!AP74*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56768.832000000002},{"$f":"IF($E78=1,Staging!AQ74*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58784.722999999998},{"$f":"IF($E78=1,Staging!AR74*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":80664.937999999995},{"$f":"IF($E78=1,Staging!AS74*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":78660.148000000001},{"$f":"IF($E78=1,Staging!AT74*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64556.18},{"$f":"IF($E78=1,Staging!AU74*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62346.711000000003},{"$f":"IF($E78=1,Staging!AV74*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55259.449000000001},{"$f":"IF($E78=1,Staging!AW74*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50908.425999999999},{"$f":"IF($E78=1,Staging!AX74*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55193.582000000002},{"$f":"IF($E78=1,Staging!AY74*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58391.906000000003},{"$f":"IF($E78=1,Staging!AZ74*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60460.714999999997},{"$f":"IF($E78=1,Staging!BA74*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50090.277000000002},{"$f":"IF($E78=1,Staging!BB74*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57896.726999999999},{"$f":"IF($E78=1,Staging!BC74*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59868.745999999999},{"$f":"IF($E78=1,Staging!BD74*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81937.210999999996},{"$f":"IF($E78=1,Staging!BE74*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":79917},{"$f":"IF($E78=1,Staging!BF74*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":65662.616999999998},{"$f":"IF($E78=1,Staging!BG74*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63496.413999999997},{"$f":"IF($E78=1,Staging!BH74*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56341.008000000002},{"$f":"IF($E78=1,Staging!BI74*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51966.684000000001},{"$f":"IF($E78=1,Staging!BJ74*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56292.934000000001},{"$f":"IF($E78=1,Staging!BK74*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59528.258000000002},{"$f":"IF($E78=1,Staging!BL74*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":61637.652000000002},{"$f":"IF($E78=1,Staging!BM74*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51123.688000000002},{"$f":"IF($E78=1,Staging!BN74*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59038.233999999997},{"$f":"IF($E78=1,Staging!BO74*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60965.616999999998},{"$f":"IF($E78=1,Staging!BP74*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":83223.937999999995},{"$f":"IF($E78=1,Staging!BQ74*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":81188.187999999995},{"$f":"IF($E78=1,Staging!BR74*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":68303.664000000004},{"$f":"IF($E78=1,Staging!BS74*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64659.667999999998},{"$f":"IF($E78=1,Staging!BT74*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57435.612999999998},{"$f":"IF($E78=1,Staging!BU74*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53037.792999999998},{"$f":"IF($E78=1,Staging!BV74*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57405.593999999997},{"$f":"IF($E78=1,Staging!BW74*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60678.23},{"$f":"IF($E78=1,Staging!BX74*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62828.707000000002},{"$f":"IF($E78=1,Staging!BY74*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52169.652000000002},{"$f":"IF($E78=1,Staging!BZ74*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36499.512000000002},{"$f":"IF($E78=1,Staging!CA74*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43215.195},{"$f":"IF($E78=1,Staging!CB74*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58784.809000000001},{"$f":"IF($E78=1,Staging!CC74*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57576.02},{"$f":"IF($E78=1,Staging!CD74*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44126.495999999999},{"$f":"IF($E78=1,Staging!CE74*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43277.508000000002},{"$f":"IF($E78=1,Staging!CF74*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37546.582000000002},{"$f":"IF($E78=1,Staging!CG74*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36273.508000000002},{"$f":"IF($E78=1,Staging!CH74*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35091.402000000002},{"$f":"IF($E78=1,Staging!CI74*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38569.616999999998},{"$f":"IF($E78=1,Staging!CJ74*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36424.313000000002},{"$f":"IF($E78=1,Staging!CK74*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35470.718999999997},{"$f":"IF($E78=1,Staging!CL74*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37223.483999999997},{"$f":"IF($E78=1,Staging!CM74*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44012.73},{"$f":"IF($E78=1,Staging!CN74*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59712.125},{"$f":"IF($E78=1,Staging!CO74*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58495.097999999998},{"$f":"IF($E78=1,Staging!CP74*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44882.512000000002},{"$f":"IF($E78=1,Staging!CQ74*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44075.964999999997},{"$f":"IF($E78=1,Staging!CR74*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38281.245999999999},{"$f":"IF($E78=1,Staging!CS74*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37027.120999999999},{"$f":"IF($E78=1,Staging!CT74*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35790.5},{"$f":"IF($E78=1,Staging!CU74*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39318.991999999998},{"$f":"IF($E78=1,Staging!CV74*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37133.207000000002},{"$f":"IF($E78=1,Staging!CW74*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36202.546999999999},{"$f":"IF($E78=1,Staging!CX74*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37956.195},{"$f":"IF($E78=1,Staging!CY74*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44819.703000000001},{"$f":"IF($E78=1,Staging!CZ74*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60649.953000000001},{"$f":"IF($E78=1,Staging!DA74*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59424.633000000002},{"$f":"IF($E78=1,Staging!DB74*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46687.688000000002},{"$f":"IF($E78=1,Staging!DC74*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":44883.839999999997},{"$f":"IF($E78=1,Staging!DD74*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":39024.762000000002},{"$f":"IF($E78=1,Staging!DE74*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37789.870999999999},{"$f":"IF($E78=1,Staging!DF74*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36498.065999999999},{"$f":"IF($E78=1,Staging!DG74*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":40077.362999999998},{"$f":"IF($E78=1,Staging!DH74*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37850.608999999997},{"$f":"IF($E78=1,Staging!DI74*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B78,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B78,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36943.269999999997},3776306.8849999998,{"$f":"IF(VLOOKUP($B78,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D78=1,$CA78=0),0,(AP78+F78)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":80982.523586712647},{"$f":"IF(OR($D78=1,$CA78=0),0,(AQ78+G78)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":88563.926526643976},{"$f":"IF(OR($D78=1,$CA78=0),0,(AR78+H78)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":121080.6576086374},{"$f":"IF(OR($D78=1,$CA78=0),0,(AS78+I78)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":118290.38894936684},{"$f":"IF(OR($D78=1,$CA78=0),0,(AT78+J78)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":94366.394804190451},{"$f":"IF(OR($D78=1,$CA78=0),0,(AU78+K78)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":91710.814619970115},{"$f":"IF(OR($D78=1,$CA78=0),0,(AV78+L78)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":80581.109003572361},{"$f":"IF(OR($D78=1,$CA78=0),0,(AW78+M78)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":75697.849063238697},{"$f":"IF(OR($D78=1,$CA78=0),0,(AX78+N78)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":78392.148211680193},{"$f":"IF(OR($D78=1,$CA78=0),0,(AY78+O78)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":84189.2166901889},{"$f":"IF(OR($D78=1,$CA78=0),0,(AZ78+P78)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":84122.798033267463},{"$f":"IF(OR($D78=1,$CA78=0),0,(BA78+Q78)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":74290.429952017003},{"$f":"IF(OR($D78=1,$CA78=0),0,(BB78+R78)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":82590.452457058549},{"$f":"IF(OR($D78=1,$CA78=0),0,(BC78+S78)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":90197.635334798295},{"$f":"IF(OR($D78=1,$CA78=0),0,(BD78+T78)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":122990.5046203263},{"$f":"IF(OR($D78=1,$CA78=0),0,(BE78+U78)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":120179.69345495595},{"$f":"IF(OR($D78=1,$CA78=0),0,(BF78+V78)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":95983.515228261051},{"$f":"IF(OR($D78=1,$CA78=0),0,(BG78+W78)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":93402.352245540998},{"$f":"IF(OR($D78=1,$CA78=0),0,(BH78+X78)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":82158.08909808578},{"$f":"IF(OR($D78=1,$CA78=0),0,(BI78+Y78)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":77271.050427182505},{"$f":"IF(OR($D78=1,$CA78=0),0,(BJ78+Z78)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":79953.696463727247},{"$f":"IF(OR($D78=1,$CA78=0),0,(BK78+AA78)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":85826.545334681621},{"$f":"IF(OR($D78=1,$CA78=0),0,(BL78+AB78)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":85760.216978306897},{"$f":"IF(OR($D78=1,$CA78=0),0,(BM78+AC78)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":75823.14194005965},{"$f":"IF(OR($D78=1,$CA78=0),0,(BN78+AD78)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":84217.788130474626},{"$f":"IF(OR($D78=1,$CA78=0),0,(BO78+AE78)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":91850.694508181085},{"$f":"IF(OR($D78=1,$CA78=0),0,(BP78+AF78)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":124922.02897287018},{"$f":"IF(OR($D78=1,$CA78=0),0,(BQ78+AG78)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":122090.52508991369},{"$f":"IF(OR($D78=1,$CA78=0),0,(BR78+AH78)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":99844.057224903401},{"$f":"IF(OR($D78=1,$CA78=0),0,(BS78+AI78)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":95113.833267815324},{"$f":"IF(OR($D78=1,$CA78=0),0,(BT78+AJ78)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":83754.082667326496},{"$f":"IF(OR($D78=1,$CA78=0),0,(BU78+AK78)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":78863.343410557485},{"$f":"IF(OR($D78=1,$CA78=0),0,(BV78+AL78)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":81534.15226101414},{"$f":"IF(OR($D78=1,$CA78=0),0,(BW78+AM78)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":87483.510874983665},{"$f":"IF(OR($D78=1,$CA78=0),0,(BX78+AN78)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":87417.281501900521},{"$f":"IF(OR($D78=1,$CA78=0),0,(BY78+AO78)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":77374.476679310217}]
[null,10230,"Kittitas County PUD #1",{"$f":"+Staging!D75","v":0},{"$f":"+Staging!E75","v":0},{"$f":"IF($E79=1,Staging!AP75*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5881.4589999999998},{"$f":"IF($E79=1,Staging!AQ75*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6638.0680000000002},{"$f":"IF($E79=1,Staging!AR75*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8605.7980000000007},{"$f":"IF($E79=1,Staging!AS75*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8715.1260000000002},{"$f":"IF($E79=1,Staging!AT75*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6565.8459999999995},{"$f":"IF($E79=1,Staging!AU75*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6818.6850000000004},{"$f":"IF($E79=1,Staging!AV75*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6137.5379999999996},{"$f":"IF($E79=1,Staging!AW75*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5474.5069999999996},{"$f":"IF($E79=1,Staging!AX75*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5328.3440000000001},{"$f":"IF($E79=1,Staging!AY75*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5893.9139999999998},{"$f":"IF($E79=1,Staging!AZ75*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6186.3069999999998},{"$f":"IF($E79=1,Staging!BA75*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4935.9960000000001},{"$f":"IF($E79=1,Staging!BB75*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6039.3959999999997},{"$f":"IF($E79=1,Staging!BC75*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6805.69},{"$f":"IF($E79=1,Staging!BD75*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8773.0429999999997},{"$f":"IF($E79=1,Staging!BE75*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8878.223},{"$f":"IF($E79=1,Staging!BF75*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6712.4250000000002},{"$f":"IF($E79=1,Staging!BG75*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6978.3320000000003},{"$f":"IF($E79=1,Staging!BH75*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6303.1080000000002},{"$f":"IF($E79=1,Staging!BI75*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5601.5569999999998},{"$f":"IF($E79=1,Staging!BJ75*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5461.0829999999996},{"$f":"IF($E79=1,Staging!BK75*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6013.5870000000004},{"$f":"IF($E79=1,Staging!BL75*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6326.2889999999998},{"$f":"IF($E79=1,Staging!BM75*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5052.7430000000004},{"$f":"IF($E79=1,Staging!BN75*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6194.6109999999999},{"$f":"IF($E79=1,Staging!BO75*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6970.8130000000001},{"$f":"IF($E79=1,Staging!BP75*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8937.7839999999997},{"$f":"IF($E79=1,Staging!BQ75*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9038.759},{"$f":"IF($E79=1,Staging!BR75*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7067.5709999999999},{"$f":"IF($E79=1,Staging!BS75*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7135.4160000000002},{"$f":"IF($E79=1,Staging!BT75*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6466.1710000000003},{"$f":"IF($E79=1,Staging!BU75*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5727.0389999999998},{"$f":"IF($E79=1,Staging!BV75*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5592.2479999999996},{"$f":"IF($E79=1,Staging!BW75*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6131.674},{"$f":"IF($E79=1,Staging!BX75*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6464.625},{"$f":"IF($E79=1,Staging!BY75*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5167.9870000000001},{"$f":"IF($E79=1,Staging!BZ75*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3610.8690000000001},{"$f":"IF($E79=1,Staging!CA75*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4568.3180000000002},{"$f":"IF($E79=1,Staging!CB75*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6295.7510000000002},{"$f":"IF($E79=1,Staging!CC75*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6025.1760000000004},{"$f":"IF($E79=1,Staging!CD75*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4483.3670000000002},{"$f":"IF($E79=1,Staging!CE75*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4574.0929999999998},{"$f":"IF($E79=1,Staging!CF75*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3979.2649999999999},{"$f":"IF($E79=1,Staging!CG75*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3650.288},{"$f":"IF($E79=1,Staging!CH75*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3162.5030000000002},{"$f":"IF($E79=1,Staging!CI75*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3694.1979999999999},{"$f":"IF($E79=1,Staging!CJ75*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3466.0169999999998},{"$f":"IF($E79=1,Staging!CK75*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3193.2930000000001},{"$f":"IF($E79=1,Staging!CL75*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3713.2049999999999},{"$f":"IF($E79=1,Staging!CM75*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4685.3639999999996},{"$f":"IF($E79=1,Staging!CN75*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6416.78},{"$f":"IF($E79=1,Staging!CO75*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6147.63},{"$f":"IF($E79=1,Staging!CP75*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4585.6289999999999},{"$f":"IF($E79=1,Staging!CQ75*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4682.0569999999998},{"$f":"IF($E79=1,Staging!CR75*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4089.3069999999998},{"$f":"IF($E79=1,Staging!CS75*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3745.3420000000001},{"$f":"IF($E79=1,Staging!CT75*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3244.8090000000002},{"$f":"IF($E79=1,Staging!CU75*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3772.259},{"$f":"IF($E79=1,Staging!CV75*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3544.549},{"$f":"IF($E79=1,Staging!CW75*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3270.674},{"$f":"IF($E79=1,Staging!CX75*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3813.8820000000001},{"$f":"IF($E79=1,Staging!CY75*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4800.6909999999998},{"$f":"IF($E79=1,Staging!CZ75*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6535.9750000000004},{"$f":"IF($E79=1,Staging!DA75*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6268.3270000000002},{"$f":"IF($E79=1,Staging!DB75*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4830.518},{"$f":"IF($E79=1,Staging!DC75*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4788.3029999999999},{"$f":"IF($E79=1,Staging!DD75*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4197.7299999999996},{"$f":"IF($E79=1,Staging!DE75*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3839.364},{"$f":"IF($E79=1,Staging!DF75*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3326.1849999999999},{"$f":"IF($E79=1,Staging!DG75*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3849.3319999999999},{"$f":"IF($E79=1,Staging!DH75*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3622.1590000000001},{"$f":"IF($E79=1,Staging!DI75*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B79,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B79,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3347.085},392842.05599999992,{"$f":"IF(VLOOKUP($B79,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D79=1,$CA79=0),0,(AP79+F79)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8241.9462293960387},{"$f":"IF(OR($D79=1,$CA79=0),0,(AQ79+G79)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9730.219060893869},{"$f":"IF(OR($D79=1,$CA79=0),0,(AR79+H79)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12938.634820953335},{"$f":"IF(OR($D79=1,$CA79=0),0,(AS79+I79)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12798.628164667181},{"$f":"IF(OR($D79=1,$CA79=0),0,(AT79+J79)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9593.7497548697957},{"$f":"IF(OR($D79=1,$CA79=0),0,(AU79+K79)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9892.0584791682468},{"$f":"IF(OR($D79=1,$CA79=0),0,(AV79+L79)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8784.1619399785322},{"$f":"IF(OR($D79=1,$CA79=0),0,(AW79+M79)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7922.8267021811553},{"$f":"IF(OR($D79=1,$CA79=0),0,(AX79+N79)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7372.38582737856},{"$f":"IF(OR($D79=1,$CA79=0),0,(AY79+O79)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8325.1130329068819},{"$f":"IF(OR($D79=1,$CA79=0),0,(AZ79+P79)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8380.8666742983278},{"$f":"IF(OR($D79=1,$CA79=0),0,(BA79+Q79)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7058.4542402264979},{"$f":"IF(OR($D79=1,$CA79=0),0,(BB79+R79)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8467.934635081514},{"$f":"IF(OR($D79=1,$CA79=0),0,(BC79+S79)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9977.3890227019419},{"$f":"IF(OR($D79=1,$CA79=0),0,(BD79+T79)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13188.935780563339},{"$f":"IF(OR($D79=1,$CA79=0),0,(BE79+U79)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13046.564812847719},{"$f":"IF(OR($D79=1,$CA79=0),0,(BF79+V79)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9809.8120466141554},{"$f":"IF(OR($D79=1,$CA79=0),0,(BG79+W79)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10124.418283043005},{"$f":"IF(OR($D79=1,$CA79=0),0,(BH79+X79)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9023.4688080277938},{"$f":"IF(OR($D79=1,$CA79=0),0,(BI79+Y79)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8115.6739389531849},{"$f":"IF(OR($D79=1,$CA79=0),0,(BJ79+Z79)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7559.1039145433178},{"$f":"IF(OR($D79=1,$CA79=0),0,(BK79+AA79)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8496.8004204185036},{"$f":"IF(OR($D79=1,$CA79=0),0,(BL79+AB79)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8570.5968056602287},{"$f":"IF(OR($D79=1,$CA79=0),0,(BM79+AC79)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7227.0106299361869},{"$f":"IF(OR($D79=1,$CA79=0),0,(BN79+AD79)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8690.1191302372463},{"$f":"IF(OR($D79=1,$CA79=0),0,(BO79+AE79)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10220.896602721736},{"$f":"IF(OR($D79=1,$CA79=0),0,(BP79+AF79)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13435.470165446563},{"$f":"IF(OR($D79=1,$CA79=0),0,(BQ79+AG79)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13290.752251791226},{"$f":"IF(OR($D79=1,$CA79=0),0,(BR79+AH79)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10330.807128722112},{"$f":"IF(OR($D79=1,$CA79=0),0,(BS79+AI79)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10353.061003836776},{"$f":"IF(OR($D79=1,$CA79=0),0,(BT79+AJ79)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9259.1931755416226},{"$f":"IF(OR($D79=1,$CA79=0),0,(BU79+AK79)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8306.2636620577123},{"$f":"IF(OR($D79=1,$CA79=0),0,(BV79+AL79)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7743.6478423913713},{"$f":"IF(OR($D79=1,$CA79=0),0,(BW79+AM79)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8666.2528693992917},{"$f":"IF(OR($D79=1,$CA79=0),0,(BX79+AN79)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8758.0972081382242},{"$f":"IF(OR($D79=1,$CA79=0),0,(BY79+AO79)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7393.4197768382846}]
[null,10235,"Lakeview L & P (WA)",{"$f":"+Staging!D78","v":0},{"$f":"+Staging!E78","v":0},{"$f":"IF($E82=1,Staging!AP78*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13847.733},{"$f":"IF($E82=1,Staging!AQ78*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14487.216},{"$f":"IF($E82=1,Staging!AR78*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17174.081999999999},{"$f":"IF($E82=1,Staging!AS78*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17775.359},{"$f":"IF($E82=1,Staging!AT78*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15461.179},{"$f":"IF($E82=1,Staging!AU78*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14660.106},{"$f":"IF($E82=1,Staging!AV78*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13051.74},{"$f":"IF($E82=1,Staging!AW78*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11290.432000000001},{"$f":"IF($E82=1,Staging!AX78*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11678.296},{"$f":"IF($E82=1,Staging!AY78*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12126.808000000001},{"$f":"IF($E82=1,Staging!AZ78*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12215.918},{"$f":"IF($E82=1,Staging!BA78*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11285.108},{"$f":"IF($E82=1,Staging!BB78*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13875.453},{"$f":"IF($E82=1,Staging!BC78*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14516.218000000001},{"$f":"IF($E82=1,Staging!BD78*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17208.463},{"$f":"IF($E82=1,Staging!BE78*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17170.548999999999},{"$f":"IF($E82=1,Staging!BF78*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15492.130999999999},{"$f":"IF($E82=1,Staging!BG78*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15216.55},{"$f":"IF($E82=1,Staging!BH78*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13077.869000000001},{"$f":"IF($E82=1,Staging!BI78*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11313.032999999999},{"$f":"IF($E82=1,Staging!BJ78*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11701.674999999999},{"$f":"IF($E82=1,Staging!BK78*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12151.084000000001},{"$f":"IF($E82=1,Staging!BL78*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12240.371999999999},{"$f":"IF($E82=1,Staging!BM78*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11307.698},{"$f":"IF($E82=1,Staging!BN78*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13428.52},{"$f":"IF($E82=1,Staging!BO78*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15104.233},{"$f":"IF($E82=1,Staging!BP78*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17242.91},{"$f":"IF($E82=1,Staging!BQ78*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17204.921999999999},{"$f":"IF($E82=1,Staging!BR78*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16066.057000000001},{"$f":"IF($E82=1,Staging!BS78*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15247.013000000001},{"$f":"IF($E82=1,Staging!BT78*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12633.66},{"$f":"IF($E82=1,Staging!BU78*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11750.255999999999},{"$f":"IF($E82=1,Staging!BV78*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11725.099},{"$f":"IF($E82=1,Staging!BW78*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11750.209000000001},{"$f":"IF($E82=1,Staging!BX78*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12693.415000000001},{"$f":"IF($E82=1,Staging!BY78*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11330.335999999999},{"$f":"IF($E82=1,Staging!BZ78*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7743.3149999999996},{"$f":"IF($E82=1,Staging!CA78*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10149.535},{"$f":"IF($E82=1,Staging!CB78*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10958.938},{"$f":"IF($E82=1,Staging!CC78*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11409.635},{"$f":"IF($E82=1,Staging!CD78*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9430.3410000000003},{"$f":"IF($E82=1,Staging!CE78*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9329.3259999999991},{"$f":"IF($E82=1,Staging!CF78*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7652.4549999999999},{"$f":"IF($E82=1,Staging!CG78*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7565.4830000000002},{"$f":"IF($E82=1,Staging!CH78*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6524.9870000000001},{"$f":"IF($E82=1,Staging!CI78*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7212.2250000000004},{"$f":"IF($E82=1,Staging!CJ78*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7275.085},{"$f":"IF($E82=1,Staging!CK78*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6816.9889999999996},{"$f":"IF($E82=1,Staging!CL78*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7758.8149999999996},{"$f":"IF($E82=1,Staging!CM78*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10169.852999999999},{"$f":"IF($E82=1,Staging!CN78*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10980.876},{"$f":"IF($E82=1,Staging!CO78*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12072.868},{"$f":"IF($E82=1,Staging!CP78*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9449.2189999999991},{"$f":"IF($E82=1,Staging!CQ78*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8820.9050000000007},{"$f":"IF($E82=1,Staging!CR78*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7667.7740000000003},{"$f":"IF($E82=1,Staging!CS78*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7580.6270000000004},{"$f":"IF($E82=1,Staging!CT78*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6538.05},{"$f":"IF($E82=1,Staging!CU78*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7226.6639999999998},{"$f":"IF($E82=1,Staging!CV78*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7289.6490000000003},{"$f":"IF($E82=1,Staging!CW78*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6830.6360000000004},{"$f":"IF($E82=1,Staging!CX78*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8249.0619999999999},{"$f":"IF($E82=1,Staging!CY78*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9631.2549999999992},{"$f":"IF($E82=1,Staging!CZ78*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11002.858},{"$f":"IF($E82=1,Staging!DA78*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12097.035},{"$f":"IF($E82=1,Staging!DB78*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9646.2049999999999},{"$f":"IF($E82=1,Staging!DC78*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8838.5640000000003},{"$f":"IF($E82=1,Staging!DD78*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8153.51},{"$f":"IF($E82=1,Staging!DE78*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7181.2269999999999},{"$f":"IF($E82=1,Staging!DF78*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6551.1379999999999},{"$f":"IF($E82=1,Staging!DG78*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7666.3280000000004},{"$f":"IF($E82=1,Staging!DH78*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6875.701},{"$f":"IF($E82=1,Staging!DI78*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B82,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B82,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6844.3090000000002},803693.14399999974,{"$f":"IF(VLOOKUP($B82,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D82=1,$CA82=0),0,(AP82+F82)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18746.956136820063},{"$f":"IF(OR($D82=1,$CA82=0),0,(AQ82+G82)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21391.462348226811},{"$f":"IF(OR($D82=1,$CA82=0),0,(AR82+H82)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24427.183522369156},{"$f":"IF(OR($D82=1,$CA82=0),0,(AS82+I82)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25340.585708084047},{"$f":"IF(OR($D82=1,$CA82=0),0,(AT82+J82)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21612.671771133078},{"$f":"IF(OR($D82=1,$CA82=0),0,(AU82+K82)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20829.411775251836},{"$f":"IF(OR($D82=1,$CA82=0),0,(AV82+L82)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17976.924302755902},{"$f":"IF(OR($D82=1,$CA82=0),0,(AW82+M82)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16372.109932996651},{"$f":"IF(OR($D82=1,$CA82=0),0,(AX82+N82)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15805.446217669578},{"$f":"IF(OR($D82=1,$CA82=0),0,(AY82+O82)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16791.588966849398},{"$f":"IF(OR($D82=1,$CA82=0),0,(AZ82+P82)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16923.540640714997},{"$f":"IF(OR($D82=1,$CA82=0),0,(BA82+Q82)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15717.588995377255},{"$f":"IF(OR($D82=1,$CA82=0),0,(BB82+R82)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18784.482960169877},{"$f":"IF(OR($D82=1,$CA82=0),0,(BC82+S82)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21434.285645950386},{"$f":"IF(OR($D82=1,$CA82=0),0,(BD82+T82)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24476.083873230753},{"$f":"IF(OR($D82=1,$CA82=0),0,(BE82+U82)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25391.312908467349},{"$f":"IF(OR($D82=1,$CA82=0),0,(BF82+V82)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21655.937888845277},{"$f":"IF(OR($D82=1,$CA82=0),0,(BG82+W82)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20871.108920965122},{"$f":"IF(OR($D82=1,$CA82=0),0,(BH82+X82)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18012.912543713865},{"$f":"IF(OR($D82=1,$CA82=0),0,(BI82+Y82)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16404.882953527394},{"$f":"IF(OR($D82=1,$CA82=0),0,(BJ82+Z82)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15837.087876543106},{"$f":"IF(OR($D82=1,$CA82=0),0,(BK82+AA82)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16825.204213633016},{"$f":"IF(OR($D82=1,$CA82=0),0,(BL82+AB82)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16957.41897466833},{"$f":"IF(OR($D82=1,$CA82=0),0,(BM82+AC82)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15749.052657980847},{"$f":"IF(OR($D82=1,$CA82=0),0,(BN82+AD82)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18822.091401321519},{"$f":"IF(OR($D82=1,$CA82=0),0,(BO82+AE82)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21477.193166299243},{"$f":"IF(OR($D82=1,$CA82=0),0,(BP82+AF82)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24525.079734285977},{"$f":"IF(OR($D82=1,$CA82=0),0,(BQ82+AG82)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25442.141696965686},{"$f":"IF(OR($D82=1,$CA82=0),0,(BR82+AH82)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22325.301110554028},{"$f":"IF(OR($D82=1,$CA82=0),0,(BS82+AI82)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20912.892025852667},{"$f":"IF(OR($D82=1,$CA82=0),0,(BT82+AJ82)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18048.969378356338},{"$f":"IF(OR($D82=1,$CA82=0),0,(BU82+AK82)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16437.723699468163},{"$f":"IF(OR($D82=1,$CA82=0),0,(BV82+AL82)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15868.790314630764},{"$f":"IF(OR($D82=1,$CA82=0),0,(BW82+AM82)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16858.883712728712},{"$f":"IF(OR($D82=1,$CA82=0),0,(BX82+AN82)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16991.364165757201},{"$f":"IF(OR($D82=1,$CA82=0),0,(BY82+AO82)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15780.580572896512}]
[null,10244,"Lower Valley Energy",{"$f":"+Staging!D83","v":0},{"$f":"+Staging!E83","v":0},{"$f":"IF($E87=1,Staging!AP83*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45542.355000000003},{"$f":"IF($E87=1,Staging!AQ83*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51872.940999999999},{"$f":"IF($E87=1,Staging!AR83*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72062.429999999993},{"$f":"IF($E87=1,Staging!AS83*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":70340.733999999997},{"$f":"IF($E87=1,Staging!AT83*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":62579.211000000003},{"$f":"IF($E87=1,Staging!AU83*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":58979.934000000001},{"$f":"IF($E87=1,Staging!AV83*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":48853.648000000001},{"$f":"IF($E87=1,Staging!AW83*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32364.057000000001},{"$f":"IF($E87=1,Staging!AX83*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33529.858999999997},{"$f":"IF($E87=1,Staging!AY83*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34121.266000000003},{"$f":"IF($E87=1,Staging!AZ83*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34974.851999999999},{"$f":"IF($E87=1,Staging!BA83*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31105.365000000002},{"$f":"IF($E87=1,Staging!BB83*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46482.144999999997},{"$f":"IF($E87=1,Staging!BC83*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":52760.453000000001},{"$f":"IF($E87=1,Staging!BD83*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72955.952999999994},{"$f":"IF($E87=1,Staging!BE83*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":71219.172000000006},{"$f":"IF($E87=1,Staging!BF83*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":63487.487999999998},{"$f":"IF($E87=1,Staging!BG83*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":59889.964999999997},{"$f":"IF($E87=1,Staging!BH83*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":50329.144999999997},{"$f":"IF($E87=1,Staging!BI83*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32863.754000000001},{"$f":"IF($E87=1,Staging!BJ83*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34068.714999999997},{"$f":"IF($E87=1,Staging!BK83*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34642.851999999999},{"$f":"IF($E87=1,Staging!BL83*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35521.175999999999},{"$f":"IF($E87=1,Staging!BM83*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31618.324000000001},{"$f":"IF($E87=1,Staging!BN83*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47387.828000000001},{"$f":"IF($E87=1,Staging!BO83*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":53618.57},{"$f":"IF($E87=1,Staging!BP83*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":73822.773000000001},{"$f":"IF($E87=1,Staging!BQ83*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":72074.101999999999},{"$f":"IF($E87=1,Staging!BR83*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":64216.945},{"$f":"IF($E87=1,Staging!BS83*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":60781.625},{"$f":"IF($E87=1,Staging!BT83*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":51789.495999999999},{"$f":"IF($E87=1,Staging!BU83*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33351.574000000001},{"$f":"IF($E87=1,Staging!BV83*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34597.913999999997},{"$f":"IF($E87=1,Staging!BW83*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35155.152000000002},{"$f":"IF($E87=1,Staging!BX83*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36057.82},{"$f":"IF($E87=1,Staging!BY83*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32122.268},{"$f":"IF($E87=1,Staging!BZ83*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31995.41},{"$f":"IF($E87=1,Staging!CA83*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41258.339999999997},{"$f":"IF($E87=1,Staging!CB83*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":55914.961000000003},{"$f":"IF($E87=1,Staging!CC83*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56195.453000000001},{"$f":"IF($E87=1,Staging!CD83*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":45839.883000000002},{"$f":"IF($E87=1,Staging!CE83*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42579.09},{"$f":"IF($E87=1,Staging!CF83*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35921.375},{"$f":"IF($E87=1,Staging!CG83*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24871.357},{"$f":"IF($E87=1,Staging!CH83*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21047.93},{"$f":"IF($E87=1,Staging!CI83*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23171.937999999998},{"$f":"IF($E87=1,Staging!CJ83*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21008.738000000001},{"$f":"IF($E87=1,Staging!CK83*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21842.513999999999},{"$f":"IF($E87=1,Staging!CL83*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32655.651999999998},{"$f":"IF($E87=1,Staging!CM83*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":41964.241999999998},{"$f":"IF($E87=1,Staging!CN83*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56608.258000000002},{"$f":"IF($E87=1,Staging!CO83*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":56897.233999999997},{"$f":"IF($E87=1,Staging!CP83*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":46505.214999999997},{"$f":"IF($E87=1,Staging!CQ83*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43236.059000000001},{"$f":"IF($E87=1,Staging!CR83*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37006.285000000003},{"$f":"IF($E87=1,Staging!CS83*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25255.370999999999},{"$f":"IF($E87=1,Staging!CT83*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21386.190999999999},{"$f":"IF($E87=1,Staging!CU83*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23526.151999999998},{"$f":"IF($E87=1,Staging!CV83*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21336.905999999999},{"$f":"IF($E87=1,Staging!CW83*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22202.723000000002},{"$f":"IF($E87=1,Staging!CX83*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":33291.93},{"$f":"IF($E87=1,Staging!CY83*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":42646.766000000003},{"$f":"IF($E87=1,Staging!CZ83*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57280.851999999999},{"$f":"IF($E87=1,Staging!DA83*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":57580.25},{"$f":"IF($E87=1,Staging!DB83*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":47039.538999999997},{"$f":"IF($E87=1,Staging!DC83*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":43879.773000000001},{"$f":"IF($E87=1,Staging!DD83*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":38080.050999999999},{"$f":"IF($E87=1,Staging!DE83*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25630.254000000001},{"$f":"IF($E87=1,Staging!DF83*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21718.383000000002},{"$f":"IF($E87=1,Staging!DG83*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23874.059000000001},{"$f":"IF($E87=1,Staging!DH83*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21659.258000000002},{"$f":"IF($E87=1,Staging!DI83*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B87,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B87,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22556.596000000001},3042606.8489999995,{"$f":"IF(VLOOKUP($B87,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D87=1,$CA87=0),0,(AP87+F87)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":67324.063167385932},{"$f":"IF(OR($D87=1,$CA87=0),0,(AQ87+G87)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":80863.5152806322},{"$f":"IF(OR($D87=1,$CA87=0),0,(AR87+H87)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":111119.50358230276},{"$f":"IF(OR($D87=1,$CA87=0),0,(AS87+I87)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":109868.14291781766},{"$f":"IF(OR($D87=1,$CA87=0),0,(AT87+J87)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":94137.533278225834},{"$f":"IF(OR($D87=1,$CA87=0),0,(AU87+K87)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":88181.109514751486},{"$f":"IF(OR($D87=1,$CA87=0),0,(AV87+L87)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":73607.989648251998},{"$f":"IF(OR($D87=1,$CA87=0),0,(AW87+M87)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":49696.049757785586},{"$f":"IF(OR($D87=1,$CA87=0),0,(AX87+N87)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":47388.501772939431},{"$f":"IF(OR($D87=1,$CA87=0),0,(AY87+O87)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":49746.227340418292},{"$f":"IF(OR($D87=1,$CA87=0),0,(AZ87+P87)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":48609.122915743515},{"$f":"IF(OR($D87=1,$CA87=0),0,(BA87+Q87)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":45973.292503015888},{"$f":"IF(OR($D87=1,$CA87=0),0,(BB87+R87)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":68713.330132171919},{"$f":"IF(OR($D87=1,$CA87=0),0,(BC87+S87)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":82247.036004859925},{"$f":"IF(OR($D87=1,$CA87=0),0,(BD87+T87)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":112497.29890455987},{"$f":"IF(OR($D87=1,$CA87=0),0,(BE87+U87)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":111240.20676018277},{"$f":"IF(OR($D87=1,$CA87=0),0,(BF87+V87)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":95503.857826228559},{"$f":"IF(OR($D87=1,$CA87=0),0,(BG87+W87)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":89541.695636666322},{"$f":"IF(OR($D87=1,$CA87=0),0,(BH87+X87)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":75831.125723972218},{"$f":"IF(OR($D87=1,$CA87=0),0,(BI87+Y87)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":50463.35347341001},{"$f":"IF(OR($D87=1,$CA87=0),0,(BJ87+Z87)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":48150.080086593276},{"$f":"IF(OR($D87=1,$CA87=0),0,(BK87+AA87)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":50506.6621365721},{"$f":"IF(OR($D87=1,$CA87=0),0,(BL87+AB87)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":49368.422008867667},{"$f":"IF(OR($D87=1,$CA87=0),0,(BM87+AC87)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":46731.442000718591},{"$f":"IF(OR($D87=1,$CA87=0),0,(BN87+AD87)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":70052.17552919421},{"$f":"IF(OR($D87=1,$CA87=0),0,(BO87+AE87)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":83584.735279558707},{"$f":"IF(OR($D87=1,$CA87=0),0,(BP87+AF87)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":113833.93280646249},{"$f":"IF(OR($D87=1,$CA87=0),0,(BQ87+AG87)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":112575.56603513773},{"$f":"IF(OR($D87=1,$CA87=0),0,(BR87+AH87)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":96601.166626317674},{"$f":"IF(OR($D87=1,$CA87=0),0,(BS87+AI87)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":90874.821709639436},{"$f":"IF(OR($D87=1,$CA87=0),0,(BT87+AJ87)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":78031.434863416027},{"$f":"IF(OR($D87=1,$CA87=0),0,(BU87+AK87)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":51212.416478601008},{"$f":"IF(OR($D87=1,$CA87=0),0,(BV87+AL87)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":48898.003915656678},{"$f":"IF(OR($D87=1,$CA87=0),0,(BW87+AM87)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":51253.557928642294},{"$f":"IF(OR($D87=1,$CA87=0),0,(BX87+AN87)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":50114.266320533505},{"$f":"IF(OR($D87=1,$CA87=0),0,(BY87+AO87)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":47476.262616763648}]
[null,10256,"Midstate Elec Coop",{"$f":"+Staging!D86","v":0},{"$f":"+Staging!E86","v":0},{"$f":"IF($E90=1,Staging!AP86*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25020.067999999999},{"$f":"IF($E90=1,Staging!AQ86*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27309.377},{"$f":"IF($E90=1,Staging!AR86*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35853.108999999997},{"$f":"IF($E90=1,Staging!AS86*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":34336.957000000002},{"$f":"IF($E90=1,Staging!AT86*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29083.221000000001},{"$f":"IF($E90=1,Staging!AU86*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30927.578000000001},{"$f":"IF($E90=1,Staging!AV86*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28374.476999999999},{"$f":"IF($E90=1,Staging!AW86*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26209.469000000001},{"$f":"IF($E90=1,Staging!AX86*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24736.298999999999},{"$f":"IF($E90=1,Staging!AY86*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26335.66},{"$f":"IF($E90=1,Staging!AZ86*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26647.815999999999},{"$f":"IF($E90=1,Staging!BA86*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21569.447},{"$f":"IF($E90=1,Staging!BB86*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25849.74},{"$f":"IF($E90=1,Staging!BC86*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28112.228999999999},{"$f":"IF($E90=1,Staging!BD86*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":36653.112999999998},{"$f":"IF($E90=1,Staging!BE86*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35132.637000000002},{"$f":"IF($E90=1,Staging!BF86*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29884.482},{"$f":"IF($E90=1,Staging!BG86*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31746.605},{"$f":"IF($E90=1,Staging!BH86*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29188.34},{"$f":"IF($E90=1,Staging!BI86*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26719.838},{"$f":"IF($E90=1,Staging!BJ86*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25257.835999999999},{"$f":"IF($E90=1,Staging!BK86*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26838},{"$f":"IF($E90=1,Staging!BL86*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27165.035},{"$f":"IF($E90=1,Staging!BM86*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22072.905999999999},{"$f":"IF($E90=1,Staging!BN86*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26662.623},{"$f":"IF($E90=1,Staging!BO86*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28899.243999999999},{"$f":"IF($E90=1,Staging!BP86*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":37437.144999999997},{"$f":"IF($E90=1,Staging!BQ86*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":35913.875},{"$f":"IF($E90=1,Staging!BR86*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":31767.002},{"$f":"IF($E90=1,Staging!BS86*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":32552.974999999999},{"$f":"IF($E90=1,Staging!BT86*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29990.203000000001},{"$f":"IF($E90=1,Staging!BU86*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27228.197},{"$f":"IF($E90=1,Staging!BV86*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25778.030999999999},{"$f":"IF($E90=1,Staging!BW86*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27340.51},{"$f":"IF($E90=1,Staging!BX86*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27683.300999999999},{"$f":"IF($E90=1,Staging!BY86*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22578.938999999998},{"$f":"IF($E90=1,Staging!BZ86*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16954.092000000001},{"$f":"IF($E90=1,Staging!CA86*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20507.945},{"$f":"IF($E90=1,Staging!CB86*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26448.585999999999},{"$f":"IF($E90=1,Staging!CC86*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26240.296999999999},{"$f":"IF($E90=1,Staging!CD86*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20205.949000000001},{"$f":"IF($E90=1,Staging!CE86*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21543.638999999999},{"$f":"IF($E90=1,Staging!CF86*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19250.615000000002},{"$f":"IF($E90=1,Staging!CG86*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18402.923999999999},{"$f":"IF($E90=1,Staging!CH86*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15465.763999999999},{"$f":"IF($E90=1,Staging!CI86*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18661.623},{"$f":"IF($E90=1,Staging!CJ86*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16986.925999999999},{"$f":"IF($E90=1,Staging!CK86*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15030.808999999999},{"$f":"IF($E90=1,Staging!CL86*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17538.752},{"$f":"IF($E90=1,Staging!CM86*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21106.271000000001},{"$f":"IF($E90=1,Staging!CN86*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27058.157999999999},{"$f":"IF($E90=1,Staging!CO86*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26851.846000000001},{"$f":"IF($E90=1,Staging!CP86*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20775.794999999998},{"$f":"IF($E90=1,Staging!CQ86*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22126.682000000001},{"$f":"IF($E90=1,Staging!CR86*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19825.713},{"$f":"IF($E90=1,Staging!CS86*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18767.094000000001},{"$f":"IF($E90=1,Staging!CT86*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15806.352000000001},{"$f":"IF($E90=1,Staging!CU86*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19031.509999999998},{"$f":"IF($E90=1,Staging!CV86*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17340.796999999999},{"$f":"IF($E90=1,Staging!CW86*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15386.046},{"$f":"IF($E90=1,Staging!CX86*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18112.346000000001},{"$f":"IF($E90=1,Staging!CY86*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21692.671999999999},{"$f":"IF($E90=1,Staging!CZ86*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27656.103999999999},{"$f":"IF($E90=1,Staging!DA86*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27452.418000000001},{"$f":"IF($E90=1,Staging!DB86*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22098.186000000002},{"$f":"IF($E90=1,Staging!DC86*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22701.361000000001},{"$f":"IF($E90=1,Staging!DD86*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20393.715},{"$f":"IF($E90=1,Staging!DE86*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19130.123},{"$f":"IF($E90=1,Staging!DF86*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16146.873},{"$f":"IF($E90=1,Staging!DG86*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19402.355},{"$f":"IF($E90=1,Staging!DH86*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17696.870999999999},{"$f":"IF($E90=1,Staging!DI86*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B90,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B90,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15743.486999999999},1760396.9799999995,{"$f":"IF(VLOOKUP($B90,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D90=1,$CA90=0),0,(AP90+F90)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":36445.09226230553},{"$f":"IF(OR($D90=1,$CA90=0),0,(AQ90+G90)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41518.560753243706},{"$f":"IF(OR($D90=1,$CA90=0),0,(AR90+H90)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":54094.97229659911},{"$f":"IF(OR($D90=1,$CA90=0),0,(AS90+I90)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":52597.684171097564},{"$f":"IF(OR($D90=1,$CA90=0),0,(AT90+J90)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":42796.528821123793},{"$f":"IF(OR($D90=1,$CA90=0),0,(AU90+K90)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":45559.419049254451},{"$f":"IF(OR($D90=1,$CA90=0),0,(AV90+L90)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41351.652348511299},{"$f":"IF(OR($D90=1,$CA90=0),0,(AW90+M90)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":38735.802668290038},{"$f":"IF(OR($D90=1,$CA90=0),0,(AX90+N90)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":34906.425647827593},{"$f":"IF(OR($D90=1,$CA90=0),0,(AY90+O90)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":39069.992835784484},{"$f":"IF(OR($D90=1,$CA90=0),0,(AZ90+P90)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":37886.933247309724},{"$f":"IF(OR($D90=1,$CA90=0),0,(BA90+Q90)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":31779.068520823323},{"$f":"IF(OR($D90=1,$CA90=0),0,(BB90+R90)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":37673.120654762482},{"$f":"IF(OR($D90=1,$CA90=0),0,(BC90+S90)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":42735.167863092065},{"$f":"IF(OR($D90=1,$CA90=0),0,(BD90+T90)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":55318.871175593515},{"$f":"IF(OR($D90=1,$CA90=0),0,(BE90+U90)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":53819.545209869801},{"$f":"IF(OR($D90=1,$CA90=0),0,(BF90+V90)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":43987.026048858505},{"$f":"IF(OR($D90=1,$CA90=0),0,(BG90+W90)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":46776.800659945657},{"$f":"IF(OR($D90=1,$CA90=0),0,(BH90+X90)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":42557.651748945849},{"$f":"IF(OR($D90=1,$CA90=0),0,(BI90+Y90)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":39495.142570315111},{"$f":"IF(OR($D90=1,$CA90=0),0,(BJ90+Z90)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":35654.986790364819},{"$f":"IF(OR($D90=1,$CA90=0),0,(BK90+AA90)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":39827.32528719445},{"$f":"IF(OR($D90=1,$CA90=0),0,(BL90+AB90)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":38643.278470627389},{"$f":"IF(OR($D90=1,$CA90=0),0,(BM90+AC90)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":32524.652350142896},{"$f":"IF(OR($D90=1,$CA90=0),0,(BN90+AD90)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":38876.963261370081},{"$f":"IF(OR($D90=1,$CA90=0),0,(BO90+AE90)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":43927.669936618411},{"$f":"IF(OR($D90=1,$CA90=0),0,(BP90+AF90)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":56518.807415281844},{"$f":"IF(OR($D90=1,$CA90=0),0,(BQ90+AG90)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":55019.335579444232},{"$f":"IF(OR($D90=1,$CA90=0),0,(BR90+AH90)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":46769.76850487139},{"$f":"IF(OR($D90=1,$CA90=0),0,(BS90+AI90)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":47975.930272635102},{"$f":"IF(OR($D90=1,$CA90=0),0,(BT90+AJ90)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":43747.070579767082},{"$f":"IF(OR($D90=1,$CA90=0),0,(BU90+AK90)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":40251.746539430053},{"$f":"IF(OR($D90=1,$CA90=0),0,(BV90+AL90)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":36402.324534149149},{"$f":"IF(OR($D90=1,$CA90=0),0,(BW90+AM90)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":40585.637152226314},{"$f":"IF(OR($D90=1,$CA90=0),0,(BX90+AN90)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":39402.445586029447},{"$f":"IF(OR($D90=1,$CA90=0),0,(BY90+AO90)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":33274.384794963757}]
[null,10278,"Northern Lights",{"$f":"+Staging!D91","v":0},{"$f":"+Staging!E91","v":0},{"$f":"IF($E95=1,Staging!AP91*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18531.684000000001},{"$f":"IF($E95=1,Staging!AQ91*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22665.428},{"$f":"IF($E95=1,Staging!AR91*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29481.511999999999},{"$f":"IF($E95=1,Staging!AS91*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29187.041000000001},{"$f":"IF($E95=1,Staging!AT91*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26021.488000000001},{"$f":"IF($E95=1,Staging!AU91*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24859.811000000002},{"$f":"IF($E95=1,Staging!AV91*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20289.184000000001},{"$f":"IF($E95=1,Staging!AW91*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15174.508},{"$f":"IF($E95=1,Staging!AX91*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15337.933999999999},{"$f":"IF($E95=1,Staging!AY91*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17214.153999999999},{"$f":"IF($E95=1,Staging!AZ91*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17208.884999999998},{"$f":"IF($E95=1,Staging!BA91*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15170.665000000001},{"$f":"IF($E95=1,Staging!BB91*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18706.93},{"$f":"IF($E95=1,Staging!BC91*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":23037.855},{"$f":"IF($E95=1,Staging!BD91*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":29895.238000000001},{"$f":"IF($E95=1,Staging!BE91*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28366.331999999999},{"$f":"IF($E95=1,Staging!BF91*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26405.91},{"$f":"IF($E95=1,Staging!BG91*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26311.063999999998},{"$f":"IF($E95=1,Staging!BH91*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20663.215},{"$f":"IF($E95=1,Staging!BI91*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15349.213},{"$f":"IF($E95=1,Staging!BJ91*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15713.728999999999},{"$f":"IF($E95=1,Staging!BK91*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17606.118999999999},{"$f":"IF($E95=1,Staging!BL91*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17510.203000000001},{"$f":"IF($E95=1,Staging!BM91*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15448.503000000001},{"$f":"IF($E95=1,Staging!BN91*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18284.228999999999},{"$f":"IF($E95=1,Staging!BO91*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24189.743999999999},{"$f":"IF($E95=1,Staging!BP91*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":30047.793000000001},{"$f":"IF($E95=1,Staging!BQ91*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28537.353999999999},{"$f":"IF($E95=1,Staging!BR91*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26728.048999999999},{"$f":"IF($E95=1,Staging!BS91*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":26444.928},{"$f":"IF($E95=1,Staging!BT91*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20002.23},{"$f":"IF($E95=1,Staging!BU91*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16225.487999999999},{"$f":"IF($E95=1,Staging!BV91*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15894.493},{"$f":"IF($E95=1,Staging!BW91*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17108.511999999999},{"$f":"IF($E95=1,Staging!BX91*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18375.543000000001},{"$f":"IF($E95=1,Staging!BY91*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15653.495999999999},{"$f":"IF($E95=1,Staging!BZ91*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10978.695},{"$f":"IF($E95=1,Staging!CA91*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17089.490000000002},{"$f":"IF($E95=1,Staging!CB91*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19650.627},{"$f":"IF($E95=1,Staging!CC91*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19769.131000000001},{"$f":"IF($E95=1,Staging!CD91*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17187.511999999999},{"$f":"IF($E95=1,Staging!CE91*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17445.317999999999},{"$f":"IF($E95=1,Staging!CF91*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12762.841},{"$f":"IF($E95=1,Staging!CG91*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10495.800999999999},{"$f":"IF($E95=1,Staging!CH91*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8355.1650000000009},{"$f":"IF($E95=1,Staging!CI91*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9845.3439999999991},{"$f":"IF($E95=1,Staging!CJ91*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9962.0650000000005},{"$f":"IF($E95=1,Staging!CK91*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9316.4490000000005},{"$f":"IF($E95=1,Staging!CL91*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11082.519},{"$f":"IF($E95=1,Staging!CM91*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17370.300999999999},{"$f":"IF($E95=1,Staging!CN91*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19926.393},{"$f":"IF($E95=1,Staging!CO91*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21180.289000000001},{"$f":"IF($E95=1,Staging!CP91*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17441.428},{"$f":"IF($E95=1,Staging!CQ91*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16727.844000000001},{"$f":"IF($E95=1,Staging!CR91*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12998.124},{"$f":"IF($E95=1,Staging!CS91*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10616.638999999999},{"$f":"IF($E95=1,Staging!CT91*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8559.8760000000002},{"$f":"IF($E95=1,Staging!CU91*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10069.521000000001},{"$f":"IF($E95=1,Staging!CV91*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10136.495999999999},{"$f":"IF($E95=1,Staging!CW91*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9487.0720000000001},{"$f":"IF($E95=1,Staging!CX91*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11972.518},{"$f":"IF($E95=1,Staging!CY91*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16495.848000000002},{"$f":"IF($E95=1,Staging!CZ91*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20028.076000000001},{"$f":"IF($E95=1,Staging!DA91*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21307.986000000001},{"$f":"IF($E95=1,Staging!DB91*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17389.418000000001},{"$f":"IF($E95=1,Staging!DC91*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16812.947},{"$f":"IF($E95=1,Staging!DD91*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13934.489},{"$f":"IF($E95=1,Staging!DE91*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10166.007},{"$f":"IF($E95=1,Staging!DF91*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8658.3449999999993},{"$f":"IF($E95=1,Staging!DG91*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10824.198},{"$f":"IF($E95=1,Staging!DH91*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9592.2469999999994},{"$f":"IF($E95=1,Staging!DI91*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B95,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B95,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9612.9590000000007},1258898.4419999996,{"$f":"IF(VLOOKUP($B95,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D95=1,$CA95=0),0,(AP95+F95)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25623.109202199721},{"$f":"IF(OR($D95=1,$CA95=0),0,(AQ95+G95)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":34518.181052113752},{"$f":"IF(OR($D95=1,$CA95=0),0,(AR95+H95)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":42660.182810076949},{"$f":"IF(OR($D95=1,$CA95=0),0,(AS95+I95)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":42507.395153334779},{"$f":"IF(OR($D95=1,$CA95=0),0,(AT95+J95)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":37517.272330451866},{"$f":"IF(OR($D95=1,$CA95=0),0,(AU95+K95)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":36732.464201159404},{"$f":"IF(OR($D95=1,$CA95=0),0,(AV95+L95)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":28698.230067761422},{"$f":"IF(OR($D95=1,$CA95=0),0,(AW95+M95)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22288.874390979876},{"$f":"IF(OR($D95=1,$CA95=0),0,(AX95+N95)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20572.113391547056},{"$f":"IF(OR($D95=1,$CA95=0),0,(AY95+O95)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23495.071757997583},{"$f":"IF(OR($D95=1,$CA95=0),0,(AZ95+P95)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23591.842686178596},{"$f":"IF(OR($D95=1,$CA95=0),0,(BA95+Q95)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21261.536358740552},{"$f":"IF(OR($D95=1,$CA95=0),0,(BB95+R95)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25865.418563426763},{"$f":"IF(OR($D95=1,$CA95=0),0,(BC95+S95)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":35085.370941780246},{"$f":"IF(OR($D95=1,$CA95=0),0,(BD95+T95)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":43258.85112301333},{"$f":"IF(OR($D95=1,$CA95=0),0,(BE95+U95)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":43020.066956205541},{"$f":"IF(OR($D95=1,$CA95=0),0,(BF95+V95)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":38071.524930254593},{"$f":"IF(OR($D95=1,$CA95=0),0,(BG95+W95)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":37369.585786323754},{"$f":"IF(OR($D95=1,$CA95=0),0,(BH95+X95)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":29227.281868838905},{"$f":"IF(OR($D95=1,$CA95=0),0,(BI95+Y95)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22545.486837839529},{"$f":"IF(OR($D95=1,$CA95=0),0,(BJ95+Z95)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21076.151941188597},{"$f":"IF(OR($D95=1,$CA95=0),0,(BK95+AA95)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24030.052137275725},{"$f":"IF(OR($D95=1,$CA95=0),0,(BL95+AB95)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24004.923405332946},{"$f":"IF(OR($D95=1,$CA95=0),0,(BM95+AC95)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21650.923603679956},{"$f":"IF(OR($D95=1,$CA95=0),0,(BN95+AD95)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":26271.161494887234},{"$f":"IF(OR($D95=1,$CA95=0),0,(BO95+AE95)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":35326.261542494707},{"$f":"IF(OR($D95=1,$CA95=0),0,(BP95+AF95)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":43479.599492166737},{"$f":"IF(OR($D95=1,$CA95=0),0,(BQ95+AG95)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":43279.437042837497},{"$f":"IF(OR($D95=1,$CA95=0),0,(BR95+AH95)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":38306.071049288883},{"$f":"IF(OR($D95=1,$CA95=0),0,(BS95+AI95)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":37559.709246028498},{"$f":"IF(OR($D95=1,$CA95=0),0,(BT95+AJ95)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":29466.387297207064},{"$f":"IF(OR($D95=1,$CA95=0),0,(BU95+AK95)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22915.061795523125},{"$f":"IF(OR($D95=1,$CA95=0),0,(BV95+AL95)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21318.602831157099},{"$f":"IF(OR($D95=1,$CA95=0),0,(BW95+AM95)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24253.259459777732},{"$f":"IF(OR($D95=1,$CA95=0),0,(BX95+AN95)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24283.718528799287},{"$f":"IF(OR($D95=1,$CA95=0),0,(BY95+AO95)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21938.21826610445}]
[null,10285,"Okanogan County Elec Coop",{"$f":"+Staging!D94","v":0},{"$f":"+Staging!E94","v":0},{"$f":"IF($E98=1,Staging!AP94*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2792.1970000000001},{"$f":"IF($E98=1,Staging!AQ94*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4169.6490000000003},{"$f":"IF($E98=1,Staging!AR94*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5578.924},{"$f":"IF($E98=1,Staging!AS94*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5555.951},{"$f":"IF($E98=1,Staging!AT94*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4418.5680000000002},{"$f":"IF($E98=1,Staging!AU94*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4028.549},{"$f":"IF($E98=1,Staging!AV94*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3074.8009999999999},{"$f":"IF($E98=1,Staging!AW94*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2302.7919999999999},{"$f":"IF($E98=1,Staging!AX94*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2479.9679999999998},{"$f":"IF($E98=1,Staging!AY94*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2818.0210000000002},{"$f":"IF($E98=1,Staging!AZ94*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2883.5059999999999},{"$f":"IF($E98=1,Staging!BA94*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2270.8829999999998},{"$f":"IF($E98=1,Staging!BB94*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2833.337},{"$f":"IF($E98=1,Staging!BC94*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4191.7299999999996},{"$f":"IF($E98=1,Staging!BD94*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5554.3140000000003},{"$f":"IF($E98=1,Staging!BE94*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5539.5529999999999},{"$f":"IF($E98=1,Staging!BF94*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4425.3959999999997},{"$f":"IF($E98=1,Staging!BG94*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4057},{"$f":"IF($E98=1,Staging!BH94*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3112.9569999999999},{"$f":"IF($E98=1,Staging!BI94*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2342.2919999999999},{"$f":"IF($E98=1,Staging!BJ94*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2525.297},{"$f":"IF($E98=1,Staging!BK94*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2867.0250000000001},{"$f":"IF($E98=1,Staging!BL94*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2935.123},{"$f":"IF($E98=1,Staging!BM94*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2313.6280000000002},{"$f":"IF($E98=1,Staging!BN94*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2869.886},{"$f":"IF($E98=1,Staging!BO94*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4211.1289999999999},{"$f":"IF($E98=1,Staging!BP94*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5530.9319999999998},{"$f":"IF($E98=1,Staging!BQ94*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5525.6139999999996},{"$f":"IF($E98=1,Staging!BR94*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4515.9690000000001},{"$f":"IF($E98=1,Staging!BS94*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4082.444},{"$f":"IF($E98=1,Staging!BT94*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3147.0410000000002},{"$f":"IF($E98=1,Staging!BU94*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2377.4499999999998},{"$f":"IF($E98=1,Staging!BV94*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2565.6790000000001},{"$f":"IF($E98=1,Staging!BW94*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2910.8040000000001},{"$f":"IF($E98=1,Staging!BX94*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2981.0459999999998},{"$f":"IF($E98=1,Staging!BY94*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2351.502},{"$f":"IF($E98=1,Staging!BZ94*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1709.722},{"$f":"IF($E98=1,Staging!CA94*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3042.41},{"$f":"IF($E98=1,Staging!CB94*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4056.645},{"$f":"IF($E98=1,Staging!CC94*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4124.8249999999998},{"$f":"IF($E98=1,Staging!CD94*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3063.9189999999999},{"$f":"IF($E98=1,Staging!CE94*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2766.4},{"$f":"IF($E98=1,Staging!CF94*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1993.057},{"$f":"IF($E98=1,Staging!CG94*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1596.1130000000001},{"$f":"IF($E98=1,Staging!CH94*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1486.365},{"$f":"IF($E98=1,Staging!CI94*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1858.9780000000001},{"$f":"IF($E98=1,Staging!CJ94*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1706.173},{"$f":"IF($E98=1,Staging!CK94*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1520.241},{"$f":"IF($E98=1,Staging!CL94*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1734.913},{"$f":"IF($E98=1,Staging!CM94*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3058.5210000000002},{"$f":"IF($E98=1,Staging!CN94*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4038.75},{"$f":"IF($E98=1,Staging!CO94*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4112.6490000000003},{"$f":"IF($E98=1,Staging!CP94*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3068.6529999999998},{"$f":"IF($E98=1,Staging!CQ94*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2785.9360000000001},{"$f":"IF($E98=1,Staging!CR94*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2017.79},{"$f":"IF($E98=1,Staging!CS94*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1623.491},{"$f":"IF($E98=1,Staging!CT94*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1513.5340000000001},{"$f":"IF($E98=1,Staging!CU94*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1891.3040000000001},{"$f":"IF($E98=1,Staging!CV94*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1736.7149999999999},{"$f":"IF($E98=1,Staging!CW94*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1548.857},{"$f":"IF($E98=1,Staging!CX94*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1757.2919999999999},{"$f":"IF($E98=1,Staging!CY94*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3072.6759999999999},{"$f":"IF($E98=1,Staging!CZ94*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4021.748},{"$f":"IF($E98=1,Staging!DA94*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4102.3019999999997},{"$f":"IF($E98=1,Staging!DB94*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3131.4580000000001},{"$f":"IF($E98=1,Staging!DC94*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2803.4090000000001},{"$f":"IF($E98=1,Staging!DD94*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2039.883},{"$f":"IF($E98=1,Staging!DE94*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1647.86},{"$f":"IF($E98=1,Staging!DF94*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1537.7370000000001},{"$f":"IF($E98=1,Staging!DG94*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1920.184},{"$f":"IF($E98=1,Staging!DH94*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1763.8869999999999},{"$f":"IF($E98=1,Staging!DI94*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B98,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B98,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1574.212},215569.56599999999,{"$f":"IF(VLOOKUP($B98,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D98=1,$CA98=0),0,(AP98+F98)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3908.9014124982186},{"$f":"IF(OR($D98=1,$CA98=0),0,(AQ98+G98)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6262.0468320555055},{"$f":"IF(OR($D98=1,$CA98=0),0,(AR98+H98)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8366.3187352602399},{"$f":"IF(OR($D98=1,$CA98=0),0,(AS98+I98)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8405.570820016721},{"$f":"IF(OR($D98=1,$CA98=0),0,(AT98+J98)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6496.8525651615582},{"$f":"IF(OR($D98=1,$CA98=0),0,(AU98+K98)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5899.8808605737595},{"$f":"IF(OR($D98=1,$CA98=0),0,(AV98+L98)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4400.2918076803244},{"$f":"IF(OR($D98=1,$CA98=0),0,(AW98+M98)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3385.3197406919953},{"$f":"IF(OR($D98=1,$CA98=0),0,(AX98+N98)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3443.8657528352455},{"$f":"IF(OR($D98=1,$CA98=0),0,(AY98+O98)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4060.9189097699791},{"$f":"IF(OR($D98=1,$CA98=0),0,(AZ98+P98)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3985.1011815213492},{"$f":"IF(OR($D98=1,$CA98=0),0,(BA98+Q98)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3291.736248154597},{"$f":"IF(OR($D98=1,$CA98=0),0,(BB98+R98)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3966.4949275286799},{"$f":"IF(OR($D98=1,$CA98=0),0,(BC98+S98)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6295.2079712821624},{"$f":"IF(OR($D98=1,$CA98=0),0,(BD98+T98)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8329.4127281689907},{"$f":"IF(OR($D98=1,$CA98=0),0,(BE98+U98)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8380.7607448108538},{"$f":"IF(OR($D98=1,$CA98=0),0,(BF98+V98)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6506.8915547860497},{"$f":"IF(OR($D98=1,$CA98=0),0,(BG98+W98)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5941.5467484054934},{"$f":"IF(OR($D98=1,$CA98=0),0,(BH98+X98)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4454.8967219248052},{"$f":"IF(OR($D98=1,$CA98=0),0,(BI98+Y98)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3443.3882018671197},{"$f":"IF(OR($D98=1,$CA98=0),0,(BJ98+Z98)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3506.8139166301289},{"$f":"IF(OR($D98=1,$CA98=0),0,(BK98+AA98)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4131.5356738384753},{"$f":"IF(OR($D98=1,$CA98=0),0,(BL98+AB98)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4056.4377451399841},{"$f":"IF(OR($D98=1,$CA98=0),0,(BM98+AC98)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3353.6971838571912},{"$f":"IF(OR($D98=1,$CA98=0),0,(BN98+AD98)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4017.6606065281676},{"$f":"IF(OR($D98=1,$CA98=0),0,(BO98+AE98)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6324.3420534357874},{"$f":"IF(OR($D98=1,$CA98=0),0,(BP98+AF98)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8294.3483312657299},{"$f":"IF(OR($D98=1,$CA98=0),0,(BQ98+AG98)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8359.6738306073912},{"$f":"IF(OR($D98=1,$CA98=0),0,(BR98+AH98)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6640.0657591300542},{"$f":"IF(OR($D98=1,$CA98=0),0,(BS98+AI98)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":5978.8104845855951},{"$f":"IF(OR($D98=1,$CA98=0),0,(BT98+AJ98)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4503.6737778091765},{"$f":"IF(OR($D98=1,$CA98=0),0,(BU98+AK98)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3495.0739772846209},{"$f":"IF(OR($D98=1,$CA98=0),0,(BV98+AL98)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3562.8914244054126},{"$f":"IF(OR($D98=1,$CA98=0),0,(BW98+AM98)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4194.6236298258464},{"$f":"IF(OR($D98=1,$CA98=0),0,(BX98+AN98)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4119.9042688039053},{"$f":"IF(OR($D98=1,$CA98=0),0,(BY98+AO98)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3408.5973114274229}]
[null,10288,"Orcas P & L",{"$f":"+Staging!D96","v":0},{"$f":"+Staging!E96","v":0},{"$f":"IF($E100=1,Staging!AP96*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10887.031000000001},{"$f":"IF($E100=1,Staging!AQ96*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13320.124},{"$f":"IF($E100=1,Staging!AR96*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15871.571},{"$f":"IF($E100=1,Staging!AS96*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17424.521000000001},{"$f":"IF($E100=1,Staging!AT96*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14594.242},{"$f":"IF($E100=1,Staging!AU96*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12916.708000000001},{"$f":"IF($E100=1,Staging!AV96*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11091.957},{"$f":"IF($E100=1,Staging!AW96*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8429.2009999999991},{"$f":"IF($E100=1,Staging!AX96*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8088.2790000000005},{"$f":"IF($E100=1,Staging!AY96*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8077.3180000000002},{"$f":"IF($E100=1,Staging!AZ96*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8034.942},{"$f":"IF($E100=1,Staging!BA96*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7917.6109999999999},{"$f":"IF($E100=1,Staging!BB96*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10913.744000000001},{"$f":"IF($E100=1,Staging!BC96*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13352.798000000001},{"$f":"IF($E100=1,Staging!BD96*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15910.5},{"$f":"IF($E100=1,Staging!BE96*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16691.313999999998},{"$f":"IF($E100=1,Staging!BF96*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14630.035},{"$f":"IF($E100=1,Staging!BG96*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13533.703},{"$f":"IF($E100=1,Staging!BH96*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11119.138999999999},{"$f":"IF($E100=1,Staging!BI96*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8449.8520000000008},{"$f":"IF($E100=1,Staging!BJ96*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8108.0910000000003},{"$f":"IF($E100=1,Staging!BK96*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8097.0990000000002},{"$f":"IF($E100=1,Staging!BL96*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8054.6170000000002},{"$f":"IF($E100=1,Staging!BM96*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7936.9949999999999},{"$f":"IF($E100=1,Staging!BN96*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10483.624},{"$f":"IF($E100=1,Staging!BO96*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14026.841},{"$f":"IF($E100=1,Staging!BP96*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15949.439},{"$f":"IF($E100=1,Staging!BQ96*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16732.143},{"$f":"IF($E100=1,Staging!BR96*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15169.096},{"$f":"IF($E100=1,Staging!BS96*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13566.793},{"$f":"IF($E100=1,Staging!BT96*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10651.56},{"$f":"IF($E100=1,Staging!BU96*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8859.0059999999994},{"$f":"IF($E100=1,Staging!BV96*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8127.9030000000002},{"$f":"IF($E100=1,Staging!BW96*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7766.643},{"$f":"IF($E100=1,Staging!BX96*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8422.8430000000008},{"$f":"IF($E100=1,Staging!BY96*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7956.3779999999997},{"$f":"IF($E100=1,Staging!BZ96*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6295.5559999999996},{"$f":"IF($E100=1,Staging!CA96*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10057.657999999999},{"$f":"IF($E100=1,Staging!CB96*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10489.784},{"$f":"IF($E100=1,Staging!CC96*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11832.455},{"$f":"IF($E100=1,Staging!CD96*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9668.8160000000007},{"$f":"IF($E100=1,Staging!CE96*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9123.4930000000004},{"$f":"IF($E100=1,Staging!CF96*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6917.0940000000001},{"$f":"IF($E100=1,Staging!CG96*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6183.4089999999997},{"$f":"IF($E100=1,Staging!CH96*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4811.9189999999999},{"$f":"IF($E100=1,Staging!CI96*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5096.1580000000004},{"$f":"IF($E100=1,Staging!CJ96*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5075.1459999999997},{"$f":"IF($E100=1,Staging!CK96*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5083.8410000000003},{"$f":"IF($E100=1,Staging!CL96*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6311.0029999999997},{"$f":"IF($E100=1,Staging!CM96*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10082.329},{"$f":"IF($E100=1,Staging!CN96*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10515.512000000001},{"$f":"IF($E100=1,Staging!CO96*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12637.433000000001},{"$f":"IF($E100=1,Staging!CP96*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9692.5300000000007},{"$f":"IF($E100=1,Staging!CQ96*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8560.5210000000006},{"$f":"IF($E100=1,Staging!CR96*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6934.0439999999999},{"$f":"IF($E100=1,Staging!CS96*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6198.5590000000002},{"$f":"IF($E100=1,Staging!CT96*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4823.7070000000003},{"$f":"IF($E100=1,Staging!CU96*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5108.6390000000001},{"$f":"IF($E100=1,Staging!CV96*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5087.5730000000003},{"$f":"IF($E100=1,Staging!CW96*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5096.2870000000003},{"$f":"IF($E100=1,Staging!CX96*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6783.28},{"$f":"IF($E100=1,Staging!CY96*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9465.634},{"$f":"IF($E100=1,Staging!CZ96*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10541.25},{"$f":"IF($E100=1,Staging!DA96*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12668.343999999999},{"$f":"IF($E100=1,Staging!DB96*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9881.402},{"$f":"IF($E100=1,Staging!DC96*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8581.4519999999993},{"$f":"IF($E100=1,Staging!DD96*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7445.7569999999996},{"$f":"IF($E100=1,Staging!DE96*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5825.2089999999998},{"$f":"IF($E100=1,Staging!DF96*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4835.4939999999997},{"$f":"IF($E100=1,Staging!DG96*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5471.357},{"$f":"IF($E100=1,Staging!DH96*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4751.4470000000001},{"$f":"IF($E100=1,Staging!DI96*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B100,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B100,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5108.7330000000002},684206.48600000003,{"$f":"IF(VLOOKUP($B100,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D100=1,$CA100=0),0,(AP100+F100)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14919.201921374757},{"$f":"IF(OR($D100=1,$CA100=0),0,(AQ100+G100)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20298.331684971548},{"$f":"IF(OR($D100=1,$CA100=0),0,(AR100+H100)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22888.892002469831},{"$f":"IF(OR($D100=1,$CA100=0),0,(AS100+I100)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25403.085842243385},{"$f":"IF(OR($D100=1,$CA100=0),0,(AT100+J100)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21066.994250168918},{"$f":"IF(OR($D100=1,$CA100=0),0,(AU100+K100)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19136.944227704818},{"$f":"IF(OR($D100=1,$CA100=0),0,(AV100+L100)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15636.799527413188},{"$f":"IF(OR($D100=1,$CA100=0),0,(AW100+M100)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12687.756458809141},{"$f":"IF(OR($D100=1,$CA100=0),0,(AX100+N100)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11200.912807117742},{"$f":"IF(OR($D100=1,$CA100=0),0,(AY100+O100)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11438.193122513174},{"$f":"IF(OR($D100=1,$CA100=0),0,(AZ100+P100)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11383.154939299429},{"$f":"IF(OR($D100=1,$CA100=0),0,(BA100+Q100)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11288.829072075217},{"$f":"IF(OR($D100=1,$CA100=0),0,(BB100+R100)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14955.808373767821},{"$f":"IF(OR($D100=1,$CA100=0),0,(BC100+S100)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20348.122885457324},{"$f":"IF(OR($D100=1,$CA100=0),0,(BD100+T100)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22945.032026008215},{"$f":"IF(OR($D100=1,$CA100=0),0,(BE100+U100)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25465.402770485849},{"$f":"IF(OR($D100=1,$CA100=0),0,(BF100+V100)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21118.66266009667},{"$f":"IF(OR($D100=1,$CA100=0),0,(BG100+W100)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19183.851020343114},{"$f":"IF(OR($D100=1,$CA100=0),0,(BH100+X100)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15675.118217095602},{"$f":"IF(OR($D100=1,$CA100=0),0,(BI100+Y100)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12718.841553736183},{"$f":"IF(OR($D100=1,$CA100=0),0,(BJ100+Z100)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11228.350280922788},{"$f":"IF(OR($D100=1,$CA100=0),0,(BK100+AA100)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11466.205394028948},{"$f":"IF(OR($D100=1,$CA100=0),0,(BL100+AB100)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11411.028286897203},{"$f":"IF(OR($D100=1,$CA100=0),0,(BM100+AC100)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11316.466249012388},{"$f":"IF(OR($D100=1,$CA100=0),0,(BN100+AD100)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14992.412221337419},{"$f":"IF(OR($D100=1,$CA100=0),0,(BO100+AE100)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20397.916690766557},{"$f":"IF(OR($D100=1,$CA100=0),0,(BP100+AF100)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23001.189415036348},{"$f":"IF(OR($D100=1,$CA100=0),0,(BQ100+AG100)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25527.692782219208},{"$f":"IF(OR($D100=1,$CA100=0),0,(BR100+AH100)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21750.70831260709},{"$f":"IF(OR($D100=1,$CA100=0),0,(BS100+AI100)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19230.75607643243},{"$f":"IF(OR($D100=1,$CA100=0),0,(BT100+AJ100)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15713.438643326996},{"$f":"IF(OR($D100=1,$CA100=0),0,(BU100+AK100)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12749.929253486687},{"$f":"IF(OR($D100=1,$CA100=0),0,(BV100+AL100)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11255.786886453348},{"$f":"IF(OR($D100=1,$CA100=0),0,(BW100+AM100)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11494.21766554472},{"$f":"IF(OR($D100=1,$CA100=0),0,(BX100+AN100)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11438.899897946001},{"$f":"IF(OR($D100=1,$CA100=0),0,(BY100+AO100)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11344.102557675074}]
[null,10304,"Parkland L & W",{"$f":"+Staging!D99","v":0},{"$f":"+Staging!E99","v":0},{"$f":"IF($E103=1,Staging!AP99*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5816.7049999999999},{"$f":"IF($E103=1,Staging!AQ99*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6859.2460000000001},{"$f":"IF($E103=1,Staging!AR99*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7767.3159999999998},{"$f":"IF($E103=1,Staging!AS99*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8037.1210000000001},{"$f":"IF($E103=1,Staging!AT99*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7016.2709999999997},{"$f":"IF($E103=1,Staging!AU99*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6960.2780000000002},{"$f":"IF($E103=1,Staging!AV99*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5759.1350000000002},{"$f":"IF($E103=1,Staging!AW99*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4732.6809999999996},{"$f":"IF($E103=1,Staging!AX99*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4617.7460000000001},{"$f":"IF($E103=1,Staging!AY99*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4806.0709999999999},{"$f":"IF($E103=1,Staging!AZ99*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5029.7349999999997},{"$f":"IF($E103=1,Staging!BA99*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4417.3590000000004},{"$f":"IF($E103=1,Staging!BB99*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5830.3540000000003},{"$f":"IF($E103=1,Staging!BC99*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6872.8490000000002},{"$f":"IF($E103=1,Staging!BD99*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7780.2370000000001},{"$f":"IF($E103=1,Staging!BE99*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8050.1289999999999},{"$f":"IF($E103=1,Staging!BF99*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7028.7759999999998},{"$f":"IF($E103=1,Staging!BG99*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6974.33},{"$f":"IF($E103=1,Staging!BH99*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5771.9859999999999},{"$f":"IF($E103=1,Staging!BI99*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4744.9160000000002},{"$f":"IF($E103=1,Staging!BJ99*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4630.7830000000004},{"$f":"IF($E103=1,Staging!BK99*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4819.942},{"$f":"IF($E103=1,Staging!BL99*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5044.1850000000004},{"$f":"IF($E103=1,Staging!BM99*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4429.3490000000002},{"$f":"IF($E103=1,Staging!BN99*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5843.6469999999999},{"$f":"IF($E103=1,Staging!BO99*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6886.0959999999995},{"$f":"IF($E103=1,Staging!BP99*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7792.8220000000001},{"$f":"IF($E103=1,Staging!BQ99*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8062.799},{"$f":"IF($E103=1,Staging!BR99*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7264.9219999999996},{"$f":"IF($E103=1,Staging!BS99*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6988.0190000000002},{"$f":"IF($E103=1,Staging!BT99*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5784.5029999999997},{"$f":"IF($E103=1,Staging!BU99*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4756.8329999999996},{"$f":"IF($E103=1,Staging!BV99*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4643.4859999999999},{"$f":"IF($E103=1,Staging!BW99*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4833.4570000000003},{"$f":"IF($E103=1,Staging!BX99*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5058.2659999999996},{"$f":"IF($E103=1,Staging!BY99*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4441.0320000000002},{"$f":"IF($E103=1,Staging!BZ99*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3582.0569999999998},{"$f":"IF($E103=1,Staging!CA99*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4683.491},{"$f":"IF($E103=1,Staging!CB99*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5429.4430000000002},{"$f":"IF($E103=1,Staging!CC99*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5496.3040000000001},{"$f":"IF($E103=1,Staging!CD99*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4613.8389999999999},{"$f":"IF($E103=1,Staging!CE99*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4381.2690000000002},{"$f":"IF($E103=1,Staging!CF99*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3680.11},{"$f":"IF($E103=1,Staging!CG99*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3164.0790000000002},{"$f":"IF($E103=1,Staging!CH99*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2809.15},{"$f":"IF($E103=1,Staging!CI99*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3247.0360000000001},{"$f":"IF($E103=1,Staging!CJ99*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3042.3539999999998},{"$f":"IF($E103=1,Staging!CK99*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2874.1},{"$f":"IF($E103=1,Staging!CL99*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3590.4630000000002},{"$f":"IF($E103=1,Staging!CM99*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4692.7780000000002},{"$f":"IF($E103=1,Staging!CN99*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5438.4759999999997},{"$f":"IF($E103=1,Staging!CO99*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5505.2},{"$f":"IF($E103=1,Staging!CP99*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4622.0630000000001},{"$f":"IF($E103=1,Staging!CQ99*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4390.1149999999998},{"$f":"IF($E103=1,Staging!CR99*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3688.3209999999999},{"$f":"IF($E103=1,Staging!CS99*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3172.2579999999998},{"$f":"IF($E103=1,Staging!CT99*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2817.0810000000001},{"$f":"IF($E103=1,Staging!CU99*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3256.4070000000002},{"$f":"IF($E103=1,Staging!CV99*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3051.0949999999998},{"$f":"IF($E103=1,Staging!CW99*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2881.9009999999998},{"$f":"IF($E103=1,Staging!CX99*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3598.6489999999999},{"$f":"IF($E103=1,Staging!CY99*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4701.8239999999996},{"$f":"IF($E103=1,Staging!CZ99*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5447.2719999999999},{"$f":"IF($E103=1,Staging!DA99*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5513.8639999999996},{"$f":"IF($E103=1,Staging!DB99*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4777.3500000000004},{"$f":"IF($E103=1,Staging!DC99*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4398.732},{"$f":"IF($E103=1,Staging!DD99*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3696.32},{"$f":"IF($E103=1,Staging!DE99*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3180.2269999999999},{"$f":"IF($E103=1,Staging!DF99*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2824.808},{"$f":"IF($E103=1,Staging!DG99*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3265.538},{"$f":"IF($E103=1,Staging!DH99*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3059.6129999999998},{"$f":"IF($E103=1,Staging!DI99*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B103,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B103,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2889.502},357616.47099999996,{"$f":"IF(VLOOKUP($B103,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D103=1,$CA103=0),0,(AP103+F103)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8160.7052586984746},{"$f":"IF(OR($D103=1,$CA103=0),0,(AQ103+G103)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10022.264053039482},{"$f":"IF(OR($D103=1,$CA103=0),0,(AR103+H103)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11458.409157405671},{"$f":"IF(OR($D103=1,$CA103=0),0,(AS103+I103)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11750.727656014846},{"$f":"IF(OR($D103=1,$CA103=0),0,(AT103+J103)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10098.127799835949},{"$f":"IF(OR($D103=1,$CA103=0),0,(AU103+K103)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9847.575908899058},{"$f":"IF(OR($D103=1,$CA103=0),0,(AV103+L103)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8195.8556147759991},{"$f":"IF(OR($D103=1,$CA103=0),0,(AW103+M103)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6856.5552419222631},{"$f":"IF(OR($D103=1,$CA103=0),0,(AX103+N103)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6448.5843181268638},{"$f":"IF(OR($D103=1,$CA103=0),0,(AY103+O103)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6992.3073532196586},{"$f":"IF(OR($D103=1,$CA103=0),0,(AZ103+P103)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7008.7889395414113},{"$f":"IF(OR($D103=1,$CA103=0),0,(BA103+Q103)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6330.9878263631244},{"$f":"IF(OR($D103=1,$CA103=0),0,(BB103+R103)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8179.8550525203218},{"$f":"IF(OR($D103=1,$CA103=0),0,(BC103+S103)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10042.138856058391},{"$f":"IF(OR($D103=1,$CA103=0),0,(BD103+T103)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11477.471255504279},{"$f":"IF(OR($D103=1,$CA103=0),0,(BE103+U103)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11769.74634038908},{"$f":"IF(OR($D103=1,$CA103=0),0,(BF103+V103)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10116.126261687368},{"$f":"IF(OR($D103=1,$CA103=0),0,(BG103+W103)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9867.4576581138663},{"$f":"IF(OR($D103=1,$CA103=0),0,(BH103+X103)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8214.143212031755},{"$f":"IF(OR($D103=1,$CA103=0),0,(BI103+Y103)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6874.2801973101186},{"$f":"IF(OR($D103=1,$CA103=0),0,(BJ103+Z103)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6466.7902975807947},{"$f":"IF(OR($D103=1,$CA103=0),0,(BK103+AA103)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7012.4877888581686},{"$f":"IF(OR($D103=1,$CA103=0),0,(BL103+AB103)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7028.9250931810593},{"$f":"IF(OR($D103=1,$CA103=0),0,(BM103+AC103)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6348.1718467452656},{"$f":"IF(OR($D103=1,$CA103=0),0,(BN103+AD103)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8198.5047202373662},{"$f":"IF(OR($D103=1,$CA103=0),0,(BO103+AE103)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10061.49529920826},{"$f":"IF(OR($D103=1,$CA103=0),0,(BP103+AF103)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11496.035832321548},{"$f":"IF(OR($D103=1,$CA103=0),0,(BQ103+AG103)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11788.270108305436},{"$f":"IF(OR($D103=1,$CA103=0),0,(BR103+AH103)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10455.997549153539},{"$f":"IF(OR($D103=1,$CA103=0),0,(BS103+AI103)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9886.8253888320742},{"$f":"IF(OR($D103=1,$CA103=0),0,(BT103+AJ103)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8231.9567314173364},{"$f":"IF(OR($D103=1,$CA103=0),0,(BU103+AK103)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6891.546703768573},{"$f":"IF(OR($D103=1,$CA103=0),0,(BV103+AL103)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6484.5291453604495},{"$f":"IF(OR($D103=1,$CA103=0),0,(BW103+AM103)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7032.1507329021279},{"$f":"IF(OR($D103=1,$CA103=0),0,(BX103+AN103)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7048.5472283241043},{"$f":"IF(OR($D103=1,$CA103=0),0,(BY103+AO103)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6364.9156519622447}]
[null,10326,"U.S. Naval Base,  Bremerton",{"$f":"+Staging!D102","v":0},{"$f":"+Staging!E102","v":0},{"$f":"IF($E106=1,Staging!AP102*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13688.218999999999},{"$f":"IF($E106=1,Staging!AQ102*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11391.722},{"$f":"IF($E106=1,Staging!AR102*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10610.173000000001},{"$f":"IF($E106=1,Staging!AS102*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13046.932000000001},{"$f":"IF($E106=1,Staging!AT102*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13349.317999999999},{"$f":"IF($E106=1,Staging!AU102*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14487.166999999999},{"$f":"IF($E106=1,Staging!AV102*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12630.798000000001},{"$f":"IF($E106=1,Staging!AW102*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12263.852000000001},{"$f":"IF($E106=1,Staging!AX102*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12929.120999999999},{"$f":"IF($E106=1,Staging!AY102*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12742.37},{"$f":"IF($E106=1,Staging!AZ102*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12245.927},{"$f":"IF($E106=1,Staging!BA102*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8991.3109999999997},{"$f":"IF($E106=1,Staging!BB102*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13717.279},{"$f":"IF($E106=1,Staging!BC102*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11415.904},{"$f":"IF($E106=1,Staging!BD102*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10632.7},{"$f":"IF($E106=1,Staging!BE102*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12551.201999999999},{"$f":"IF($E106=1,Staging!BF102*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13377.657999999999},{"$f":"IF($E106=1,Staging!BG102*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15107.35},{"$f":"IF($E106=1,Staging!BH102*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12657.61},{"$f":"IF($E106=1,Staging!BI102*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12289.885},{"$f":"IF($E106=1,Staging!BJ102*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12956.567999999999},{"$f":"IF($E106=1,Staging!BK102*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12769.421},{"$f":"IF($E106=1,Staging!BL102*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12271.928},{"$f":"IF($E106=1,Staging!BM102*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9010.3989999999994},{"$f":"IF($E106=1,Staging!BN102*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13207.195},{"$f":"IF($E106=1,Staging!BO102*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11933.115},{"$f":"IF($E106=1,Staging!BP102*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10650.679},{"$f":"IF($E106=1,Staging!BQ102*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12572.422},{"$f":"IF($E106=1,Staging!BR102*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13962.573},{"$f":"IF($E106=1,Staging!BS102*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15132.887000000001},{"$f":"IF($E106=1,Staging!BT102*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12165.290999999999},{"$f":"IF($E106=1,Staging!BU102*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12821.802},{"$f":"IF($E106=1,Staging!BV102*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12978.477000000001},{"$f":"IF($E106=1,Staging!BW102*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12281.046},{"$f":"IF($E106=1,Staging!BX102*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12783.877},{"$f":"IF($E106=1,Staging!BY102*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9025.634},{"$f":"IF($E106=1,Staging!BZ102*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9028.3860000000004},{"$f":"IF($E106=1,Staging!CA102*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9162.4879999999994},{"$f":"IF($E106=1,Staging!CB102*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7659.0349999999999},{"$f":"IF($E106=1,Staging!CC102*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9287.9330000000009},{"$f":"IF($E106=1,Staging!CD102*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9198.3850000000002},{"$f":"IF($E106=1,Staging!CE102*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10629.647999999999},{"$f":"IF($E106=1,Staging!CF102*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8546.6919999999991},{"$f":"IF($E106=1,Staging!CG102*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9509.5220000000008},{"$f":"IF($E106=1,Staging!CH102*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8464.7199999999993},{"$f":"IF($E106=1,Staging!CI102*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8981.2720000000008},{"$f":"IF($E106=1,Staging!CJ102*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8678.2890000000007},{"$f":"IF($E106=1,Staging!CK102*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6437.1049999999996},{"$f":"IF($E106=1,Staging!CL102*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9047.5540000000001},{"$f":"IF($E106=1,Staging!CM102*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9181.9380000000001},{"$f":"IF($E106=1,Staging!CN102*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7675.2950000000001},{"$f":"IF($E106=1,Staging!CO102*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9831.0869999999995},{"$f":"IF($E106=1,Staging!CP102*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9217.9120000000003},{"$f":"IF($E106=1,Staging!CQ102*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10062.799000000001},{"$f":"IF($E106=1,Staging!CR102*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8564.8340000000007},{"$f":"IF($E106=1,Staging!CS102*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9529.7090000000007},{"$f":"IF($E106=1,Staging!CT102*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8482.6890000000003},{"$f":"IF($E106=1,Staging!CU102*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9000.3389999999999},{"$f":"IF($E106=1,Staging!CV102*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8696.7150000000001},{"$f":"IF($E106=1,Staging!CW102*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6450.7719999999999},{"$f":"IF($E106=1,Staging!CX102*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9596.1319999999996},{"$f":"IF($E106=1,Staging!CY102*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8699.5560000000005},{"$f":"IF($E106=1,Staging!CZ102*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7688.2719999999999},{"$f":"IF($E106=1,Staging!DA102*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9847.7080000000005},{"$f":"IF($E106=1,Staging!DB102*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9479.5490000000009},{"$f":"IF($E106=1,Staging!DC102*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10079.808999999999},{"$f":"IF($E106=1,Staging!DD102*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9093.0339999999997},{"$f":"IF($E106=1,Staging!DE102*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9034.6869999999999},{"$f":"IF($E106=1,Staging!DF102*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8497.0329999999994},{"$f":"IF($E106=1,Staging!DG102*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9525.5280000000002},{"$f":"IF($E106=1,Staging!DH102*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8220.2170000000006},{"$f":"IF($E106=1,Staging!DI102*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B106,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B106,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6461.6790000000001},764198.13399999996,{"$f":"IF(VLOOKUP($B106,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D106=1,$CA106=0),0,(AP106+F106)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19724.248564148776},{"$f":"IF(OR($D106=1,$CA106=0),0,(AQ106+G106)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17846.696153747991},{"$f":"IF(OR($D106=1,$CA106=0),0,(AR106+H106)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15862.687213258112},{"$f":"IF(OR($D106=1,$CA106=0),0,(AS106+I106)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19392.793461289959},{"$f":"IF(OR($D106=1,$CA106=0),0,(AT106+J106)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19577.595266660803},{"$f":"IF(OR($D106=1,$CA106=0),0,(AU106+K106)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21808.289671794726},{"$f":"IF(OR($D106=1,$CA106=0),0,(AV106+L106)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18387.874276317918},{"$f":"IF(OR($D106=1,$CA106=0),0,(AW106+M106)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18905.265151028263},{"$f":"IF(OR($D106=1,$CA106=0),0,(AX106+N106)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18575.726329963356},{"$f":"IF(OR($D106=1,$CA106=0),0,(AY106+O106)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18862.084124215835},{"$f":"IF(OR($D106=1,$CA106=0),0,(AZ106+P106)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18167.962923770468},{"$f":"IF(OR($D106=1,$CA106=0),0,(BA106+Q106)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13396.099995359782},{"$f":"IF(OR($D106=1,$CA106=0),0,(BB106+R106)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19766.123706131999},{"$f":"IF(OR($D106=1,$CA106=0),0,(BC106+S106)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17884.580706186658},{"$f":"IF(OR($D106=1,$CA106=0),0,(BD106+T106)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15896.364975804836},{"$f":"IF(OR($D106=1,$CA106=0),0,(BE106+U106)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19433.970510585226},{"$f":"IF(OR($D106=1,$CA106=0),0,(BF106+V106)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19619.156961554032},{"$f":"IF(OR($D106=1,$CA106=0),0,(BG106+W106)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21854.598223311132},{"$f":"IF(OR($D106=1,$CA106=0),0,(BH106+X106)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18426.906687629067},{"$f":"IF(OR($D106=1,$CA106=0),0,(BI106+Y106)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18945.396797840578},{"$f":"IF(OR($D106=1,$CA106=0),0,(BJ106+Z106)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18615.159884087723},{"$f":"IF(OR($D106=1,$CA106=0),0,(BK106+AA106)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18902.127207030429},{"$f":"IF(OR($D106=1,$CA106=0),0,(BL106+AB106)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18206.537754426699},{"$f":"IF(OR($D106=1,$CA106=0),0,(BM106+AC106)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13424.540326197892},{"$f":"IF(OR($D106=1,$CA106=0),0,(BN106+AD106)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19799.547064253878},{"$f":"IF(OR($D106=1,$CA106=0),0,(BO106+AE106)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17914.821838311847},{"$f":"IF(OR($D106=1,$CA106=0),0,(BP106+AF106)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15923.243280839932},{"$f":"IF(OR($D106=1,$CA106=0),0,(BQ106+AG106)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19466.826885466773},{"$f":"IF(OR($D106=1,$CA106=0),0,(BR106+AH106)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20354.196465497396},{"$f":"IF(OR($D106=1,$CA106=0),0,(BS106+AI106)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21891.540697930857},{"$f":"IF(OR($D106=1,$CA106=0),0,(BT106+AJ106)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18458.061244515102},{"$f":"IF(OR($D106=1,$CA106=0),0,(BU106+AK106)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18977.431785056946},{"$f":"IF(OR($D106=1,$CA106=0),0,(BV106+AL106)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18646.637439083115},{"$f":"IF(OR($D106=1,$CA106=0),0,(BW106+AM106)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18934.09186401331},{"$f":"IF(OR($D106=1,$CA106=0),0,(BX106+AN106)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18237.318953283113},{"$f":"IF(OR($D106=1,$CA106=0),0,(BY106+AO106)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13447.238757850158}]
[null,10338,"Riverside Elec Coop",{"$f":"+Staging!D105","v":0},{"$f":"+Staging!E105","v":0},{"$f":"IF($E109=1,Staging!AP105*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":883.48400000000004},{"$f":"IF($E109=1,Staging!AQ105*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":838.64499999999998},{"$f":"IF($E109=1,Staging!AR105*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1333.5630000000001},{"$f":"IF($E109=1,Staging!AS105*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1328.7809999999999},{"$f":"IF($E109=1,Staging!AT105*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1053.183},{"$f":"IF($E109=1,Staging!AU105*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":931.85},{"$f":"IF($E109=1,Staging!AV105*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1058.0070000000001},{"$f":"IF($E109=1,Staging!AW105*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1294.028},{"$f":"IF($E109=1,Staging!AX105*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1671.0550000000001},{"$f":"IF($E109=1,Staging!AY105*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1677.37},{"$f":"IF($E109=1,Staging!AZ105*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1540.415},{"$f":"IF($E109=1,Staging!BA105*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1001.528},{"$f":"IF($E109=1,Staging!BB105*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":892.55600000000004},{"$f":"IF($E109=1,Staging!BC105*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":849.202},{"$f":"IF($E109=1,Staging!BD105*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1346.279},{"$f":"IF($E109=1,Staging!BE105*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1288.933},{"$f":"IF($E109=1,Staging!BF105*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1064.3320000000001},{"$f":"IF($E109=1,Staging!BG105*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":980.11400000000003},{"$f":"IF($E109=1,Staging!BH105*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1070.0419999999999},{"$f":"IF($E109=1,Staging!BI105*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1306.73},{"$f":"IF($E109=1,Staging!BJ105*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1685.3140000000001},{"$f":"IF($E109=1,Staging!BK105*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1691.6569999999999},{"$f":"IF($E109=1,Staging!BL105*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1554.375},{"$f":"IF($E109=1,Staging!BM105*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1013.359},{"$f":"IF($E109=1,Staging!BN105*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":871.59799999999996},{"$f":"IF($E109=1,Staging!BO105*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":895.76},{"$f":"IF($E109=1,Staging!BP105*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1359.059},{"$f":"IF($E109=1,Staging!BQ105*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1301.105},{"$f":"IF($E109=1,Staging!BR105*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1108.354},{"$f":"IF($E109=1,Staging!BS105*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":992.06799999999998},{"$f":"IF($E109=1,Staging!BT105*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1040.972},{"$f":"IF($E109=1,Staging!BU105*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1369.9690000000001},{"$f":"IF($E109=1,Staging!BV105*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1699.645},{"$f":"IF($E109=1,Staging!BW105*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1643.7929999999999},{"$f":"IF($E109=1,Staging!BX105*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1625.107},{"$f":"IF($E109=1,Staging!BY105*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1025.2539999999999},{"$f":"IF($E109=1,Staging!BZ105*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":582.42700000000002},{"$f":"IF($E109=1,Staging!CA105*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":710.452},{"$f":"IF($E109=1,Staging!CB105*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1016.818},{"$f":"IF($E109=1,Staging!CC105*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1040.2929999999999},{"$f":"IF($E109=1,Staging!CD105*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":774.13},{"$f":"IF($E109=1,Staging!CE105*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":724.303},{"$f":"IF($E109=1,Staging!CF105*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":717.976},{"$f":"IF($E109=1,Staging!CG105*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":962.83900000000006},{"$f":"IF($E109=1,Staging!CH105*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1018.8390000000001},{"$f":"IF($E109=1,Staging!CI105*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1111.9680000000001},{"$f":"IF($E109=1,Staging!CJ105*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":998.79499999999996},{"$f":"IF($E109=1,Staging!CK105*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":688.29100000000005},{"$f":"IF($E109=1,Staging!CL105*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":588.40800000000002},{"$f":"IF($E109=1,Staging!CM105*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":719.39599999999996},{"$f":"IF($E109=1,Staging!CN105*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1026.5139999999999},{"$f":"IF($E109=1,Staging!CO105*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1102.6130000000001},{"$f":"IF($E109=1,Staging!CP105*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":782.32500000000005},{"$f":"IF($E109=1,Staging!CQ105*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":696.38},{"$f":"IF($E109=1,Staging!CR105*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":726.14300000000003},{"$f":"IF($E109=1,Staging!CS105*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":972.28899999999999},{"$f":"IF($E109=1,Staging!CT105*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1027.5329999999999},{"$f":"IF($E109=1,Staging!CU105*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1121.4390000000001},{"$f":"IF($E109=1,Staging!CV105*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1007.846},{"$f":"IF($E109=1,Staging!CW105*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":696.42200000000003},{"$f":"IF($E109=1,Staging!CX105*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":629.20699999999999},{"$f":"IF($E109=1,Staging!CY105*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":692.44200000000001},{"$f":"IF($E109=1,Staging!CZ105*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1036.259},{"$f":"IF($E109=1,Staging!DA105*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1113.0260000000001},{"$f":"IF($E109=1,Staging!DB105*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":802.08299999999997},{"$f":"IF($E109=1,Staging!DC105*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":704.87300000000005},{"$f":"IF($E109=1,Staging!DD105*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":775.52099999999996},{"$f":"IF($E109=1,Staging!DE105*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":931.31600000000003},{"$f":"IF($E109=1,Staging!DF105*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1036.27},{"$f":"IF($E109=1,Staging!DG105*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1193.1790000000001},{"$f":"IF($E109=1,Staging!DH105*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":960.24},{"$f":"IF($E109=1,Staging!DI105*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B109,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B109,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":704.596},75680.936999999991,{"$f":"IF(VLOOKUP($B109,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D109=1,$CA109=0),0,(AP109+F109)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1272.8131222477962},{"$f":"IF(OR($D109=1,$CA109=0),0,(AQ109+G109)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1345.0414037650951},{"$f":"IF(OR($D109=1,$CA109=0),0,(AR109+H109)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2040.775858208239},{"$f":"IF(OR($D109=1,$CA109=0),0,(AS109+I109)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2057.0065132031036},{"$f":"IF(OR($D109=1,$CA109=0),0,(AT109+J109)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1586.6092585798096},{"$f":"IF(OR($D109=1,$CA109=0),0,(AU109+K109)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1437.9953972990545},{"$f":"IF(OR($D109=1,$CA109=0),0,(AV109+L109)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1542.0407291363581},{"$f":"IF(OR($D109=1,$CA109=0),0,(AW109+M109)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1959.5800377840246},{"$f":"IF(OR($D109=1,$CA109=0),0,(AX109+N109)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2335.5663342833323},{"$f":"IF(OR($D109=1,$CA109=0),0,(AY109+O109)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2421.9110224184296},{"$f":"IF(OR($D109=1,$CA109=0),0,(AZ109+P109)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2204.7312614086572},{"$f":"IF(OR($D109=1,$CA109=0),0,(BA109+Q109)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1467.2267261952795},{"$f":"IF(OR($D109=1,$CA109=0),0,(BB109+R109)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1285.883258108156},{"$f":"IF(OR($D109=1,$CA109=0),0,(BC109+S109)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1361.9736245458616},{"$f":"IF(OR($D109=1,$CA109=0),0,(BD109+T109)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2060.2356260221218},{"$f":"IF(OR($D109=1,$CA109=0),0,(BE109+U109)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2076.5183774862376},{"$f":"IF(OR($D109=1,$CA109=0),0,(BF109+V109)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1603.4051602660384},{"$f":"IF(OR($D109=1,$CA109=0),0,(BG109+W109)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1455.6569686493224},{"$f":"IF(OR($D109=1,$CA109=0),0,(BH109+X109)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1559.581610332863},{"$f":"IF(OR($D109=1,$CA109=0),0,(BI109+Y109)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1978.8140542311576},{"$f":"IF(OR($D109=1,$CA109=0),0,(BJ109+Z109)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2355.4958385949535},{"$f":"IF(OR($D109=1,$CA109=0),0,(BK109+AA109)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2442.5394876924906},{"$f":"IF(OR($D109=1,$CA109=0),0,(BL109+AB109)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2224.7111256405542},{"$f":"IF(OR($D109=1,$CA109=0),0,(BM109+AC109)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1484.5592215147844},{"$f":"IF(OR($D109=1,$CA109=0),0,(BN109+AD109)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1303.110692214673},{"$f":"IF(OR($D109=1,$CA109=0),0,(BO109+AE109)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1378.9952775988409},{"$f":"IF(OR($D109=1,$CA109=0),0,(BP109+AF109)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2079.7935088530935},{"$f":"IF(OR($D109=1,$CA109=0),0,(BQ109+AG109)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2096.1283567864589},{"$f":"IF(OR($D109=1,$CA109=0),0,(BR109+AH109)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1658.7837070788833},{"$f":"IF(OR($D109=1,$CA109=0),0,(BS109+AI109)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1473.4105770952654},{"$f":"IF(OR($D109=1,$CA109=0),0,(BT109+AJ109)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1577.2145286250434},{"$f":"IF(OR($D109=1,$CA109=0),0,(BU109+AK109)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1998.1470539698653},{"$f":"IF(OR($D109=1,$CA109=0),0,(BV109+AL109)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2375.5251944726378},{"$f":"IF(OR($D109=1,$CA109=0),0,(BW109+AM109)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2463.2704093560756},{"$f":"IF(OR($D109=1,$CA109=0),0,(BX109+AN109)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2244.7908414385133},{"$f":"IF(OR($D109=1,$CA109=0),0,(BY109+AO109)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1501.9846222044516}]
[null,10354,"Snohomish County PUD #1",{"$f":"+Staging!D110","v":0},{"$f":"+Staging!E110","v":0},{"$f":"IF($E114=1,Staging!AP110*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":345877.3},{"$f":"IF($E114=1,Staging!AQ110*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":378272.8},{"$f":"IF($E114=1,Staging!AR110*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":437715.4},{"$f":"IF($E114=1,Staging!AS110*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":450578.2},{"$f":"IF($E114=1,Staging!AT110*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":392295.1},{"$f":"IF($E114=1,Staging!AU110*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":405142.3},{"$f":"IF($E114=1,Staging!AV110*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":343752.9},{"$f":"IF($E114=1,Staging!AW110*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":311488.7},{"$f":"IF($E114=1,Staging!AX110*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":313522.8},{"$f":"IF($E114=1,Staging!AY110*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":325048.59999999998},{"$f":"IF($E114=1,Staging!AZ110*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":338812.3},{"$f":"IF($E114=1,Staging!BA110*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":306444.90000000002},{"$f":"IF($E114=1,Staging!BB110*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":350990.7},{"$f":"IF($E114=1,Staging!BC110*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":383864.8},{"$f":"IF($E114=1,Staging!BD110*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":444185.9},{"$f":"IF($E114=1,Staging!BE110*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":455542.7},{"$f":"IF($E114=1,Staging!BF110*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":396617.7},{"$f":"IF($E114=1,Staging!BG110*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":409606.40000000002},{"$f":"IF($E114=1,Staging!BH110*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":347540.6},{"$f":"IF($E114=1,Staging!BI110*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":314920.8},{"$f":"IF($E114=1,Staging!BJ110*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":316977.8},{"$f":"IF($E114=1,Staging!BK110*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":328630.09999999998},{"$f":"IF($E114=1,Staging!BL110*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":342544.9},{"$f":"IF($E114=1,Staging!BM110*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":309821.09999999998},{"$f":"IF($E114=1,Staging!BN110*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":354857.7},{"$f":"IF($E114=1,Staging!BO110*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388094.7},{"$f":"IF($E114=1,Staging!BP110*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":449080.1},{"$f":"IF($E114=1,Staging!BQ110*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":460905.5},{"$f":"IF($E114=1,Staging!BR110*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":401286.6},{"$f":"IF($E114=1,Staging!BS110*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":414429},{"$f":"IF($E114=1,Staging!BT110*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":351632.1},{"$f":"IF($E114=1,Staging!BU110*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":318628.2},{"$f":"IF($E114=1,Staging!BV110*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":320709.09999999998},{"$f":"IF($E114=1,Staging!BW110*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":332498.59999999998},{"$f":"IF($E114=1,Staging!BX110*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":346577.8},{"$f":"IF($E114=1,Staging!BY110*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":313468.5},{"$f":"IF($E114=1,Staging!BZ110*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":199984.8},{"$f":"IF($E114=1,Staging!CA110*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":244413.1},{"$f":"IF($E114=1,Staging!CB110*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":284563.5},{"$f":"IF($E114=1,Staging!CC110*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":292566.8},{"$f":"IF($E114=1,Staging!CD110*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":239897.9},{"$f":"IF($E114=1,Staging!CE110*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":242577.7},{"$f":"IF($E114=1,Staging!CF110*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":204954.1},{"$f":"IF($E114=1,Staging!CG110*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":199929.3},{"$f":"IF($E114=1,Staging!CH110*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":182138.2},{"$f":"IF($E114=1,Staging!CI110*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205063.4},{"$f":"IF($E114=1,Staging!CJ110*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194003.7},{"$f":"IF($E114=1,Staging!CK110*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":191950.1},{"$f":"IF($E114=1,Staging!CL110*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":202941.3},{"$f":"IF($E114=1,Staging!CM110*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":248026.3},{"$f":"IF($E114=1,Staging!CN110*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":288770},{"$f":"IF($E114=1,Staging!CO110*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":295790.3},{"$f":"IF($E114=1,Staging!CP110*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":242541.3},{"$f":"IF($E114=1,Staging!CQ110*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":245250.6},{"$f":"IF($E114=1,Staging!CR110*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":207212.5},{"$f":"IF($E114=1,Staging!CS110*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":202132.2},{"$f":"IF($E114=1,Staging!CT110*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":184145.3},{"$f":"IF($E114=1,Staging!CU110*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":207322.9},{"$f":"IF($E114=1,Staging!CV110*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":196141.1},{"$f":"IF($E114=1,Staging!CW110*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":194064.9},{"$f":"IF($E114=1,Staging!CX110*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":205177.3},{"$f":"IF($E114=1,Staging!CY110*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":250759.3},{"$f":"IF($E114=1,Staging!CZ110*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":291951.90000000002},{"$f":"IF($E114=1,Staging!DA110*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":299272.5},{"$f":"IF($E114=1,Staging!DB110*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":245396.4},{"$f":"IF($E114=1,Staging!DC110*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":248138},{"$f":"IF($E114=1,Staging!DD110*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209651.9},{"$f":"IF($E114=1,Staging!DE110*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":204511.8},{"$f":"IF($E114=1,Staging!DF110*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":186312.9},{"$f":"IF($E114=1,Staging!DG110*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":209763.4},{"$f":"IF($E114=1,Staging!DH110*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":198450.3},{"$f":"IF($E114=1,Staging!DI110*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B114,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B114,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":196349.5},21344479.199999992,{"$f":"IF(VLOOKUP($B114,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D114=1,$CA114=0),0,(AP114+F114)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":473958.13512398687},{"$f":"IF(OR($D114=1,$CA114=0),0,(AQ114+G114)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":540662.28069690382},{"$f":"IF(OR($D114=1,$CA114=0),0,(AR114+H114)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":627136.34173063969},{"$f":"IF(OR($D114=1,$CA114=0),0,(AS114+I114)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":645253.84401429445},{"$f":"IF(OR($D114=1,$CA114=0),0,(AT114+J114)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":548917.05307702918},{"$f":"IF(OR($D114=1,$CA114=0),0,(AU114+K114)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":562398.75104446488},{"$f":"IF(OR($D114=1,$CA114=0),0,(AV114+L114)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":476428.28921347985},{"$f":"IF(OR($D114=1,$CA114=0),0,(AW114+M114)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":444051.20184903679},{"$f":"IF(OR($D114=1,$CA114=0),0,(AX114+N114)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":430369.80074947583},{"$f":"IF(OR($D114=1,$CA114=0),0,(AY114+O114)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":460282.72511838964},{"$f":"IF(OR($D114=1,$CA114=0),0,(AZ114+P114)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":462630.53933259367},{"$f":"IF(OR($D114=1,$CA114=0),0,(BA114+Q114)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":432743.66319830489},{"$f":"IF(OR($D114=1,$CA114=0),0,(BB114+R114)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":480965.02341067512},{"$f":"IF(OR($D114=1,$CA114=0),0,(BC114+S114)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":548654.92100925255},{"$f":"IF(OR($D114=1,$CA114=0),0,(BD114+T114)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":636406.90843369311},{"$f":"IF(OR($D114=1,$CA114=0),0,(BE114+U114)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":652363.2755179567},{"$f":"IF(OR($D114=1,$CA114=0),0,(BF114+V114)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":554965.45315696462},{"$f":"IF(OR($D114=1,$CA114=0),0,(BG114+W114)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":568595.62606176303},{"$f":"IF(OR($D114=1,$CA114=0),0,(BH114+X114)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":481677.96359236259},{"$f":"IF(OR($D114=1,$CA114=0),0,(BI114+Y114)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":448943.92858610774},{"$f":"IF(OR($D114=1,$CA114=0),0,(BJ114+Z114)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":435112.4028276577},{"$f":"IF(OR($D114=1,$CA114=0),0,(BK114+AA114)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":465354.31639988587},{"$f":"IF(OR($D114=1,$CA114=0),0,(BL114+AB114)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":467727.31057422742},{"$f":"IF(OR($D114=1,$CA114=0),0,(BM114+AC114)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":437511.35840917559},{"$f":"IF(OR($D114=1,$CA114=0),0,(BN114+AD114)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":486264.10260789673},{"$f":"IF(OR($D114=1,$CA114=0),0,(BO114+AE114)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":554700.62943827664},{"$f":"IF(OR($D114=1,$CA114=0),0,(BP114+AF114)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":643419.18002220383},{"$f":"IF(OR($D114=1,$CA114=0),0,(BQ114+AG114)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":660043.16335990734},{"$f":"IF(OR($D114=1,$CA114=0),0,(BR114+AH114)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":561498.35040092585},{"$f":"IF(OR($D114=1,$CA114=0),0,(BS114+AI114)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":575290.02236039948},{"$f":"IF(OR($D114=1,$CA114=0),0,(BT114+AJ114)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":487348.57744278607},{"$f":"IF(OR($D114=1,$CA114=0),0,(BU114+AK114)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":454229.11539152928},{"$f":"IF(OR($D114=1,$CA114=0),0,(BV114+AL114)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":440234.26720198028},{"$f":"IF(OR($D114=1,$CA114=0),0,(BW114+AM114)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":470832.26014153275},{"$f":"IF(OR($D114=1,$CA114=0),0,(BX114+AN114)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":473233.99420141062},{"$f":"IF(OR($D114=1,$CA114=0),0,(BY114+AO114)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":442661.96266903443}]
[null,10370,"Tacoma Public Utilities",{"$f":"+Staging!D114","v":0},{"$f":"+Staging!E114","v":1},{"$f":"IF($E118=1,Staging!AP114*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":144747.21599999999},{"$f":"IF($E118=1,Staging!AQ114*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":132768.59757004146},{"$f":"IF($E118=1,Staging!AR114*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":134889.87870967732},{"$f":"IF($E118=1,Staging!AS114*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":139386.20799999998},{"$f":"IF($E118=1,Staging!AT114*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":138045.95599999986},{"$f":"IF($E118=1,Staging!AU114*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":139573.80720322995},{"$f":"IF($E118=1,Staging!AV114*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":144032.41493333346},{"$f":"IF($E118=1,Staging!AW114*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":121055.01935483881},{"$f":"IF($E118=1,Staging!AX114*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":143838.8229777778},{"$f":"IF($E118=1,Staging!AY114*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":134889.87870967732},{"$f":"IF($E118=1,Staging!AZ114*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":139386.20799999998},{"$f":"IF($E118=1,Staging!BA114*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":134025.20000000001},{"$f":"IF($E118=1,Staging!BB114*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141816.09600000002},{"$f":"IF($E118=1,Staging!BC114*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":130080.04367267674},{"$f":"IF($E118=1,Staging!BD114*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":132158.36903225796},{"$f":"IF($E118=1,Staging!BE114*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":131311.20000000001},{"$f":"IF($E118=1,Staging!BF114*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135250.53599999999},{"$f":"IF($E118=1,Staging!BG114*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":142006.96557738879},{"$f":"IF($E118=1,Staging!BH114*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141115.76959999997},{"$f":"IF($E118=1,Staging!BI114*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":118603.6645161292},{"$f":"IF($E118=1,Staging!BJ114*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":140926.09786666653},{"$f":"IF($E118=1,Staging!BK114*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":132158.36903225796},{"$f":"IF($E118=1,Staging!BL114*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":136563.64799999999},{"$f":"IF($E118=1,Staging!BM114*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":131311.20000000001},{"$f":"IF($E118=1,Staging!BN114*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":136070.56149041097},{"$f":"IF($E118=1,Staging!BO114*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135010.7993023388},{"$f":"IF($E118=1,Staging!BP114*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":131681.18853910716},{"$f":"IF($E118=1,Staging!BQ114*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":130837.07835616439},{"$f":"IF($E118=1,Staging!BR114*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135536.68605573921},{"$f":"IF($E118=1,Staging!BS114*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141494.22503465042},{"$f":"IF($E118=1,Staging!BT114*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":135198.31430137},{"$f":"IF($E118=1,Staging!BU114*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":122902.44263650036},{"$f":"IF($E118=1,Staging!BV114*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":140417.25998246585},{"$f":"IF($E118=1,Staging!BW114*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":126616.52744144919},{"$f":"IF($E118=1,Staging!BX114*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":141304.04462465754},{"$f":"IF($E118=1,Staging!BY114*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":130837.07835616439},{"$f":"IF($E118=1,Staging!BZ114*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104539.656},{"$f":"IF($E118=1,Staging!CA114*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":116518.27442995827},{"$f":"IF($E118=1,Staging!CB114*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":106355.48129032251},{"$f":"IF($E118=1,Staging!CC114*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109900.66399999999},{"$f":"IF($E118=1,Staging!CD114*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":103534.4669999999},{"$f":"IF($E118=1,Staging!CE114*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109713.06479676972},{"$f":"IF($E118=1,Staging!CF114*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105254.45706666677},{"$f":"IF($E118=1,Staging!CG114*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104107.31664516137},{"$f":"IF($E118=1,Staging!CH114*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105112.98602222225},{"$f":"IF($E118=1,Staging!CI114*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":106355.48129032251},{"$f":"IF($E118=1,Staging!CJ114*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":109900.66399999999},{"$f":"IF($E118=1,Staging!CK114*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107220.16},{"$f":"IF($E118=1,Staging!CL114*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102422.73600000002},{"$f":"IF($E118=1,Staging!CM114*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":114158.7883273231},{"$f":"IF($E118=1,Staging!CN114*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104201.79096774188},{"$f":"IF($E118=1,Staging!CO114*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":112927.63200000001},{"$f":"IF($E118=1,Staging!CP114*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101437.902},{"$f":"IF($E118=1,Staging!CQ114*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102231.86642261094},{"$f":"IF($E118=1,Staging!CR114*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":103123.0624},{"$f":"IF($E118=1,Staging!CS114*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101999.15148387112},{"$f":"IF($E118=1,Staging!CT114*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102984.45613333324},{"$f":"IF($E118=1,Staging!CU114*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104201.79096774188},{"$f":"IF($E118=1,Staging!CV114*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107675.18400000001},{"$f":"IF($E118=1,Staging!CW114*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":105048.96000000001},{"$f":"IF($E118=1,Staging!CX114*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":107286.40425205481},{"$f":"IF($E118=1,Staging!CY114*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":108346.16644012691},{"$f":"IF($E118=1,Staging!CZ114*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":103825.55250198834},{"$f":"IF($E118=1,Staging!DA114*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":112519.88738630139},{"$f":"IF($E118=1,Staging!DB114*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":100297.14768124699},{"$f":"IF($E118=1,Staging!DC114*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":101862.74070781545},{"$f":"IF($E118=1,Staging!DD114*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":108158.65144109599},{"$f":"IF($E118=1,Staging!DE114*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":96903.84900185607},{"$f":"IF($E118=1,Staging!DF114*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102612.61306410967},{"$f":"IF($E118=1,Staging!DG114*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":108890.2135996463},{"$f":"IF($E118=1,Staging!DH114*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":102052.92111780823},{"$f":"IF($E118=1,Staging!DI114*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B118,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B118,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":104669.66268493152},0,{"$f":"IF(VLOOKUP($B118,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(AP118+F118)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(AQ118+G118)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(AR118+H118)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(AS118+I118)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(AT118+J118)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(AU118+K118)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(AV118+L118)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(AW118+M118)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(AX118+N118)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(AY118+O118)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(AZ118+P118)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BA118+Q118)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BB118+R118)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BC118+S118)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BD118+T118)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BE118+U118)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BF118+V118)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BG118+W118)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BH118+X118)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BI118+Y118)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BJ118+Z118)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BK118+AA118)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BL118+AB118)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BM118+AC118)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BN118+AD118)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BO118+AE118)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BP118+AF118)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BQ118+AG118)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BR118+AH118)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BS118+AI118)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BT118+AJ118)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BU118+AK118)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BV118+AL118)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BW118+AM118)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BX118+AN118)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D118=1,$CA118=0),0,(BY118+AO118)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0}]
[null,10378,"Coulee Dam, City of",{"$f":"+Staging!D117","v":0},{"$f":"+Staging!E117","v":0},{"$f":"IF($E121=1,Staging!AP117*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":758.35500000000002},{"$f":"IF($E121=1,Staging!AQ117*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":992.52800000000002},{"$f":"IF($E121=1,Staging!AR117*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1436.857},{"$f":"IF($E121=1,Staging!AS117*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1378.518},{"$f":"IF($E121=1,Staging!AT117*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1143.645},{"$f":"IF($E121=1,Staging!AU117*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1016.934},{"$f":"IF($E121=1,Staging!AV117*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":789.55899999999997},{"$f":"IF($E121=1,Staging!AW117*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":598.87},{"$f":"IF($E121=1,Staging!AX117*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":644.899},{"$f":"IF($E121=1,Staging!AY117*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":734.08},{"$f":"IF($E121=1,Staging!AZ117*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":726.13800000000003},{"$f":"IF($E121=1,Staging!BA117*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":597.67200000000003},{"$f":"IF($E121=1,Staging!BB117*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":762.81700000000001},{"$f":"IF($E121=1,Staging!BC117*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":996.56},{"$f":"IF($E121=1,Staging!BD117*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1441.0060000000001},{"$f":"IF($E121=1,Staging!BE117*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1382.6659999999999},{"$f":"IF($E121=1,Staging!BF117*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1147.4670000000001},{"$f":"IF($E121=1,Staging!BG117*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1021.191},{"$f":"IF($E121=1,Staging!BH117*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":793.76300000000003},{"$f":"IF($E121=1,Staging!BI117*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":603.24099999999999},{"$f":"IF($E121=1,Staging!BJ117*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":649.31399999999996},{"$f":"IF($E121=1,Staging!BK117*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":738.50199999999995},{"$f":"IF($E121=1,Staging!BL117*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":730.72},{"$f":"IF($E121=1,Staging!BM117*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":601.904},{"$f":"IF($E121=1,Staging!BN117*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":767.279},{"$f":"IF($E121=1,Staging!BO117*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1000.591},{"$f":"IF($E121=1,Staging!BP117*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1445.155},{"$f":"IF($E121=1,Staging!BQ117*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1386.8140000000001},{"$f":"IF($E121=1,Staging!BR117*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1172.0450000000001},{"$f":"IF($E121=1,Staging!BS117*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1025.4480000000001},{"$f":"IF($E121=1,Staging!BT117*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":797.96600000000001},{"$f":"IF($E121=1,Staging!BU117*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":607.61199999999997},{"$f":"IF($E121=1,Staging!BV117*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":653.72900000000004},{"$f":"IF($E121=1,Staging!BW117*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":742.92399999999998},{"$f":"IF($E121=1,Staging!BX117*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":735.30200000000002},{"$f":"IF($E121=1,Staging!BY117*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":606.13499999999999},{"$f":"IF($E121=1,Staging!BZ117*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":455.827},{"$f":"IF($E121=1,Staging!CA117*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":709.61199999999997},{"$f":"IF($E121=1,Staging!CB117*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1037.3209999999999},{"$f":"IF($E121=1,Staging!CC117*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":995.69200000000001},{"$f":"IF($E121=1,Staging!CD117*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":787.04100000000005},{"$f":"IF($E121=1,Staging!CE117*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":689.83100000000002},{"$f":"IF($E121=1,Staging!CF117*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":509.036},{"$f":"IF($E121=1,Staging!CG117*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":379.87900000000002},{"$f":"IF($E121=1,Staging!CH117*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":364.91800000000001},{"$f":"IF($E121=1,Staging!CI117*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":451.892},{"$f":"IF($E121=1,Staging!CJ117*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":405.97800000000001},{"$f":"IF($E121=1,Staging!CK117*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":378.80500000000001},{"$f":"IF($E121=1,Staging!CL117*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":458.50900000000001},{"$f":"IF($E121=1,Staging!CM117*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":712.495},{"$f":"IF($E121=1,Staging!CN117*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1040.316},{"$f":"IF($E121=1,Staging!CO117*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":998.68899999999996},{"$f":"IF($E121=1,Staging!CP117*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":789.67100000000005},{"$f":"IF($E121=1,Staging!CQ117*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":692.71799999999996},{"$f":"IF($E121=1,Staging!CR117*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":511.74599999999998},{"$f":"IF($E121=1,Staging!CS117*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":382.65199999999999},{"$f":"IF($E121=1,Staging!CT117*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":367.416},{"$f":"IF($E121=1,Staging!CU117*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":454.61399999999998},{"$f":"IF($E121=1,Staging!CV117*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":408.54},{"$f":"IF($E121=1,Staging!CW117*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":381.48599999999999},{"$f":"IF($E121=1,Staging!CX117*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":461.19099999999997},{"$f":"IF($E121=1,Staging!CY117*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":715.37699999999995},{"$f":"IF($E121=1,Staging!CZ117*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1043.3109999999999},{"$f":"IF($E121=1,Staging!DA117*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1001.6849999999999},{"$f":"IF($E121=1,Staging!DB117*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":806.58500000000004},{"$f":"IF($E121=1,Staging!DC117*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":695.60599999999999},{"$f":"IF($E121=1,Staging!DD117*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":514.45600000000002},{"$f":"IF($E121=1,Staging!DE117*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":385.42500000000001},{"$f":"IF($E121=1,Staging!DF117*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":369.91500000000002},{"$f":"IF($E121=1,Staging!DG117*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":457.33600000000001},{"$f":"IF($E121=1,Staging!DH117*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":411.10199999999998},{"$f":"IF($E121=1,Staging!DI117*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B121,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B121,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":384.16800000000001},54239.046999999984,{"$f":"IF(VLOOKUP($B121,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D121=1,$CA121=0),0,(AP121+F121)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1054.2432537835336},{"$f":"IF(OR($D121=1,$CA121=0),0,(AQ121+G121)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1477.9247361557855},{"$f":"IF(OR($D121=1,$CA121=0),0,(AR121+H121)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2148.2656349374606},{"$f":"IF(OR($D121=1,$CA121=0),0,(AS121+I121)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2061.4659709709117},{"$f":"IF(OR($D121=1,$CA121=0),0,(AT121+J121)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1676.365397176301},{"$f":"IF(OR($D121=1,$CA121=0),0,(AU121+K121)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1481.9405056604799},{"$f":"IF(OR($D121=1,$CA121=0),0,(AV121+L121)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1127.536908096997},{"$f":"IF(OR($D121=1,$CA121=0),0,(AW121+M121)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":849.82278636759543},{"$f":"IF(OR($D121=1,$CA121=0),0,(AX121+N121)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":876.79833814529172},{"$f":"IF(OR($D121=1,$CA121=0),0,(AY121+O121)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1029.7492304911166},{"$f":"IF(OR($D121=1,$CA121=0),0,(AZ121+P121)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":982.98743969223642},{"$f":"IF(OR($D121=1,$CA121=0),0,(BA121+Q121)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":847.85006673199211},{"$f":"IF(OR($D121=1,$CA121=0),0,(BB121+R121)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1060.4462067222444},{"$f":"IF(OR($D121=1,$CA121=0),0,(BC121+S121)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1483.9288542368581},{"$f":"IF(OR($D121=1,$CA121=0),0,(BD121+T121)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2154.4685878761711},{"$f":"IF(OR($D121=1,$CA121=0),0,(BE121+U121)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2067.6697921841096},{"$f":"IF(OR($D121=1,$CA121=0),0,(BF121+V121)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1681.9675041696607},{"$f":"IF(OR($D121=1,$CA121=0),0,(BG121+W121)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1488.1434585991906},{"$f":"IF(OR($D121=1,$CA121=0),0,(BH121+X121)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1133.5401579035822},{"$f":"IF(OR($D121=1,$CA121=0),0,(BI121+Y121)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":856.02573930630615},{"$f":"IF(OR($D121=1,$CA121=0),0,(BJ121+Z121)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":882.80071967738957},{"$f":"IF(OR($D121=1,$CA121=0),0,(BK121+AA121)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1035.9521834298273},{"$f":"IF(OR($D121=1,$CA121=0),0,(BL121+AB121)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":989.19039263094703},{"$f":"IF(OR($D121=1,$CA121=0),0,(BM121+AC121)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":853.85244826408984},{"$f":"IF(OR($D121=1,$CA121=0),0,(BN121+AD121)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1066.6491596609549},{"$f":"IF(OR($D121=1,$CA121=0),0,(BO121+AE121)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1489.931235768956},{"$f":"IF(OR($D121=1,$CA121=0),0,(BP121+AF121)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2160.6715408148816},{"$f":"IF(OR($D121=1,$CA121=0),0,(BQ121+AG121)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2073.8727451228201},{"$f":"IF(OR($D121=1,$CA121=0),0,(BR121+AH121)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1717.9939492050726},{"$f":"IF(OR($D121=1,$CA121=0),0,(BS121+AI121)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1494.3472798123887},{"$f":"IF(OR($D121=1,$CA121=0),0,(BT121+AJ121)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1139.5425394356801},{"$f":"IF(OR($D121=1,$CA121=0),0,(BU121+AK121)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":862.22869224501676},{"$f":"IF(OR($D121=1,$CA121=0),0,(BV121+AL121)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":888.80396948397481},{"$f":"IF(OR($D121=1,$CA121=0),0,(BW121+AM121)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1042.155136368538},{"$f":"IF(OR($D121=1,$CA121=0),0,(BX121+AN121)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":995.39334556965764},{"$f":"IF(OR($D121=1,$CA121=0),0,(BY121+AO121)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":859.85482979618769}]
[null,10406,"U.S. DOE Albany Research Center",{"$f":"+Staging!D121","v":0},{"$f":"+Staging!E121","v":0},{"$f":"IF($E125=1,Staging!AP121*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":305.19},{"$f":"IF($E125=1,Staging!AQ121*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":328.959},{"$f":"IF($E125=1,Staging!AR121*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":441.77800000000002},{"$f":"IF($E125=1,Staging!AS121*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":463.86799999999999},{"$f":"IF($E125=1,Staging!AT121*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":380.10399999999998},{"$f":"IF($E125=1,Staging!AU121*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":350.11900000000003},{"$f":"IF($E125=1,Staging!AV121*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":325.93599999999998},{"$f":"IF($E125=1,Staging!AW121*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":254.87899999999999},{"$f":"IF($E125=1,Staging!AX121*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.88900000000001},{"$f":"IF($E125=1,Staging!AY121*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":255.49199999999999},{"$f":"IF($E125=1,Staging!AZ121*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":265.19600000000003},{"$f":"IF($E125=1,Staging!BA121*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":244.79400000000001},{"$f":"IF($E125=1,Staging!BB121*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":316.17},{"$f":"IF($E125=1,Staging!BC121*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":339.351},{"$f":"IF($E125=1,Staging!BD121*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":452.803},{"$f":"IF($E125=1,Staging!BE121*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":456.06200000000001},{"$f":"IF($E125=1,Staging!BF121*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":387.846},{"$f":"IF($E125=1,Staging!BG121*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":370.38499999999999},{"$f":"IF($E125=1,Staging!BH121*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":331.50900000000001},{"$f":"IF($E125=1,Staging!BI121*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":259.42500000000001},{"$f":"IF($E125=1,Staging!BJ121*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":251.7},{"$f":"IF($E125=1,Staging!BK121*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":259.02300000000002},{"$f":"IF($E125=1,Staging!BL121*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":268.27800000000002},{"$f":"IF($E125=1,Staging!BM121*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":247.19399999999999},{"$f":"IF($E125=1,Staging!BN121*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":307.78500000000003},{"$f":"IF($E125=1,Staging!BO121*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":354.92099999999999},{"$f":"IF($E125=1,Staging!BP121*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":455.22500000000002},{"$f":"IF($E125=1,Staging!BQ121*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":458.37700000000001},{"$f":"IF($E125=1,Staging!BR121*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":402.93},{"$f":"IF($E125=1,Staging!BS121*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":372.85700000000003},{"$f":"IF($E125=1,Staging!BT121*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":321.62799999999999},{"$f":"IF($E125=1,Staging!BU121*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":271.45100000000002},{"$f":"IF($E125=1,Staging!BV121*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":254.17},{"$f":"IF($E125=1,Staging!BW121*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":252.52099999999999},{"$f":"IF($E125=1,Staging!BX121*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":280.11700000000002},{"$f":"IF($E125=1,Staging!BY121*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":249.59399999999999},{"$f":"IF($E125=1,Staging!BZ121*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.792},{"$f":"IF($E125=1,Staging!CA121*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290.18299999999999},{"$f":"IF($E125=1,Staging!CB121*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":343.62299999999999},{"$f":"IF($E125=1,Staging!CC121*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":367.83300000000003},{"$f":"IF($E125=1,Staging!CD121*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":289.709},{"$f":"IF($E125=1,Staging!CE121*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":283.02100000000002},{"$f":"IF($E125=1,Staging!CF121*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":246.054},{"$f":"IF($E125=1,Staging!CG121*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":211.18},{"$f":"IF($E125=1,Staging!CH121*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":170.828},{"$f":"IF($E125=1,Staging!CI121*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":180.542},{"$f":"IF($E125=1,Staging!CJ121*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":184.2},{"$f":"IF($E125=1,Staging!CK121*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":180.81299999999999},{"$f":"IF($E125=1,Staging!CL121*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":224.113},{"$f":"IF($E125=1,Staging!CM121*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":299.096},{"$f":"IF($E125=1,Staging!CN121*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":352.06599999999997},{"$f":"IF($E125=1,Staging!CO121*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":393.096},{"$f":"IF($E125=1,Staging!CP121*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":295.68799999999999},{"$f":"IF($E125=1,Staging!CQ121*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":275.68700000000001},{"$f":"IF($E125=1,Staging!CR121*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":250.49700000000001},{"$f":"IF($E125=1,Staging!CS121*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":214.84200000000001},{"$f":"IF($E125=1,Staging!CT121*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":173.48500000000001},{"$f":"IF($E125=1,Staging!CU121*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":183.11},{"$f":"IF($E125=1,Staging!CV121*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":186.327},{"$f":"IF($E125=1,Staging!CW121*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":182.58199999999999},{"$f":"IF($E125=1,Staging!CX121*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":236.80500000000001},{"$f":"IF($E125=1,Staging!CY121*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":287.69499999999999},{"$f":"IF($E125=1,Staging!CZ121*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":353.95100000000002},{"$f":"IF($E125=1,Staging!DA121*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":395.089},{"$f":"IF($E125=1,Staging!DB121*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":303.34899999999999},{"$f":"IF($E125=1,Staging!DC121*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":277.52300000000002},{"$f":"IF($E125=1,Staging!DD121*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":264.54599999999999},{"$f":"IF($E125=1,Staging!DE121*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":207.124},{"$f":"IF($E125=1,Staging!DF121*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":175.184},{"$f":"IF($E125=1,Staging!DG121*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":193.92},{"$f":"IF($E125=1,Staging!DH121*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":178.79599999999999},{"$f":"IF($E125=1,Staging!DI121*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B125,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B125,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":184.351},20837.226000000002,{"$f":"IF(VLOOKUP($B125,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D125=1,$CA125=0),0,(AP125+F125)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":451.48710455999952},{"$f":"IF(OR($D125=1,$CA125=0),0,(AQ125+G125)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":537.58520274064733},{"$f":"IF(OR($D125=1,$CA125=0),0,(AR125+H125)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":681.94365075815745},{"$f":"IF(OR($D125=1,$CA125=0),0,(AS125+I125)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":722.14475952947646},{"$f":"IF(OR($D125=1,$CA125=0),0,(AT125+J125)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":581.58153929683522},{"$f":"IF(OR($D125=1,$CA125=0),0,(AU125+K125)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":549.73930901669326},{"$f":"IF(OR($D125=1,$CA125=0),0,(AV125+L125)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":496.64432410597703},{"$f":"IF(OR($D125=1,$CA125=0),0,(AW125+M125)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":404.66713937045671},{"$f":"IF(OR($D125=1,$CA125=0),0,(AX125+N125)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":363.56128858316123},{"$f":"IF(OR($D125=1,$CA125=0),0,(AY125+O125)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":378.59719788322451},{"$f":"IF(OR($D125=1,$CA125=0),0,(AZ125+P125)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":390.19908158521946},{"$f":"IF(OR($D125=1,$CA125=0),0,(BA125+Q125)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":369.54369980204649},{"$f":"IF(OR($D125=1,$CA125=0),0,(BB125+R125)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":469.11394493076733},{"$f":"IF(OR($D125=1,$CA125=0),0,(BC125+S125)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":554.3472417218635},{"$f":"IF(OR($D125=1,$CA125=0),0,(BD125+T125)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":698.84721848083632},{"$f":"IF(OR($D125=1,$CA125=0),0,(BE125+U125)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":737.30222725778992},{"$f":"IF(OR($D125=1,$CA125=0),0,(BF125+V125)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":593.49513353984321},{"$f":"IF(OR($D125=1,$CA125=0),0,(BG125+W125)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":560.96783468906244},{"$f":"IF(OR($D125=1,$CA125=0),0,(BH125+X125)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":505.34096137279204},{"$f":"IF(OR($D125=1,$CA125=0),0,(BI125+Y125)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":411.79393636386902},{"$f":"IF(OR($D125=1,$CA125=0),0,(BJ125+Z125)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":369.17728796832085},{"$f":"IF(OR($D125=1,$CA125=0),0,(BK125+AA125)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":383.89280398249616},{"$f":"IF(OR($D125=1,$CA125=0),0,(BL125+AB125)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":394.72192339061468},{"$f":"IF(OR($D125=1,$CA125=0),0,(BM125+AC125)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":373.16353614044016},{"$f":"IF(OR($D125=1,$CA125=0),0,(BN125+AD125)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":472.85360314843626},{"$f":"IF(OR($D125=1,$CA125=0),0,(BO125+AE125)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":557.96707806025722},{"$f":"IF(OR($D125=1,$CA125=0),0,(BP125+AF125)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":702.58687669850542},{"$f":"IF(OR($D125=1,$CA125=0),0,(BQ125+AG125)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":741.04275374994631},{"$f":"IF(OR($D125=1,$CA125=0),0,(BR125+AH125)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":613.24403675806457},{"$f":"IF(OR($D125=1,$CA125=0),0,(BS125+AI125)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":564.70836118121895},{"$f":"IF(OR($D125=1,$CA125=0),0,(BT125+AJ125)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":508.95992943669813},{"$f":"IF(OR($D125=1,$CA125=0),0,(BU125+AK125)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":415.53446285602541},{"$f":"IF(OR($D125=1,$CA125=0),0,(BV125+AL125)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":372.79712430671458},{"$f":"IF(OR($D125=1,$CA125=0),0,(BW125+AM125)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":387.6333304746525},{"$f":"IF(OR($D125=1,$CA125=0),0,(BX125+AN125)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":398.46244988277112},{"$f":"IF(OR($D125=1,$CA125=0),0,(BY125+AO125)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":376.78337247883388}]
[null,10409,"U.S. Naval Submarine Base, Bangor",{"$f":"+Staging!D123","v":0},{"$f":"+Staging!E123","v":0},{"$f":"IF($E127=1,Staging!AP123*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11736.653},{"$f":"IF($E127=1,Staging!AQ123*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11369.804},{"$f":"IF($E127=1,Staging!AR123*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12739.221},{"$f":"IF($E127=1,Staging!AS123*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12824.710999999999},{"$f":"IF($E127=1,Staging!AT123*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11283.013000000001},{"$f":"IF($E127=1,Staging!AU123*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11855.76},{"$f":"IF($E127=1,Staging!AV123*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11371.085999999999},{"$f":"IF($E127=1,Staging!AW123*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10265.846},{"$f":"IF($E127=1,Staging!AX123*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10702.449000000001},{"$f":"IF($E127=1,Staging!AY123*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10731.762000000001},{"$f":"IF($E127=1,Staging!AZ123*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10844.883},{"$f":"IF($E127=1,Staging!BA123*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10277.156999999999},{"$f":"IF($E127=1,Staging!BB123*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11736.653},{"$f":"IF($E127=1,Staging!BC123*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11369.804},{"$f":"IF($E127=1,Staging!BD123*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12739.221},{"$f":"IF($E127=1,Staging!BE123*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12473.441000000001},{"$f":"IF($E127=1,Staging!BF123*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11283.013000000001},{"$f":"IF($E127=1,Staging!BG123*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12164.511},{"$f":"IF($E127=1,Staging!BH123*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11371.085999999999},{"$f":"IF($E127=1,Staging!BI123*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10265.846},{"$f":"IF($E127=1,Staging!BJ123*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10702.449000000001},{"$f":"IF($E127=1,Staging!BK123*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10731.762000000001},{"$f":"IF($E127=1,Staging!BL123*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10844.883},{"$f":"IF($E127=1,Staging!BM123*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10277.156999999999},{"$f":"IF($E127=1,Staging!BN123*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11442.934999999999},{"$f":"IF($E127=1,Staging!BO123*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11684.829},{"$f":"IF($E127=1,Staging!BP123*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12739.221},{"$f":"IF($E127=1,Staging!BQ123*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12473.441000000001},{"$f":"IF($E127=1,Staging!BR123*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11732.508},{"$f":"IF($E127=1,Staging!BS123*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12164.511},{"$f":"IF($E127=1,Staging!BT123*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11075.082},{"$f":"IF($E127=1,Staging!BU123*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10533.275},{"$f":"IF($E127=1,Staging!BV123*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10702.449000000001},{"$f":"IF($E127=1,Staging!BW123*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10466.152},{"$f":"IF($E127=1,Staging!BX123*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11114.447},{"$f":"IF($E127=1,Staging!BY123*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10277.156999999999},{"$f":"IF($E127=1,Staging!BZ123*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8023.259},{"$f":"IF($E127=1,Staging!CA123*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8751.9359999999997},{"$f":"IF($E127=1,Staging!CB123*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9401.7810000000009},{"$f":"IF($E127=1,Staging!CC123*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9646.4439999999995},{"$f":"IF($E127=1,Staging!CD123*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7925.9409999999998},{"$f":"IF($E127=1,Staging!CE123*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8584.7980000000007},{"$f":"IF($E127=1,Staging!CF123*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7855.5640000000003},{"$f":"IF($E127=1,Staging!CG123*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8255.6039999999994},{"$f":"IF($E127=1,Staging!CH123*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7203.9889999999996},{"$f":"IF($E127=1,Staging!CI123*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7703.8720000000003},{"$f":"IF($E127=1,Staging!CJ123*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7777.1440000000002},{"$f":"IF($E127=1,Staging!CK123*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7473.7439999999997},{"$f":"IF($E127=1,Staging!CL123*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8023.259},{"$f":"IF($E127=1,Staging!CM123*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8751.9359999999997},{"$f":"IF($E127=1,Staging!CN123*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9401.7810000000009},{"$f":"IF($E127=1,Staging!CO123*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9997.7139999999999},{"$f":"IF($E127=1,Staging!CP123*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7925.9409999999998},{"$f":"IF($E127=1,Staging!CQ123*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8276.0470000000005},{"$f":"IF($E127=1,Staging!CR123*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7855.5640000000003},{"$f":"IF($E127=1,Staging!CS123*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8255.6039999999994},{"$f":"IF($E127=1,Staging!CT123*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7203.9889999999996},{"$f":"IF($E127=1,Staging!CU123*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7703.8720000000003},{"$f":"IF($E127=1,Staging!CV123*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7777.1440000000002},{"$f":"IF($E127=1,Staging!CW123*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7473.7439999999997},{"$f":"IF($E127=1,Staging!CX123*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8316.9779999999992},{"$f":"IF($E127=1,Staging!CY123*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8436.91},{"$f":"IF($E127=1,Staging!CZ123*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9401.7810000000009},{"$f":"IF($E127=1,Staging!DA123*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9997.7139999999999},{"$f":"IF($E127=1,Staging!DB123*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8162.48},{"$f":"IF($E127=1,Staging!DC123*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8276.0470000000005},{"$f":"IF($E127=1,Staging!DD123*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8151.567},{"$f":"IF($E127=1,Staging!DE123*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7988.1750000000002},{"$f":"IF($E127=1,Staging!DF123*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7203.9889999999996},{"$f":"IF($E127=1,Staging!DG123*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7969.48},{"$f":"IF($E127=1,Staging!DH123*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7507.5789999999997},{"$f":"IF($E127=1,Staging!DI123*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B127,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B127,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7473.7439999999997},704505.29299999995,{"$f":"IF(VLOOKUP($B127,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D127=1,$CA127=0),0,(AP127+F127)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17157.027464874536},{"$f":"IF(OR($D127=1,$CA127=0),0,(AQ127+G127)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17471.193486138221},{"$f":"IF(OR($D127=1,$CA127=0),0,(AR127+H127)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19224.467164319456},{"$f":"IF(OR($D127=1,$CA127=0),0,(AS127+I127)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19511.130591191533},{"$f":"IF(OR($D127=1,$CA127=0),0,(AT127+J127)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16678.644689789689},{"$f":"IF(OR($D127=1,$CA127=0),0,(AU127+K127)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17748.015021694475},{"$f":"IF(OR($D127=1,$CA127=0),0,(AV127+L127)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16694.009675120516},{"$f":"IF(OR($D127=1,$CA127=0),0,(AW127+M127)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16081.702506534462},{"$f":"IF(OR($D127=1,$CA127=0),0,(AX127+N127)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15547.703277427201},{"$f":"IF(OR($D127=1,$CA127=0),0,(AY127+O127)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16007.190663115038},{"$f":"IF(OR($D127=1,$CA127=0),0,(AZ127+P127)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16169.030949663904},{"$f":"IF(OR($D127=1,$CA127=0),0,(BA127+Q127)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15412.654468464678},{"$f":"IF(OR($D127=1,$CA127=0),0,(BB127+R127)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17157.027464874536},{"$f":"IF(OR($D127=1,$CA127=0),0,(BC127+S127)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17471.193486138221},{"$f":"IF(OR($D127=1,$CA127=0),0,(BD127+T127)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19224.467164319456},{"$f":"IF(OR($D127=1,$CA127=0),0,(BE127+U127)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19511.130591191533},{"$f":"IF(OR($D127=1,$CA127=0),0,(BF127+V127)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16678.644689789689},{"$f":"IF(OR($D127=1,$CA127=0),0,(BG127+W127)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17748.015021694475},{"$f":"IF(OR($D127=1,$CA127=0),0,(BH127+X127)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16694.009675120516},{"$f":"IF(OR($D127=1,$CA127=0),0,(BI127+Y127)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16081.702506534462},{"$f":"IF(OR($D127=1,$CA127=0),0,(BJ127+Z127)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15547.703277427201},{"$f":"IF(OR($D127=1,$CA127=0),0,(BK127+AA127)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16007.190663115038},{"$f":"IF(OR($D127=1,$CA127=0),0,(BL127+AB127)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16169.030949663904},{"$f":"IF(OR($D127=1,$CA127=0),0,(BM127+AC127)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15412.654468464678},{"$f":"IF(OR($D127=1,$CA127=0),0,(BN127+AD127)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17157.028333149021},{"$f":"IF(OR($D127=1,$CA127=0),0,(BO127+AE127)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17471.192617863737},{"$f":"IF(OR($D127=1,$CA127=0),0,(BP127+AF127)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19224.467164319456},{"$f":"IF(OR($D127=1,$CA127=0),0,(BQ127+AG127)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19511.130591191533},{"$f":"IF(OR($D127=1,$CA127=0),0,(BR127+AH127)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17274.310509548282},{"$f":"IF(OR($D127=1,$CA127=0),0,(BS127+AI127)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17748.015021694475},{"$f":"IF(OR($D127=1,$CA127=0),0,(BT127+AJ127)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16694.008806846028},{"$f":"IF(OR($D127=1,$CA127=0),0,(BU127+AK127)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16081.702506534466},{"$f":"IF(OR($D127=1,$CA127=0),0,(BV127+AL127)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15547.703277427201},{"$f":"IF(OR($D127=1,$CA127=0),0,(BW127+AM127)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16007.188926566059},{"$f":"IF(OR($D127=1,$CA127=0),0,(BX127+AN127)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16169.030081389414},{"$f":"IF(OR($D127=1,$CA127=0),0,(BY127+AO127)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15412.654468464678}]
[null,10436,"Vigilante Elec Coop",{"$f":"+Staging!D126","v":0},{"$f":"+Staging!E126","v":0},{"$f":"IF($E130=1,Staging!AP126*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8540.0840000000007},{"$f":"IF($E130=1,Staging!AQ126*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8535.0059999999994},{"$f":"IF($E130=1,Staging!AR126*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11593.611999999999},{"$f":"IF($E130=1,Staging!AS126*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11285.127},{"$f":"IF($E130=1,Staging!AT126*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9215.4470000000001},{"$f":"IF($E130=1,Staging!AU126*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9366.5040000000008},{"$f":"IF($E130=1,Staging!AV126*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8344.7649999999994},{"$f":"IF($E130=1,Staging!AW126*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10382.264999999999},{"$f":"IF($E130=1,Staging!AX126*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13942.743},{"$f":"IF($E130=1,Staging!AY126*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15471.621999999999},{"$f":"IF($E130=1,Staging!AZ126*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13619.460999999999},{"$f":"IF($E130=1,Staging!BA126*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9740.4509999999991},{"$f":"IF($E130=1,Staging!BB126*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8756.3340000000007},{"$f":"IF($E130=1,Staging!BC126*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8731.2170000000006},{"$f":"IF($E130=1,Staging!BD126*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11797.335999999999},{"$f":"IF($E130=1,Staging!BE126*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11487.308000000001},{"$f":"IF($E130=1,Staging!BF126*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9403.6820000000007},{"$f":"IF($E130=1,Staging!BG126*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9574.11},{"$f":"IF($E130=1,Staging!BH126*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8548.393},{"$f":"IF($E130=1,Staging!BI126*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10583.108},{"$f":"IF($E130=1,Staging!BJ126*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14146.598},{"$f":"IF($E130=1,Staging!BK126*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15675.01},{"$f":"IF($E130=1,Staging!BL126*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13829.183000000001},{"$f":"IF($E130=1,Staging!BM126*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9934.5419999999995},{"$f":"IF($E130=1,Staging!BN126*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8966.93},{"$f":"IF($E130=1,Staging!BO126*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8922.3040000000001},{"$f":"IF($E130=1,Staging!BP126*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11995.755999999999},{"$f":"IF($E130=1,Staging!BQ126*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11684.235000000001},{"$f":"IF($E130=1,Staging!BR126*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9810.9089999999997},{"$f":"IF($E130=1,Staging!BS126*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9776.348},{"$f":"IF($E130=1,Staging!BT126*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8746.7659999999996},{"$f":"IF($E130=1,Staging!BU126*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10778.782999999999},{"$f":"IF($E130=1,Staging!BV126*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14345.213},{"$f":"IF($E130=1,Staging!BW126*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15873.183000000001},{"$f":"IF($E130=1,Staging!BX126*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14033.54},{"$f":"IF($E130=1,Staging!BY126*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10123.674999999999},{"$f":"IF($E130=1,Staging!BZ126*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5788.8609999999999},{"$f":"IF($E130=1,Staging!CA126*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6718.5290000000005},{"$f":"IF($E130=1,Staging!CB126*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8964.5480000000007},{"$f":"IF($E130=1,Staging!CC126*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8853.8770000000004},{"$f":"IF($E130=1,Staging!CD126*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6702.0569999999998},{"$f":"IF($E130=1,Staging!CE126*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6833.9690000000001},{"$f":"IF($E130=1,Staging!CF126*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5871.6819999999998},{"$f":"IF($E130=1,Staging!CG126*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8054.9359999999997},{"$f":"IF($E130=1,Staging!CH126*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9579.8379999999997},{"$f":"IF($E130=1,Staging!CI126*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11472.187},{"$f":"IF($E130=1,Staging!CJ126*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9344.3690000000006},{"$f":"IF($E130=1,Staging!CK126*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7417.6270000000004},{"$f":"IF($E130=1,Staging!CL126*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5935.2870000000003},{"$f":"IF($E130=1,Staging!CM126*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6872.9059999999999},{"$f":"IF($E130=1,Staging!CN126*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9122.1170000000002},{"$f":"IF($E130=1,Staging!CO126*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9012.36},{"$f":"IF($E130=1,Staging!CP126*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6838.95},{"$f":"IF($E130=1,Staging!CQ126*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6985.4589999999998},{"$f":"IF($E130=1,Staging!CR126*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6014.9189999999999},{"$f":"IF($E130=1,Staging!CS126*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8210.6509999999998},{"$f":"IF($E130=1,Staging!CT126*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9719.8529999999992},{"$f":"IF($E130=1,Staging!CU126*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11622.906999999999},{"$f":"IF($E130=1,Staging!CV126*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9488.259},{"$f":"IF($E130=1,Staging!CW126*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7565.4030000000002},{"$f":"IF($E130=1,Staging!CX126*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6077.8819999999996},{"$f":"IF($E130=1,Staging!CY126*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7023.2520000000004},{"$f":"IF($E130=1,Staging!CZ126*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9275.5849999999991},{"$f":"IF($E130=1,Staging!DA126*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9166.7260000000006},{"$f":"IF($E130=1,Staging!DB126*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7135.11},{"$f":"IF($E130=1,Staging!DC126*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7133.0290000000005},{"$f":"IF($E130=1,Staging!DD126*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6154.4620000000004},{"$f":"IF($E130=1,Staging!DE126*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8362.357},{"$f":"IF($E130=1,Staging!DF126*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9856.2710000000006},{"$f":"IF($E130=1,Staging!DG126*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11769.767},{"$f":"IF($E130=1,Staging!DH126*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9628.4660000000003},{"$f":"IF($E130=1,Staging!DI126*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B130,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B130,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7709.402},689845.40999999968,{"$f":"IF(VLOOKUP($B130,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D130=1,$CA130=0),0,(AP130+F130)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12441.457376312032},{"$f":"IF(OR($D130=1,$CA130=0),0,(AQ130+G130)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13244.255284711035},{"$f":"IF(OR($D130=1,$CA130=0),0,(AR130+H130)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17850.125837973625},{"$f":"IF(OR($D130=1,$CA130=0),0,(AS130+I130)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17486.183376890451},{"$f":"IF(OR($D130=1,$CA130=0),0,(AT130+J130)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13820.762627902912},{"$f":"IF(OR($D130=1,$CA130=0),0,(AU130+K130)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14066.457391356722},{"$f":"IF(OR($D130=1,$CA130=0),0,(AV130+L130)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12343.77823301709},{"$f":"IF(OR($D130=1,$CA130=0),0,(AW130+M130)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16008.551249236953},{"$f":"IF(OR($D130=1,$CA130=0),0,(AX130+N130)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20424.056962487277},{"$f":"IF(OR($D130=1,$CA130=0),0,(AY130+O130)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23394.621950813023},{"$f":"IF(OR($D130=1,$CA130=0),0,(AZ130+P130)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19938.907724321332},{"$f":"IF(OR($D130=1,$CA130=0),0,(BA130+Q130)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14897.921381960585},{"$f":"IF(OR($D130=1,$CA130=0),0,(BB130+R130)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12756.359694341123},{"$f":"IF(OR($D130=1,$CA130=0),0,(BC130+S130)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13548.661900735206},{"$f":"IF(OR($D130=1,$CA130=0),0,(BD130+T130)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18163.8273323865},{"$f":"IF(OR($D130=1,$CA130=0),0,(BE130+U130)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":17799.338726650687},{"$f":"IF(OR($D130=1,$CA130=0),0,(BF130+V130)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14103.062975475297},{"$f":"IF(OR($D130=1,$CA130=0),0,(BG130+W130)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14378.251286720555},{"$f":"IF(OR($D130=1,$CA130=0),0,(BH130+X130)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12644.952263124294},{"$f":"IF(OR($D130=1,$CA130=0),0,(BI130+Y130)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16318.141463951506},{"$f":"IF(OR($D130=1,$CA130=0),0,(BJ130+Z130)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20722.630510504416},{"$f":"IF(OR($D130=1,$CA130=0),0,(BK130+AA130)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23702.084893033203},{"$f":"IF(OR($D130=1,$CA130=0),0,(BL130+AB130)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20245.94000239571},{"$f":"IF(OR($D130=1,$CA130=0),0,(BM130+AC130)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15194.755776179256},{"$f":"IF(OR($D130=1,$CA130=0),0,(BN130+AD130)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13063.026428856261},{"$f":"IF(OR($D130=1,$CA130=0),0,(BO130+AE130)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13845.119463826302},{"$f":"IF(OR($D130=1,$CA130=0),0,(BP130+AF130)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18469.362705244424},{"$f":"IF(OR($D130=1,$CA130=0),0,(BQ130+AG130)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":18104.35747618855},{"$f":"IF(OR($D130=1,$CA130=0),0,(BR130+AH130)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14713.795962415506},{"$f":"IF(OR($D130=1,$CA130=0),0,(BS130+AI130)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":14681.980648644476},{"$f":"IF(OR($D130=1,$CA130=0),0,(BT130+AJ130)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12938.356104842846},{"$f":"IF(OR($D130=1,$CA130=0),0,(BU130+AK130)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16619.763523694262},{"$f":"IF(OR($D130=1,$CA130=0),0,(BV130+AL130)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":21013.5311168755},{"$f":"IF(OR($D130=1,$CA130=0),0,(BW130+AM130)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24001.668244279303},{"$f":"IF(OR($D130=1,$CA130=0),0,(BX130+AN130)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20545.116132907173},{"$f":"IF(OR($D130=1,$CA130=0),0,(BY130+AO130)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":15484.0057927496}]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"+Staging!D132","v":0},{"$f":"+Staging!E132","v":0},{"$f":"IF($E136=1,Staging!AP132*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1131.4000000000001},{"$f":"IF($E136=1,Staging!AQ132*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1045.252},{"$f":"IF($E136=1,Staging!AR132*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1194.3810000000001},{"$f":"IF($E136=1,Staging!AS132*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1195.8430000000001},{"$f":"IF($E136=1,Staging!AT132*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1070.5840000000001},{"$f":"IF($E136=1,Staging!AU132*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1144.45},{"$f":"IF($E136=1,Staging!AV132*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1121.085},{"$f":"IF($E136=1,Staging!AW132*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1054.029},{"$f":"IF($E136=1,Staging!AX132*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1145.49},{"$f":"IF($E136=1,Staging!AY132*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1185.6679999999999},{"$f":"IF($E136=1,Staging!AZ132*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1155.0709999999999},{"$f":"IF($E136=1,Staging!BA132*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1057.856},{"$f":"IF($E136=1,Staging!BB132*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1131.4000000000001},{"$f":"IF($E136=1,Staging!BC132*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1045.252},{"$f":"IF($E136=1,Staging!BD132*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1194.3810000000001},{"$f":"IF($E136=1,Staging!BE132*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1147.0740000000001},{"$f":"IF($E136=1,Staging!BF132*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1070.5840000000001},{"$f":"IF($E136=1,Staging!BG132*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1191.6400000000001},{"$f":"IF($E136=1,Staging!BH132*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1121.085},{"$f":"IF($E136=1,Staging!BI132*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1054.029},{"$f":"IF($E136=1,Staging!BJ132*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1145.49},{"$f":"IF($E136=1,Staging!BK132*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1185.6679999999999},{"$f":"IF($E136=1,Staging!BL132*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1155.0709999999999},{"$f":"IF($E136=1,Staging!BM132*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1057.856},{"$f":"IF($E136=1,Staging!BN132*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1087.2819999999999},{"$f":"IF($E136=1,Staging!BO132*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1091.546},{"$f":"IF($E136=1,Staging!BP132*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1194.3810000000001},{"$f":"IF($E136=1,Staging!BQ132*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1147.0740000000001},{"$f":"IF($E136=1,Staging!BR132*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1118.057},{"$f":"IF($E136=1,Staging!BS132*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1191.6400000000001},{"$f":"IF($E136=1,Staging!BT132*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1075.376},{"$f":"IF($E136=1,Staging!BU132*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1098.395},{"$f":"IF($E136=1,Staging!BV132*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1145.49},{"$f":"IF($E136=1,Staging!BW132*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1139.442},{"$f":"IF($E136=1,Staging!BX132*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1200.1579999999999},{"$f":"IF($E136=1,Staging!BY132*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1057.856},{"$f":"IF($E136=1,Staging!BZ132*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":785.66600000000005},{"$f":"IF($E136=1,Staging!CA132*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":904.17899999999997},{"$f":"IF($E136=1,Staging!CB132*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":904.95},{"$f":"IF($E136=1,Staging!CC132*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":923.31},{"$f":"IF($E136=1,Staging!CD132*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":793.39499999999998},{"$f":"IF($E136=1,Staging!CE132*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":903.32100000000003},{"$f":"IF($E136=1,Staging!CF132*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":801.04600000000005},{"$f":"IF($E136=1,Staging!CG132*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":873.77},{"$f":"IF($E136=1,Staging!CH132*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":761.41700000000003},{"$f":"IF($E136=1,Staging!CI132*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":822.96500000000003},{"$f":"IF($E136=1,Staging!CJ132*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":804.07299999999998},{"$f":"IF($E136=1,Staging!CK132*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":779.30399999999997},{"$f":"IF($E136=1,Staging!CL132*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":785.66600000000005},{"$f":"IF($E136=1,Staging!CM132*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":904.17899999999997},{"$f":"IF($E136=1,Staging!CN132*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":904.95},{"$f":"IF($E136=1,Staging!CO132*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":972.07899999999995},{"$f":"IF($E136=1,Staging!CP132*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":793.39499999999998},{"$f":"IF($E136=1,Staging!CQ132*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":856.13199999999995},{"$f":"IF($E136=1,Staging!CR132*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":801.04600000000005},{"$f":"IF($E136=1,Staging!CS132*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":873.77},{"$f":"IF($E136=1,Staging!CT132*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":761.41700000000003},{"$f":"IF($E136=1,Staging!CU132*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":822.96500000000003},{"$f":"IF($E136=1,Staging!CV132*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":804.07299999999998},{"$f":"IF($E136=1,Staging!CW132*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":779.30399999999997},{"$f":"IF($E136=1,Staging!CX132*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":829.78399999999999},{"$f":"IF($E136=1,Staging!CY132*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":857.88400000000001},{"$f":"IF($E136=1,Staging!CZ132*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":904.95},{"$f":"IF($E136=1,Staging!DA132*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":972.07899999999995},{"$f":"IF($E136=1,Staging!DB132*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":816.73800000000006},{"$f":"IF($E136=1,Staging!DC132*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":856.13199999999995},{"$f":"IF($E136=1,Staging!DD132*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":846.755},{"$f":"IF($E136=1,Staging!DE132*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":829.40499999999997},{"$f":"IF($E136=1,Staging!DF132*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":761.41700000000003},{"$f":"IF($E136=1,Staging!DG132*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":869.19100000000003},{"$f":"IF($E136=1,Staging!DH132*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":758.98599999999999},{"$f":"IF($E136=1,Staging!DI132*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B136,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B136,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":779.30399999999997},70746.332999999955,{"$f":"IF(VLOOKUP($B136,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D136=1,$CA136=0),0,(AP136+F136)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1664.5394986565309},{"$f":"IF(OR($D136=1,$CA136=0),0,(AQ136+G136)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1692.6412024445165},{"$f":"IF(OR($D136=1,$CA136=0),0,(AR136+H136)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1822.7955481209899},{"$f":"IF(OR($D136=1,$CA136=0),0,(AS136+I136)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1840.0064850122444},{"$f":"IF(OR($D136=1,$CA136=0),0,(AT136+J136)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1618.4454109385392},{"$f":"IF(OR($D136=1,$CA136=0),0,(AU136+K136)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1778.0273155454131},{"$f":"IF(OR($D136=1,$CA136=0),0,(AV136+L136)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1668.9373089357257},{"$f":"IF(OR($D136=1,$CA136=0),0,(AW136+M136)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1673.8586887308841},{"$f":"IF(OR($D136=1,$CA136=0),0,(AX136+N136)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1655.7186981380032},{"$f":"IF(OR($D136=1,$CA136=0),0,(AY136+O136)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1744.0447886535794},{"$f":"IF(OR($D136=1,$CA136=0),0,(AZ136+P136)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1701.0747525416182},{"$f":"IF(OR($D136=1,$CA136=0),0,(BA136+Q136)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1595.1591574582365},{"$f":"IF(OR($D136=1,$CA136=0),0,(BB136+R136)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1664.5394986565309},{"$f":"IF(OR($D136=1,$CA136=0),0,(BC136+S136)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1692.6412024445165},{"$f":"IF(OR($D136=1,$CA136=0),0,(BD136+T136)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1822.7955481209899},{"$f":"IF(OR($D136=1,$CA136=0),0,(BE136+U136)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1840.0064850122444},{"$f":"IF(OR($D136=1,$CA136=0),0,(BF136+V136)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1618.4454109385392},{"$f":"IF(OR($D136=1,$CA136=0),0,(BG136+W136)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1778.0281838199003},{"$f":"IF(OR($D136=1,$CA136=0),0,(BH136+X136)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1668.9373089357257},{"$f":"IF(OR($D136=1,$CA136=0),0,(BI136+Y136)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1673.8586887308841},{"$f":"IF(OR($D136=1,$CA136=0),0,(BJ136+Z136)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1655.7186981380032},{"$f":"IF(OR($D136=1,$CA136=0),0,(BK136+AA136)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1744.0447886535794},{"$f":"IF(OR($D136=1,$CA136=0),0,(BL136+AB136)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1701.0747525416182},{"$f":"IF(OR($D136=1,$CA136=0),0,(BM136+AC136)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1595.1591574582365},{"$f":"IF(OR($D136=1,$CA136=0),0,(BN136+AD136)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1664.5394986565304},{"$f":"IF(OR($D136=1,$CA136=0),0,(BO136+AE136)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1692.6403341700288},{"$f":"IF(OR($D136=1,$CA136=0),0,(BP136+AF136)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1822.7955481209899},{"$f":"IF(OR($D136=1,$CA136=0),0,(BQ136+AG136)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1840.0064850122444},{"$f":"IF(OR($D136=1,$CA136=0),0,(BR136+AH136)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1679.9331370454447},{"$f":"IF(OR($D136=1,$CA136=0),0,(BS136+AI136)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1778.0281838199003},{"$f":"IF(OR($D136=1,$CA136=0),0,(BT136+AJ136)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1668.9373089357257},{"$f":"IF(OR($D136=1,$CA136=0),0,(BU136+AK136)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1673.8595570053717},{"$f":"IF(OR($D136=1,$CA136=0),0,(BV136+AL136)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1655.7186981380032},{"$f":"IF(OR($D136=1,$CA136=0),0,(BW136+AM136)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1744.0447886535796},{"$f":"IF(OR($D136=1,$CA136=0),0,(BX136+AN136)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1701.0747525416182},{"$f":"IF(OR($D136=1,$CA136=0),0,(BY136+AO136)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":1595.1591574582365}]
[null,10502,"Yakama Power",{"$f":"+Staging!D133","v":0},{"$f":"+Staging!E133","v":0},{"$f":"IF($E137=1,Staging!AP133*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6597.4579999999996},{"$f":"IF($E137=1,Staging!AQ133*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5237.8429999999998},{"$f":"IF($E137=1,Staging!AR133*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6277.7430000000004},{"$f":"IF($E137=1,Staging!AS133*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6002.6329999999998},{"$f":"IF($E137=1,Staging!AT133*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5652.9830000000002},{"$f":"IF($E137=1,Staging!AU133*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5372.3850000000002},{"$f":"IF($E137=1,Staging!AV133*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6630.4870000000001},{"$f":"IF($E137=1,Staging!AW133*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8936.1730000000007},{"$f":"IF($E137=1,Staging!AX133*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11462.395},{"$f":"IF($E137=1,Staging!AY133*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13446.51},{"$f":"IF($E137=1,Staging!AZ133*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14107.94},{"$f":"IF($E137=1,Staging!BA133*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9007.3420000000006},{"$f":"IF($E137=1,Staging!BB133*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6612.0770000000002},{"$f":"IF($E137=1,Staging!BC133*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5249.6270000000004},{"$f":"IF($E137=1,Staging!BD133*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6292.098},{"$f":"IF($E137=1,Staging!BE133*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6016.3639999999996},{"$f":"IF($E137=1,Staging!BF133*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5665.848},{"$f":"IF($E137=1,Staging!BG133*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5384.4949999999999},{"$f":"IF($E137=1,Staging!BH133*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6645.1220000000003},{"$f":"IF($E137=1,Staging!BI133*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8956.7350000000006},{"$f":"IF($E137=1,Staging!BJ133*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11489.183000000001},{"$f":"IF($E137=1,Staging!BK133*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13478.246999999999},{"$f":"IF($E137=1,Staging!BL133*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14141.32},{"$f":"IF($E137=1,Staging!BM133*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9028.1280000000006},{"$f":"IF($E137=1,Staging!BN133*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6626.7349999999997},{"$f":"IF($E137=1,Staging!BO133*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5261.4409999999998},{"$f":"IF($E137=1,Staging!BP133*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6306.4870000000001},{"$f":"IF($E137=1,Staging!BQ133*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6030.13},{"$f":"IF($E137=1,Staging!BR133*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5872.8980000000001},{"$f":"IF($E137=1,Staging!BS133*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5396.6350000000002},{"$f":"IF($E137=1,Staging!BT133*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6659.7920000000004},{"$f":"IF($E137=1,Staging!BU133*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8977.35},{"$f":"IF($E137=1,Staging!BV133*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11516.04},{"$f":"IF($E137=1,Staging!BW133*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13510.063},{"$f":"IF($E137=1,Staging!BX133*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":14174.788},{"$f":"IF($E137=1,Staging!BY133*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9048.9660000000003},{"$f":"IF($E137=1,Staging!BZ133*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4116.674},{"$f":"IF($E137=1,Staging!CA133*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3728.0590000000002},{"$f":"IF($E137=1,Staging!CB133*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4533.4939999999997},{"$f":"IF($E137=1,Staging!CC133*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4281.4669999999996},{"$f":"IF($E137=1,Staging!CD133*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3753.6419999999998},{"$f":"IF($E137=1,Staging!CE133*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3524.5540000000001},{"$f":"IF($E137=1,Staging!CF133*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4207.3370000000004},{"$f":"IF($E137=1,Staging!CG133*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6161.259},{"$f":"IF($E137=1,Staging!CH133*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7203.8029999999999},{"$f":"IF($E137=1,Staging!CI133*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9354.5349999999999},{"$f":"IF($E137=1,Staging!CJ133*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8848.5069999999996},{"$f":"IF($E137=1,Staging!CK133*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6341.4459999999999},{"$f":"IF($E137=1,Staging!CL133*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4125.8220000000001},{"$f":"IF($E137=1,Staging!CM133*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3736.4969999999998},{"$f":"IF($E137=1,Staging!CN133*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4543.8890000000001},{"$f":"IF($E137=1,Staging!CO133*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4291.3270000000002},{"$f":"IF($E137=1,Staging!CP133*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3762.221},{"$f":"IF($E137=1,Staging!CQ133*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3532.509},{"$f":"IF($E137=1,Staging!CR133*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4216.6310000000003},{"$f":"IF($E137=1,Staging!CS133*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6175.3959999999997},{"$f":"IF($E137=1,Staging!CT133*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7220.7039999999997},{"$f":"IF($E137=1,Staging!CU133*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9376.7279999999992},{"$f":"IF($E137=1,Staging!CV133*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8869.4590000000007},{"$f":"IF($E137=1,Staging!CW133*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6356.1459999999997},{"$f":"IF($E137=1,Staging!CX133*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4134.991},{"$f":"IF($E137=1,Staging!CY133*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3744.9569999999999},{"$f":"IF($E137=1,Staging!CZ133*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4554.3100000000004},{"$f":"IF($E137=1,Staging!DA133*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4301.2110000000002},{"$f":"IF($E137=1,Staging!DB133*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3899.721},{"$f":"IF($E137=1,Staging!DC133*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3540.482},{"$f":"IF($E137=1,Staging!DD133*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4225.9470000000001},{"$f":"IF($E137=1,Staging!DE133*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6189.57},{"$f":"IF($E137=1,Staging!DF133*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7237.6480000000001},{"$f":"IF($E137=1,Staging!DG133*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9398.9750000000004},{"$f":"IF($E137=1,Staging!DH133*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8890.4619999999995},{"$f":"IF($E137=1,Staging!DI133*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B137,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B137,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6370.8789999999999},495823.72000000003,{"$f":"IF(VLOOKUP($B137,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D137=1,$CA137=0),0,(AP137+F137)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9302.8074713233091},{"$f":"IF(OR($D137=1,$CA137=0),0,(AQ137+G137)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7784.8639640385809},{"$f":"IF(OR($D137=1,$CA137=0),0,(AR137+H137)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9387.1212654321425},{"$f":"IF(OR($D137=1,$CA137=0),0,(AS137+I137)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8929.4216569140681},{"$f":"IF(OR($D137=1,$CA137=0),0,(AT137+J137)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8167.5325009936996},{"$f":"IF(OR($D137=1,$CA137=0),0,(AU137+K137)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7724.9851505570159},{"$f":"IF(OR($D137=1,$CA137=0),0,(AV137+L137)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9410.2060792313441},{"$f":"IF(OR($D137=1,$CA137=0),0,(AW137+M137)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13108.715032388591},{"$f":"IF(OR($D137=1,$CA137=0),0,(AX137+N137)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16207.383502051331},{"$f":"IF(OR($D137=1,$CA137=0),0,(AY137+O137)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19797.565661873399},{"$f":"IF(OR($D137=1,$CA137=0),0,(AZ137+P137)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19932.497253780108},{"$f":"IF(OR($D137=1,$CA137=0),0,(BA137+Q137)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13326.961034469014},{"$f":"IF(OR($D137=1,$CA137=0),0,(BB137+R137)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9323.4437510677581},{"$f":"IF(OR($D137=1,$CA137=0),0,(BC137+S137)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7802.4222107248361},{"$f":"IF(OR($D137=1,$CA137=0),0,(BD137+T137)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9408.6110589978052},{"$f":"IF(OR($D137=1,$CA137=0),0,(BE137+U137)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8949.9051203487161},{"$f":"IF(OR($D137=1,$CA137=0),0,(BF137+V137)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8186.1517791036813},{"$f":"IF(OR($D137=1,$CA137=0),0,(BG137+W137)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7742.4070781487335},{"$f":"IF(OR($D137=1,$CA137=0),0,(BH137+X137)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9430.9830194427686},{"$f":"IF(OR($D137=1,$CA137=0),0,(BI137+Y137)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13138.843288830405},{"$f":"IF(OR($D137=1,$CA137=0),0,(BJ137+Z137)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16245.317546135786},{"$f":"IF(OR($D137=1,$CA137=0),0,(BK137+AA137)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19844.391704984355},{"$f":"IF(OR($D137=1,$CA137=0),0,(BL137+AB137)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19979.672343235041},{"$f":"IF(OR($D137=1,$CA137=0),0,(BM137+AC137)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13357.772622932493},{"$f":"IF(OR($D137=1,$CA137=0),0,(BN137+AD137)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9344.1321272814548},{"$f":"IF(OR($D137=1,$CA137=0),0,(BO137+AE137)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7820.0256076844407},{"$f":"IF(OR($D137=1,$CA137=0),0,(BP137+AF137)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9430.1529490327157},{"$f":"IF(OR($D137=1,$CA137=0),0,(BQ137+AG137)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8970.4398119781272},{"$f":"IF(OR($D137=1,$CA137=0),0,(BR137+AH137)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8485.31575377232},{"$f":"IF(OR($D137=1,$CA137=0),0,(BS137+AI137)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7759.8706829158509},{"$f":"IF(OR($D137=1,$CA137=0),0,(BT137+AJ137)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9451.8094512999796},{"$f":"IF(OR($D137=1,$CA137=0),0,(BU137+AK137)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13169.049689976093},{"$f":"IF(OR($D137=1,$CA137=0),0,(BV137+AL137)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":16283.348836962838},{"$f":"IF(OR($D137=1,$CA137=0),0,(BW137+AM137)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":19891.33322860215},{"$f":"IF(OR($D137=1,$CA137=0),0,(BX137+AN137)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":20026.968122843733},{"$f":"IF(OR($D137=1,$CA137=0),0,(BY137+AO137)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":13388.658014727409}]
[null,13927,"Kalispel Tribe Utility",{"$f":"+Staging!D134","v":0},{"$f":"+Staging!E134","v":0},{"$f":"IF($E138=1,Staging!AP134*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1877.019},{"$f":"IF($E138=1,Staging!AQ134*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1839.7370000000001},{"$f":"IF($E138=1,Staging!AR134*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1979.5319999999999},{"$f":"IF($E138=1,Staging!AS134*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1903.318},{"$f":"IF($E138=1,Staging!AT134*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1822.2909999999999},{"$f":"IF($E138=1,Staging!AU134*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1862.086},{"$f":"IF($E138=1,Staging!AV134*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1754.6030000000001},{"$f":"IF($E138=1,Staging!AW134*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1805.8879999999999},{"$f":"IF($E138=1,Staging!AX134*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1932.778},{"$f":"IF($E138=1,Staging!AY134*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2021.6079999999999},{"$f":"IF($E138=1,Staging!AZ134*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2107.248},{"$f":"IF($E138=1,Staging!BA134*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1769.251},{"$f":"IF($E138=1,Staging!BB134*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1897.547},{"$f":"IF($E138=1,Staging!BC134*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1859.2929999999999},{"$f":"IF($E138=1,Staging!BD134*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2001.0719999999999},{"$f":"IF($E138=1,Staging!BE134*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1924.037},{"$f":"IF($E138=1,Staging!BF134*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1842.5329999999999},{"$f":"IF($E138=1,Staging!BG134*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1882.2760000000001},{"$f":"IF($E138=1,Staging!BH134*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1773.796},{"$f":"IF($E138=1,Staging!BI134*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1825.6559999999999},{"$f":"IF($E138=1,Staging!BJ134*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1954.232},{"$f":"IF($E138=1,Staging!BK134*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2044.364},{"$f":"IF($E138=1,Staging!BL134*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2131.1990000000001},{"$f":"IF($E138=1,Staging!BM134*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1788.9159999999999},{"$f":"IF($E138=1,Staging!BN134*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1918.3320000000001},{"$f":"IF($E138=1,Staging!BO134*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1879.0940000000001},{"$f":"IF($E138=1,Staging!BP134*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2022.88},{"$f":"IF($E138=1,Staging!BQ134*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1945.0150000000001},{"$f":"IF($E138=1,Staging!BR134*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1877.4480000000001},{"$f":"IF($E138=1,Staging!BS134*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1902.7180000000001},{"$f":"IF($E138=1,Staging!BT134*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1793.229},{"$f":"IF($E138=1,Staging!BU134*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1845.67},{"$f":"IF($E138=1,Staging!BV134*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1975.954},{"$f":"IF($E138=1,Staging!BW134*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2067.4059999999999},{"$f":"IF($E138=1,Staging!BX134*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2155.451},{"$f":"IF($E138=1,Staging!BY134*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1808.828},{"$f":"IF($E138=1,Staging!BZ134*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1332.539},{"$f":"IF($E138=1,Staging!CA134*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1425.1579999999999},{"$f":"IF($E138=1,Staging!CB134*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1543.251},{"$f":"IF($E138=1,Staging!CC134*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1522.096},{"$f":"IF($E138=1,Staging!CD134*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1342.884},{"$f":"IF($E138=1,Staging!CE134*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1331.5060000000001},{"$f":"IF($E138=1,Staging!CF134*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1275.6949999999999},{"$f":"IF($E138=1,Staging!CG134*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1379.223},{"$f":"IF($E138=1,Staging!CH134*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1283.98},{"$f":"IF($E138=1,Staging!CI134*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1474.2280000000001},{"$f":"IF($E138=1,Staging!CJ134*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1381.692},{"$f":"IF($E138=1,Staging!CK134*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1325.481},{"$f":"IF($E138=1,Staging!CL134*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1347.0250000000001},{"$f":"IF($E138=1,Staging!CM134*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1440.7439999999999},{"$f":"IF($E138=1,Staging!CN134*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1560.2919999999999},{"$f":"IF($E138=1,Staging!CO134*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1538.5260000000001},{"$f":"IF($E138=1,Staging!CP134*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1357.92},{"$f":"IF($E138=1,Staging!CQ134*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1346.116},{"$f":"IF($E138=1,Staging!CR134*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1289.518},{"$f":"IF($E138=1,Staging!CS134*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1394.559},{"$f":"IF($E138=1,Staging!CT134*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1298.412},{"$f":"IF($E138=1,Staging!CU134*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1490.751},{"$f":"IF($E138=1,Staging!CV134*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1397.585},{"$f":"IF($E138=1,Staging!CW134*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1340.3969999999999},{"$f":"IF($E138=1,Staging!CX134*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1361.692},{"$f":"IF($E138=1,Staging!CY134*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1456.5250000000001},{"$f":"IF($E138=1,Staging!CZ134*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1577.5450000000001},{"$f":"IF($E138=1,Staging!DA134*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1555.16},{"$f":"IF($E138=1,Staging!DB134*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1383.472},{"$f":"IF($E138=1,Staging!DC134*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1360.9079999999999},{"$f":"IF($E138=1,Staging!DD134*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1303.5139999999999},{"$f":"IF($E138=1,Staging!DE134*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1410.088},{"$f":"IF($E138=1,Staging!DF134*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1313.0250000000001},{"$f":"IF($E138=1,Staging!DG134*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1507.48},{"$f":"IF($E138=1,Staging!DH134*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1413.6780000000001},{"$f":"IF($E138=1,Staging!DI134*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B138,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B138,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1355.5},{"$f":"+IF(AND(CA138=1,D138=0),SUMPRODUCT(F138:BY138,$F$7:$BY$7),0)","v":119210.46999999996},{"$f":"IF(VLOOKUP($B138,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D138=1,$CA138=0),0,(AP138+F138)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2786.7773275563059},{"$f":"IF(OR($D138=1,$CA138=0),0,(AQ138+G138)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2834.8250328711761},{"$f":"IF(OR($D138=1,$CA138=0),0,(AR138+H138)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3058.7426039039601},{"$f":"IF(OR($D138=1,$CA138=0),0,(AS138+I138)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2974.1995853304275},{"$f":"IF(OR($D138=1,$CA138=0),0,(AT138+J138)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2748.2407009775275},{"$f":"IF(OR($D138=1,$CA138=0),0,(AU138+K138)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2772.9144570888575},{"$f":"IF(OR($D138=1,$CA138=0),0,(AV138+L138)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2631.1304429267889},{"$f":"IF(OR($D138=1,$CA138=0),0,(AW138+M138)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2765.550621160357},{"$f":"IF(OR($D138=1,$CA138=0),0,(AX138+N138)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2793.0289038663163},{"$f":"IF(OR($D138=1,$CA138=0),0,(AY138+O138)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3035.3452112892578},{"$f":"IF(OR($D138=1,$CA138=0),0,(AZ138+P138)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3029.3575904234472},{"$f":"IF(OR($D138=1,$CA138=0),0,(BA138+Q138)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2687.0768412544599},{"$f":"IF(OR($D138=1,$CA138=0),0,(BB138+R138)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2817.1790904616832},{"$f":"IF(OR($D138=1,$CA138=0),0,(BC138+S138)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2865.3379349109532},{"$f":"IF(OR($D138=1,$CA138=0),0,(BD138+T138)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3092.2415019062546},{"$f":"IF(OR($D138=1,$CA138=0),0,(BE138+U138)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3006.4551142666205},{"$f":"IF(OR($D138=1,$CA138=0),0,(BF138+V138)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2778.871688347605},{"$f":"IF(OR($D138=1,$CA138=0),0,(BG138+W138)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2803.130409253909},{"$f":"IF(OR($D138=1,$CA138=0),0,(BH138+X138)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2659.7973934061383},{"$f":"IF(OR($D138=1,$CA138=0),0,(BI138+Y138)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2796.0305287696096},{"$f":"IF(OR($D138=1,$CA138=0),0,(BJ138+Z138)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2824.1878021247953},{"$f":"IF(OR($D138=1,$CA138=0),0,(BK138+AA138)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3069.4501648838282},{"$f":"IF(OR($D138=1,$CA138=0),0,(BL138+AB138)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3063.9531191034566},{"$f":"IF(OR($D138=1,$CA138=0),0,(BM138+AC138)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2717.1026413067489},{"$f":"IF(OR($D138=1,$CA138=0),0,(BN138+AD138)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2847.9611575925865},{"$f":"IF(OR($D138=1,$CA138=0),0,(BO138+AE138)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2896.2328777252314},{"$f":"IF(OR($D138=1,$CA138=0),0,(BP138+AF138)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3126.1571716625508},{"$f":"IF(OR($D138=1,$CA138=0),0,(BQ138+AG138)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3039.1126542905267},{"$f":"IF(OR($D138=1,$CA138=0),0,(BR138+AH138)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2831.3736417833575},{"$f":"IF(OR($D138=1,$CA138=0),0,(BS138+AI138)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2833.7231925465367},{"$f":"IF(OR($D138=1,$CA138=0),0,(BT138+AJ138)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2688.8229412488254},{"$f":"IF(OR($D138=1,$CA138=0),0,(BU138+AK138)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2826.8916088788746},{"$f":"IF(OR($D138=1,$CA138=0),0,(BV138+AL138)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2855.736555628162},{"$f":"IF(OR($D138=1,$CA138=0),0,(BW138+AM138)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3103.98230952625},{"$f":"IF(OR($D138=1,$CA138=0),0,(BX138+AN138)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3098.9836533017042},{"$f":"IF(OR($D138=1,$CA138=0),0,(BY138+AO138)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":2747.5052724866136}]
[null,10597,"Hermiston, City of",{"$f":"+Staging!D135","v":0},{"$f":"+Staging!E135","v":0},{"$f":"IF($E139=1,Staging!AP135*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5324.0940000000001},{"$f":"IF($E139=1,Staging!AQ135*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5455.4830000000002},{"$f":"IF($E139=1,Staging!AR135*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6664.7529999999997},{"$f":"IF($E139=1,Staging!AS135*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6156.7209999999995},{"$f":"IF($E139=1,Staging!AT135*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5781.0360000000001},{"$f":"IF($E139=1,Staging!AU135*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5448.2039999999997},{"$f":"IF($E139=1,Staging!AV135*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4572.3879999999999},{"$f":"IF($E139=1,Staging!AW135*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4881.2659999999996},{"$f":"IF($E139=1,Staging!AX135*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6087.1040000000003},{"$f":"IF($E139=1,Staging!AY135*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7013.7380000000003},{"$f":"IF($E139=1,Staging!AZ135*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7094.0190000000002},{"$f":"IF($E139=1,Staging!BA135*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5348.5690000000004},{"$f":"IF($E139=1,Staging!BB135*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5370.701},{"$f":"IF($E139=1,Staging!BC135*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5477.1610000000001},{"$f":"IF($E139=1,Staging!BD135*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6691.52},{"$f":"IF($E139=1,Staging!BE135*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6181.2910000000002},{"$f":"IF($E139=1,Staging!BF135*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5804.0469999999996},{"$f":"IF($E139=1,Staging!BG135*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5469.97},{"$f":"IF($E139=1,Staging!BH135*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4591.0190000000002},{"$f":"IF($E139=1,Staging!BI135*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4900.6840000000002},{"$f":"IF($E139=1,Staging!BJ135*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6111.6049999999996},{"$f":"IF($E139=1,Staging!BK135*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7042.1270000000004},{"$f":"IF($E139=1,Staging!BL135*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7122.384},{"$f":"IF($E139=1,Staging!BM135*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5370.0529999999999},{"$f":"IF($E139=1,Staging!BN135*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5391.7280000000001},{"$f":"IF($E139=1,Staging!BO135*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5499.4780000000001},{"$f":"IF($E139=1,Staging!BP135*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6717.933},{"$f":"IF($E139=1,Staging!BQ135*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6206.1090000000004},{"$f":"IF($E139=1,Staging!BR135*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6017.1409999999996},{"$f":"IF($E139=1,Staging!BS135*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5491.86},{"$f":"IF($E139=1,Staging!BT135*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4609.116},{"$f":"IF($E139=1,Staging!BU135*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4920.4759999999997},{"$f":"IF($E139=1,Staging!BV135*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6135.7610000000004},{"$f":"IF($E139=1,Staging!BW135*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7070.067},{"$f":"IF($E139=1,Staging!BX135*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7150.9210000000003},{"$f":"IF($E139=1,Staging!BY135*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5391.4409999999998},{"$f":"IF($E139=1,Staging!BZ135*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3217.7530000000002},{"$f":"IF($E139=1,Staging!CA135*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3897.4609999999998},{"$f":"IF($E139=1,Staging!CB135*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4525.1890000000003},{"$f":"IF($E139=1,Staging!CC135*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4665.0039999999999},{"$f":"IF($E139=1,Staging!CD135*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3779.97},{"$f":"IF($E139=1,Staging!CE135*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3354.357},{"$f":"IF($E139=1,Staging!CF135*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2815.239},{"$f":"IF($E139=1,Staging!CG135*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3109.5529999999999},{"$f":"IF($E139=1,Staging!CH135*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3165.9789999999998},{"$f":"IF($E139=1,Staging!CI135*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4288.8999999999996},{"$f":"IF($E139=1,Staging!CJ135*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3794.2},{"$f":"IF($E139=1,Staging!CK135*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3235.0219999999999},{"$f":"IF($E139=1,Staging!CL135*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3245.922},{"$f":"IF($E139=1,Staging!CM135*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3912.9479999999999},{"$f":"IF($E139=1,Staging!CN135*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4543.3630000000003},{"$f":"IF($E139=1,Staging!CO135*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4683.6210000000001},{"$f":"IF($E139=1,Staging!CP135*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3795.0149999999999},{"$f":"IF($E139=1,Staging!CQ135*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3367.7570000000001},{"$f":"IF($E139=1,Staging!CR135*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2826.71},{"$f":"IF($E139=1,Staging!CS135*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3121.922},{"$f":"IF($E139=1,Staging!CT135*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3178.723},{"$f":"IF($E139=1,Staging!CU135*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4306.26},{"$f":"IF($E139=1,Staging!CV135*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3809.3710000000001},{"$f":"IF($E139=1,Staging!CW135*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3248.0169999999998},{"$f":"IF($E139=1,Staging!CX135*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3258.6289999999999},{"$f":"IF($E139=1,Staging!CY135*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3928.8910000000001},{"$f":"IF($E139=1,Staging!CZ135*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4561.2960000000003},{"$f":"IF($E139=1,Staging!DA135*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4702.4260000000004},{"$f":"IF($E139=1,Staging!DB135*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3934.348},{"$f":"IF($E139=1,Staging!DC135*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3381.2350000000001},{"$f":"IF($E139=1,Staging!DD135*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2837.8530000000001},{"$f":"IF($E139=1,Staging!DE135*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3134.5309999999999},{"$f":"IF($E139=1,Staging!DF135*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3191.2869999999998},{"$f":"IF($E139=1,Staging!DG135*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4323.3459999999995},{"$f":"IF($E139=1,Staging!DH135*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3824.634},{"$f":"IF($E139=1,Staging!DI135*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B139,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B139,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3260.953},342789.65299999993,{"$f":"IF(VLOOKUP($B139,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D139=1,$CA139=0),0,(AP139+F139)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7416.667826241136},{"$f":"IF(OR($D139=1,$CA139=0),0,(AQ139+G139)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8120.9226582301317},{"$f":"IF(OR($D139=1,$CA139=0),0,(AR139+H139)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9715.9411552213933},{"$f":"IF(OR($D139=1,$CA139=0),0,(AS139+I139)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9396.2277282570558},{"$f":"IF(OR($D139=1,$CA139=0),0,(AT139+J139)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8301.5775846486667},{"$f":"IF(OR($D139=1,$CA139=0),0,(AU139+K139)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7643.0391409755994},{"$f":"IF(OR($D139=1,$CA139=0),0,(AV139+L139)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6414.4880472771674},{"$f":"IF(OR($D139=1,$CA139=0),0,(AW139+M139)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6938.2242719421656},{"$f":"IF(OR($D139=1,$CA139=0),0,(AX139+N139)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8034.2158996337466},{"$f":"IF(OR($D139=1,$CA139=0),0,(AY139+O139)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9813.7922168648602},{"$f":"IF(OR($D139=1,$CA139=0),0,(AZ139+P139)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9453.9627720289827},{"$f":"IF(OR($D139=1,$CA139=0),0,(BA139+Q139)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7452.9130764473994},{"$f":"IF(OR($D139=1,$CA139=0),0,(BB139+R139)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7481.5939193185477},{"$f":"IF(OR($D139=1,$CA139=0),0,(BC139+S139)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8153.1920795581254},{"$f":"IF(OR($D139=1,$CA139=0),0,(BD139+T139)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9754.9622789641999},{"$f":"IF(OR($D139=1,$CA139=0),0,(BE139+U139)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9433.7258985487842},{"$f":"IF(OR($D139=1,$CA139=0),0,(BF139+V139)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8334.6206385450241},{"$f":"IF(OR($D139=1,$CA139=0),0,(BG139+W139)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7673.5728816030778},{"$f":"IF(OR($D139=1,$CA139=0),0,(BH139+X139)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6440.6248458999371},{"$f":"IF(OR($D139=1,$CA139=0),0,(BI139+Y139)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6965.8241130763754},{"$f":"IF(OR($D139=1,$CA139=0),0,(BJ139+Z139)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8066.5547829207389},{"$f":"IF(OR($D139=1,$CA139=0),0,(BK139+AA139)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9853.5149063935678},{"$f":"IF(OR($D139=1,$CA139=0),0,(BL139+AB139)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9491.7639701168482},{"$f":"IF(OR($D139=1,$CA139=0),0,(BM139+AC139)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7482.8503125019624},{"$f":"IF(OR($D139=1,$CA139=0),0,(BN139+AD139)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7510.8842908799234},{"$f":"IF(OR($D139=1,$CA139=0),0,(BO139+AE139)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8186.4122614499329},{"$f":"IF(OR($D139=1,$CA139=0),0,(BP139+AF139)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9793.4667793869394},{"$f":"IF(OR($D139=1,$CA139=0),0,(BQ139+AG139)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9471.6026365170619},{"$f":"IF(OR($D139=1,$CA139=0),0,(BR139+AH139)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8640.6240113517106},{"$f":"IF(OR($D139=1,$CA139=0),0,(BS139+AI139)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7704.2820136770297},{"$f":"IF(OR($D139=1,$CA139=0),0,(BT139+AJ139)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6466.0131919144806},{"$f":"IF(OR($D139=1,$CA139=0),0,(BU139+AK139)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":6993.9570747459111},{"$f":"IF(OR($D139=1,$CA139=0),0,(BV139+AL139)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":8098.4378221017942},{"$f":"IF(OR($D139=1,$CA139=0),0,(BW139+AM139)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9892.6098334678099},{"$f":"IF(OR($D139=1,$CA139=0),0,(BX139+AN139)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9529.7943926694115},{"$f":"IF(OR($D139=1,$CA139=0),0,(BY139+AO139)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":7512.6529660109636}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+Staging!D136","v":0},{"$f":"+Staging!E136","v":0},{"$f":"IF($E140=1,Staging!AP136*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7061.5110000000004},{"$f":"IF($E140=1,Staging!AQ136*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6551.384},{"$f":"IF($E140=1,Staging!AR136*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6694.116},{"$f":"IF($E140=1,Staging!AS136*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6692.7790000000005},{"$f":"IF($E140=1,Staging!AT136*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6186.4939999999997},{"$f":"IF($E140=1,Staging!AU136*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7010.9070000000002},{"$f":"IF($E140=1,Staging!AV136*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6800.9859999999999},{"$f":"IF($E140=1,Staging!AW136*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6822.2089999999998},{"$f":"IF($E140=1,Staging!AX136*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7171.8320000000003},{"$f":"IF($E140=1,Staging!AY136*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7720.665},{"$f":"IF($E140=1,Staging!AZ136*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8186.0709999999999},{"$f":"IF($E140=1,Staging!BA136*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7014.3389999999999},{"$f":"IF($E140=1,Staging!BB136*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7061.5110000000004},{"$f":"IF($E140=1,Staging!BC136*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6551.384},{"$f":"IF($E140=1,Staging!BD136*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6694.116},{"$f":"IF($E140=1,Staging!BE136*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6692.7790000000005},{"$f":"IF($E140=1,Staging!BF136*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6186.4939999999997},{"$f":"IF($E140=1,Staging!BG136*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7010.9070000000002},{"$f":"IF($E140=1,Staging!BH136*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6800.9859999999999},{"$f":"IF($E140=1,Staging!BI136*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6822.2089999999998},{"$f":"IF($E140=1,Staging!BJ136*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7171.8320000000003},{"$f":"IF($E140=1,Staging!BK136*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7720.665},{"$f":"IF($E140=1,Staging!BL136*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8186.0709999999999},{"$f":"IF($E140=1,Staging!BM136*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7014.3389999999999},{"$f":"IF($E140=1,Staging!BN136*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7061.5110000000004},{"$f":"IF($E140=1,Staging!BO136*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6551.384},{"$f":"IF($E140=1,Staging!BP136*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6694.116},{"$f":"IF($E140=1,Staging!BQ136*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6692.7790000000005},{"$f":"IF($E140=1,Staging!BR136*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6407.44},{"$f":"IF($E140=1,Staging!BS136*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7010.9070000000002},{"$f":"IF($E140=1,Staging!BT136*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6800.9859999999999},{"$f":"IF($E140=1,Staging!BU136*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6822.2089999999998},{"$f":"IF($E140=1,Staging!BV136*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7171.8320000000003},{"$f":"IF($E140=1,Staging!BW136*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7720.665},{"$f":"IF($E140=1,Staging!BX136*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":8186.0709999999999},{"$f":"IF($E140=1,Staging!BY136*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":7014.3389999999999},{"$f":"IF($E140=1,Staging!BZ136*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5121.3119999999999},{"$f":"IF($E140=1,Staging!CA136*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5186.4399999999996},{"$f":"IF($E140=1,Staging!CB136*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5236.75},{"$f":"IF($E140=1,Staging!CC136*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5309.6310000000003},{"$f":"IF($E140=1,Staging!CD136*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4537.5020000000004},{"$f":"IF($E140=1,Staging!CE136*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5058.125},{"$f":"IF($E140=1,Staging!CF136*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4927.3540000000003},{"$f":"IF($E140=1,Staging!CG136*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5450.6310000000003},{"$f":"IF($E140=1,Staging!CH136*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5148.8329999999996},{"$f":"IF($E140=1,Staging!CI136*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6086.2079999999996},{"$f":"IF($E140=1,Staging!CJ136*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5904.2610000000004},{"$f":"IF($E140=1,Staging!CK136*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5569.9840000000004},{"$f":"IF($E140=1,Staging!CL136*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5121.3119999999999},{"$f":"IF($E140=1,Staging!CM136*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5186.4399999999996},{"$f":"IF($E140=1,Staging!CN136*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5236.75},{"$f":"IF($E140=1,Staging!CO136*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5309.6310000000003},{"$f":"IF($E140=1,Staging!CP136*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4537.5020000000004},{"$f":"IF($E140=1,Staging!CQ136*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5058.125},{"$f":"IF($E140=1,Staging!CR136*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4927.3540000000003},{"$f":"IF($E140=1,Staging!CS136*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5450.6310000000003},{"$f":"IF($E140=1,Staging!CT136*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5148.8329999999996},{"$f":"IF($E140=1,Staging!CU136*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6086.2079999999996},{"$f":"IF($E140=1,Staging!CV136*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5904.2610000000004},{"$f":"IF($E140=1,Staging!CW136*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5569.9840000000004},{"$f":"IF($E140=1,Staging!CX136*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5121.3119999999999},{"$f":"IF($E140=1,Staging!CY136*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5186.4399999999996},{"$f":"IF($E140=1,Staging!CZ136*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5236.75},{"$f":"IF($E140=1,Staging!DA136*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5309.6310000000003},{"$f":"IF($E140=1,Staging!DB136*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4699.5559999999996},{"$f":"IF($E140=1,Staging!DC136*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5058.125},{"$f":"IF($E140=1,Staging!DD136*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":4927.3540000000003},{"$f":"IF($E140=1,Staging!DE136*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5450.6310000000003},{"$f":"IF($E140=1,Staging!DF136*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5148.8329999999996},{"$f":"IF($E140=1,Staging!DG136*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":6086.2079999999996},{"$f":"IF($E140=1,Staging!DH136*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5904.2610000000004},{"$f":"IF($E140=1,Staging!DI136*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B140,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B140,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":5569.9840000000004},442733.97199999978,{"$f":"IF(VLOOKUP($B140,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D140=1,$CA140=0),0,(AP140+F140)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10578.034396646361},{"$f":"IF(OR($D140=1,$CA140=0),0,(AQ140+G140)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10191.653117982685},{"$f":"IF(OR($D140=1,$CA140=0),0,(AR140+H140)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10359.266561598948},{"$f":"IF(OR($D140=1,$CA140=0),0,(AS140+I140)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10421.386391532753},{"$f":"IF(OR($D140=1,$CA140=0),0,(AT140+J140)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9311.3721308680233},{"$f":"IF(OR($D140=1,$CA140=0),0,(AU140+K140)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10479.232574439078},{"$f":"IF(OR($D140=1,$CA140=0),0,(AV140+L140)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10183.41840274322},{"$f":"IF(OR($D140=1,$CA140=0),0,(AW140+M140)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10656.193861187781},{"$f":"IF(OR($D140=1,$CA140=0),0,(AX140+N140)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10697.719088552542},{"$f":"IF(OR($D140=1,$CA140=0),0,(AY140+O140)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11988.155578073154},{"$f":"IF(OR($D140=1,$CA140=0),0,(AZ140+P140)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12234.275796025839},{"$f":"IF(OR($D140=1,$CA140=0),0,(BA140+Q140)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10926.646603378209},{"$f":"IF(OR($D140=1,$CA140=0),0,(BB140+R140)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10578.034396646361},{"$f":"IF(OR($D140=1,$CA140=0),0,(BC140+S140)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10191.653117982685},{"$f":"IF(OR($D140=1,$CA140=0),0,(BD140+T140)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10359.266561598948},{"$f":"IF(OR($D140=1,$CA140=0),0,(BE140+U140)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10421.386391532753},{"$f":"IF(OR($D140=1,$CA140=0),0,(BF140+V140)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9311.3721308680233},{"$f":"IF(OR($D140=1,$CA140=0),0,(BG140+W140)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10479.232574439078},{"$f":"IF(OR($D140=1,$CA140=0),0,(BH140+X140)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10183.41840274322},{"$f":"IF(OR($D140=1,$CA140=0),0,(BI140+Y140)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10656.193861187781},{"$f":"IF(OR($D140=1,$CA140=0),0,(BJ140+Z140)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10697.719088552542},{"$f":"IF(OR($D140=1,$CA140=0),0,(BK140+AA140)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11988.155578073154},{"$f":"IF(OR($D140=1,$CA140=0),0,(BL140+AB140)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12234.275796025839},{"$f":"IF(OR($D140=1,$CA140=0),0,(BM140+AC140)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10926.646603378209},{"$f":"IF(OR($D140=1,$CA140=0),0,(BN140+AD140)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10578.034396646361},{"$f":"IF(OR($D140=1,$CA140=0),0,(BO140+AE140)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10191.653117982685},{"$f":"IF(OR($D140=1,$CA140=0),0,(BP140+AF140)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10359.266561598948},{"$f":"IF(OR($D140=1,$CA140=0),0,(BQ140+AG140)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10421.386391532753},{"$f":"IF(OR($D140=1,$CA140=0),0,(BR140+AH140)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":9643.921259581095},{"$f":"IF(OR($D140=1,$CA140=0),0,(BS140+AI140)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10479.232574439078},{"$f":"IF(OR($D140=1,$CA140=0),0,(BT140+AJ140)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10183.41840274322},{"$f":"IF(OR($D140=1,$CA140=0),0,(BU140+AK140)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10656.193861187781},{"$f":"IF(OR($D140=1,$CA140=0),0,(BV140+AL140)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10697.719088552542},{"$f":"IF(OR($D140=1,$CA140=0),0,(BW140+AM140)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":11988.155578073154},{"$f":"IF(OR($D140=1,$CA140=0),0,(BX140+AN140)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":12234.275796025839},{"$f":"IF(OR($D140=1,$CA140=0),0,(BY140+AO140)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":10926.646603378209}]
[null,11680,"Weiser, City of",{"$f":"+Staging!D137","v":0},{"$f":"+Staging!E137","v":0},{"$f":"IF($E141=1,Staging!AP137*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2649.9549999999999},{"$f":"IF($E141=1,Staging!AQ137*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2827.181},{"$f":"IF($E141=1,Staging!AR137*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3479.913},{"$f":"IF($E141=1,Staging!AS137*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3419.1019999999999},{"$f":"IF($E141=1,Staging!AT137*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3087.116},{"$f":"IF($E141=1,Staging!AU137*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2862.6640000000002},{"$f":"IF($E141=1,Staging!AV137*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2546.614},{"$f":"IF($E141=1,Staging!AW137*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2365.248},{"$f":"IF($E141=1,Staging!AX137*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2907.77},{"$f":"IF($E141=1,Staging!AY137*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3613.134},{"$f":"IF($E141=1,Staging!AZ137*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3368.605},{"$f":"IF($E141=1,Staging!BA137*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2535.431},{"$f":"IF($E141=1,Staging!BB137*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2663.288},{"$f":"IF($E141=1,Staging!BC137*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2841.326},{"$f":"IF($E141=1,Staging!BD137*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3497.1849999999999},{"$f":"IF($E141=1,Staging!BE137*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3309.1280000000002},{"$f":"IF($E141=1,Staging!BF137*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3102.5889999999999},{"$f":"IF($E141=1,Staging!BG137*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2982.3960000000002},{"$f":"IF($E141=1,Staging!BH137*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2559.3240000000001},{"$f":"IF($E141=1,Staging!BI137*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2376.8330000000001},{"$f":"IF($E141=1,Staging!BJ137*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2922.221},{"$f":"IF($E141=1,Staging!BK137*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3631.2},{"$f":"IF($E141=1,Staging!BL137*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3385.1970000000001},{"$f":"IF($E141=1,Staging!BM137*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2548.4810000000002},{"$f":"IF($E141=1,Staging!BN137*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2583.5949999999998},{"$f":"IF($E141=1,Staging!BO137*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2968.91},{"$f":"IF($E141=1,Staging!BP137*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3514.549},{"$f":"IF($E141=1,Staging!BQ137*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3325.5520000000001},{"$f":"IF($E141=1,Staging!BR137*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3233.721},{"$f":"IF($E141=1,Staging!BS137*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2997.3539999999998},{"$f":"IF($E141=1,Staging!BT137*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2479.067},{"$f":"IF($E141=1,Staging!BU137*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2476.837},{"$f":"IF($E141=1,Staging!BV137*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2936.7719999999999},{"$f":"IF($E141=1,Staging!BW137*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3521.8870000000002},{"$f":"IF($E141=1,Staging!BX137*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":3521.4409999999998},{"$f":"IF($E141=1,Staging!BY137*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2561.1480000000001},{"$f":"IF($E141=1,Staging!BZ137*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1428.952},{"$f":"IF($E141=1,Staging!CA137*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1986.83},{"$f":"IF($E141=1,Staging!CB137*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2209.7109999999998},{"$f":"IF($E141=1,Staging!CC137*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2189.8710000000001},{"$f":"IF($E141=1,Staging!CD137*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1861.502},{"$f":"IF($E141=1,Staging!CE137*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1770.2339999999999},{"$f":"IF($E141=1,Staging!CF137*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1399.2180000000001},{"$f":"IF($E141=1,Staging!CG137*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1485.627},{"$f":"IF($E141=1,Staging!CH137*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1492.5039999999999},{"$f":"IF($E141=1,Staging!CI137*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1973.617},{"$f":"IF($E141=1,Staging!CJ137*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1847.1590000000001},{"$f":"IF($E141=1,Staging!CK137*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1433.7809999999999},{"$f":"IF($E141=1,Staging!CL137*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1436.1420000000001},{"$f":"IF($E141=1,Staging!CM137*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1996.77},{"$f":"IF($E141=1,Staging!CN137*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2220.6790000000001},{"$f":"IF($E141=1,Staging!CO137*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2328.4009999999998},{"$f":"IF($E141=1,Staging!CP137*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1870.8320000000001},{"$f":"IF($E141=1,Staging!CQ137*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1673.779},{"$f":"IF($E141=1,Staging!CR137*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1406.202},{"$f":"IF($E141=1,Staging!CS137*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1492.904},{"$f":"IF($E141=1,Staging!CT137*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1499.921},{"$f":"IF($E141=1,Staging!CU137*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1983.4849999999999},{"$f":"IF($E141=1,Staging!CV137*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1856.258},{"$f":"IF($E141=1,Staging!CW137*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1441.1610000000001},{"$f":"IF($E141=1,Staging!CX137*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1536.462},{"$f":"IF($E141=1,Staging!CY137*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1893.39},{"$f":"IF($E141=1,Staging!CZ137*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2231.7049999999999},{"$f":"IF($E141=1,Staging!DA137*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2339.9580000000001},{"$f":"IF($E141=1,Staging!DB137*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1921.3889999999999},{"$f":"IF($E141=1,Staging!DC137*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1682.173},{"$f":"IF($E141=1,Staging!DD137*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1506.2840000000001},{"$f":"IF($E141=1,Staging!DE137*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1412.633},{"$f":"IF($E141=1,Staging!DF137*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1507.39},{"$f":"IF($E141=1,Staging!DG137*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":2120.9209999999998},{"$f":"IF($E141=1,Staging!DH137*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1746.66},{"$f":"IF($E141=1,Staging!DI137*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B141,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B141,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":1448.3230000000001},171235.56200000006,{"$f":"IF(VLOOKUP($B141,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D141=1,$CA141=0),0,(AP141+F141)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3541.6108849912384},{"$f":"IF(OR($D141=1,$CA141=0),0,(AQ141+G141)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4179.8829338515343},{"$f":"IF(OR($D141=1,$CA141=0),0,(AR141+H141)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4940.1553626761752},{"$f":"IF(OR($D141=1,$CA141=0),0,(AS141+I141)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4870.1281569846924},{"$f":"IF(OR($D141=1,$CA141=0),0,(AT141+J141)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4296.758757790647},{"$f":"IF(OR($D141=1,$CA141=0),0,(AU141+K141)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4022.6271365966763},{"$f":"IF(OR($D141=1,$CA141=0),0,(AV141+L141)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3426.0652575669778},{"$f":"IF(OR($D141=1,$CA141=0),0,(AW141+M141)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3343.616517057299},{"$f":"IF(OR($D141=1,$CA141=0),0,(AX141+N141)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3820.6456522161293},{"$f":"IF(OR($D141=1,$CA141=0),0,(AY141+O141)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4850.8333613234345},{"$f":"IF(OR($D141=1,$CA141=0),0,(AZ141+P141)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4528.71481402872},{"$f":"IF(OR($D141=1,$CA141=0),0,(BA141+Q141)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3446.3655150847626},{"$f":"IF(OR($D141=1,$CA141=0),0,(BB141+R141)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3559.4304822982317},{"$f":"IF(OR($D141=1,$CA141=0),0,(BC141+S141)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4200.7953248830063},{"$f":"IF(OR($D141=1,$CA141=0),0,(BD141+T141)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4964.6754342032173},{"$f":"IF(OR($D141=1,$CA141=0),0,(BE141+U141)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4894.9226032497854},{"$f":"IF(OR($D141=1,$CA141=0),0,(BF141+V141)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4318.2945699041466},{"$f":"IF(OR($D141=1,$CA141=0),0,(BG141+W141)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4042.8379618422487},{"$f":"IF(OR($D141=1,$CA141=0),0,(BH141+X141)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3443.1650553238319},{"$f":"IF(OR($D141=1,$CA141=0),0,(BI141+Y141)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3359.9939104405521},{"$f":"IF(OR($D141=1,$CA141=0),0,(BJ141+Z141)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3839.6330787088123},{"$f":"IF(OR($D141=1,$CA141=0),0,(BK141+AA141)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4875.0877408573006},{"$f":"IF(OR($D141=1,$CA141=0),0,(BL141+AB141)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4551.02165388712},{"$f":"IF(OR($D141=1,$CA141=0),0,(BM141+AC141)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3464.1043628644184},{"$f":"IF(OR($D141=1,$CA141=0),0,(BN141+AD141)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3577.3403801519248},{"$f":"IF(OR($D141=1,$CA141=0),0,(BO141+AE141)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4221.8110405784928},{"$f":"IF(OR($D141=1,$CA141=0),0,(BP141+AF141)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4989.3257469033842},{"$f":"IF(OR($D141=1,$CA141=0),0,(BQ141+AG141)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4919.2177916845649},{"$f":"IF(OR($D141=1,$CA141=0),0,(BR141+AH141)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4476.0504932638041},{"$f":"IF(OR($D141=1,$CA141=0),0,(BS141+AI141)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4063.1139076743834},{"$f":"IF(OR($D141=1,$CA141=0),0,(BT141+AJ141)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3460.3785970385493},{"$f":"IF(OR($D141=1,$CA141=0),0,(BU141+AK141)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3377.1275709024189},{"$f":"IF(OR($D141=1,$CA141=0),0,(BV141+AL141)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3858.7524829235954},{"$f":"IF(OR($D141=1,$CA141=0),0,(BW141+AM141)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4899.5062242693057},{"$f":"IF(OR($D141=1,$CA141=0),0,(BX141+AN141)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":4574.1576958810847},{"$f":"IF(OR($D141=1,$CA141=0),0,(BY141+AO141)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":3481.3213776770854}]
[null,12026,"Jefferson County PUD #1",{"$f":"+Staging!D138","v":0},{"$f":"+Staging!E138","v":0},{"$f":"IF($E142=1,Staging!AP138*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20564.219000000001},{"$f":"IF($E142=1,Staging!AQ138*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":21948},{"$f":"IF($E142=1,Staging!AR138*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28316.221000000001},{"$f":"IF($E142=1,Staging!AS138*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28702.616999999998},{"$f":"IF($E142=1,Staging!AT138*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25133.599999999999},{"$f":"IF($E142=1,Staging!AU138*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":24179.618999999999},{"$f":"IF($E142=1,Staging!AV138*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20906.5},{"$f":"IF($E142=1,Staging!AW138*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16672.623},{"$f":"IF($E142=1,Staging!AX138*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16421.436000000002},{"$f":"IF($E142=1,Staging!AY138*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16011.745000000001},{"$f":"IF($E142=1,Staging!AZ138*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16031.741},{"$f":"IF($E142=1,Staging!BA138*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16050.46},{"$f":"IF($E142=1,Staging!BB138*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20651.705000000002},{"$f":"IF($E142=1,Staging!BC138*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22005.91},{"$f":"IF($E142=1,Staging!BD138*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28276.425999999999},{"$f":"IF($E142=1,Staging!BE138*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27689.710999999999},{"$f":"IF($E142=1,Staging!BF138*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25128.949000000001},{"$f":"IF($E142=1,Staging!BG138*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25057.918000000001},{"$f":"IF($E142=1,Staging!BH138*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20956.046999999999},{"$f":"IF($E142=1,Staging!BI138*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16751.668000000001},{"$f":"IF($E142=1,Staging!BJ138*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16503.061000000002},{"$f":"IF($E142=1,Staging!BK138*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16097.901},{"$f":"IF($E142=1,Staging!BL138*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16121.966},{"$f":"IF($E142=1,Staging!BM138*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16141.464},{"$f":"IF($E142=1,Staging!BN138*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20051.886999999999},{"$f":"IF($E142=1,Staging!BO138*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":22872.98},{"$f":"IF($E142=1,Staging!BP138*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":28251.34},{"$f":"IF($E142=1,Staging!BQ138*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":27700.528999999999},{"$f":"IF($E142=1,Staging!BR138*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25968.453000000001},{"$f":"IF($E142=1,Staging!BS138*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":25153.488000000001},{"$f":"IF($E142=1,Staging!BT138*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20329.023000000001},{"$f":"IF($E142=1,Staging!BU138*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":17480.745999999999},{"$f":"IF($E142=1,Staging!BV138*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16647.028999999999},{"$f":"IF($E142=1,Staging!BW138*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15700.793},{"$f":"IF($E142=1,Staging!BX138*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16797.118999999999},{"$f":"IF($E142=1,Staging!BY138*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16269.59},{"$f":"IF($E142=1,Staging!BZ138*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12145.686},{"$f":"IF($E142=1,Staging!CA138*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15933.164000000001},{"$f":"IF($E142=1,Staging!CB138*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18315.631000000001},{"$f":"IF($E142=1,Staging!CC138*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":19041.379000000001},{"$f":"IF($E142=1,Staging!CD138*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16002.885},{"$f":"IF($E142=1,Staging!CE138*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16259.842000000001},{"$f":"IF($E142=1,Staging!CF138*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13076.32},{"$f":"IF($E142=1,Staging!CG138*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11871.277},{"$f":"IF($E142=1,Staging!CH138*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9578.3770000000004},{"$f":"IF($E142=1,Staging!CI138*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9728.7900000000009},{"$f":"IF($E142=1,Staging!CJ138*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9722.5499999999993},{"$f":"IF($E142=1,Staging!CK138*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10223.382},{"$f":"IF($E142=1,Staging!CL138*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12197.357},{"$f":"IF($E142=1,Staging!CM138*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15975.203},{"$f":"IF($E142=1,Staging!CN138*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18289.891},{"$f":"IF($E142=1,Staging!CO138*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20004.02},{"$f":"IF($E142=1,Staging!CP138*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15999.922},{"$f":"IF($E142=1,Staging!CQ138*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15452.605},{"$f":"IF($E142=1,Staging!CR138*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13107.313},{"$f":"IF($E142=1,Staging!CS138*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11927.557000000001},{"$f":"IF($E142=1,Staging!CT138*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9625.9879999999994},{"$f":"IF($E142=1,Staging!CU138*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9781.1380000000008},{"$f":"IF($E142=1,Staging!CV138*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9777.2669999999998},{"$f":"IF($E142=1,Staging!CW138*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10281.347},{"$f":"IF($E142=1,Staging!CX138*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":12923.82},{"$f":"IF($E142=1,Staging!CY138*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15207.254000000001},{"$f":"IF($E142=1,Staging!CZ138*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":18273.664000000001},{"$f":"IF($E142=1,Staging!DA138*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":20011.842000000001},{"$f":"IF($E142=1,Staging!DB138*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":16316.683999999999},{"$f":"IF($E142=1,Staging!DC138*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":15511.539000000001},{"$f":"IF($E142=1,Staging!DD138*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":13899.710999999999},{"$f":"IF($E142=1,Staging!DE138*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":11426.965},{"$f":"IF($E142=1,Staging!DF138*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9709.9629999999997},{"$f":"IF($E142=1,Staging!DG138*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10404.549000000001},{"$f":"IF($E142=1,Staging!DH138*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":9322.1779999999999},{"$f":"IF($E142=1,Staging!DI138*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B142,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B142,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":10362.957},1243234.5009999999,{"$f":"IF(VLOOKUP($B142,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D142=1,$CA142=0),0,(AP142+F142)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":28401.17600009741},{"$f":"IF(OR($D142=1,$CA142=0),0,(AQ142+G142)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":32891.248258059881},{"$f":"IF(OR($D142=1,$CA142=0),0,(AR142+H142)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":40489.24739654531},{"$f":"IF(OR($D142=1,$CA142=0),0,(AS142+I142)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41454.893658173169},{"$f":"IF(OR($D142=1,$CA142=0),0,(AT142+J142)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":35717.760430987713},{"$f":"IF(OR($D142=1,$CA142=0),0,(AU142+K142)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":35112.552274611473},{"$f":"IF(OR($D142=1,$CA142=0),0,(AV142+L142)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":29506.415619355372},{"$f":"IF(OR($D142=1,$CA142=0),0,(AW142+M142)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24783.94014379377},{"$f":"IF(OR($D142=1,$CA142=0),0,(AX142+N142)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22574.97430770957},{"$f":"IF(OR($D142=1,$CA142=0),0,(AY142+O142)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22349.849835139157},{"$f":"IF(OR($D142=1,$CA142=0),0,(AZ142+P142)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22361.793818989223},{"$f":"IF(OR($D142=1,$CA142=0),0,(BA142+Q142)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22812.906697245111},{"$f":"IF(OR($D142=1,$CA142=0),0,(BB142+R142)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":28522.00247295466},{"$f":"IF(OR($D142=1,$CA142=0),0,(BC142+S142)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":32978.031424811161},{"$f":"IF(OR($D142=1,$CA142=0),0,(BD142+T142)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":40432.345028006901},{"$f":"IF(OR($D142=1,$CA142=0),0,(BE142+U142)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41411.249841058911},{"$f":"IF(OR($D142=1,$CA142=0),0,(BF142+V142)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":35711.149389039878},{"$f":"IF(OR($D142=1,$CA142=0),0,(BG142+W142)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":35174.253596242306},{"$f":"IF(OR($D142=1,$CA142=0),0,(BH142+X142)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":29576.34644657874},{"$f":"IF(OR($D142=1,$CA142=0),0,(BI142+Y142)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":24901.43938881491},{"$f":"IF(OR($D142=1,$CA142=0),0,(BJ142+Z142)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22687.186629376309},{"$f":"IF(OR($D142=1,$CA142=0),0,(BK142+AA142)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22470.109324756064},{"$f":"IF(OR($D142=1,$CA142=0),0,(BL142+AB142)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22487.643259756667},{"$f":"IF(OR($D142=1,$CA142=0),0,(BM142+AC142)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22942.252679373723},{"$f":"IF(OR($D142=1,$CA142=0),0,(BN142+AD142)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":28631.965095424279},{"$f":"IF(OR($D142=1,$CA142=0),0,(BO142+AE142)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":33064.095660286795},{"$f":"IF(OR($D142=1,$CA142=0),0,(BP142+AF142)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":40396.474004104755},{"$f":"IF(OR($D142=1,$CA142=0),0,(BQ142+AG142)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":41427.434477505936},{"$f":"IF(OR($D142=1,$CA142=0),0,(BR142+AH142)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":36715.10565760528},{"$f":"IF(OR($D142=1,$CA142=0),0,(BS142+AI142)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":35308.405477659238},{"$f":"IF(OR($D142=1,$CA142=0),0,(BT142+AJ142)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":29719.93647167481},{"$f":"IF(OR($D142=1,$CA142=0),0,(BU142+AK142)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":25099.827953366173},{"$f":"IF(OR($D142=1,$CA142=0),0,(BV142+AL142)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22885.103720880859},{"$f":"IF(OR($D142=1,$CA142=0),0,(BW142+AM142)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22666.602446101111},{"$f":"IF(OR($D142=1,$CA142=0),0,(BX142+AN142)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":22678.719216574194},{"$f":"IF(OR($D142=1,$CA142=0),0,(BY142+AO142)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":23124.361097284334}]
[null,10298,"PNGC Aggregate",{"$f":"+Staging!D139","v":1},{"$f":"+Staging!E139","v":0},{"$f":"IF($E143=1,Staging!AP139*VLOOKUP(F$8,Init!$I:$L,MATCH(LEFT(F$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(F$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(F$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(F$6,3)=\"HLH\",0,1),FALSE),0),0))","v":378634.31300000002},{"$f":"IF($E143=1,Staging!AQ139*VLOOKUP(G$8,Init!$I:$L,MATCH(LEFT(G$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(G$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(G$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(G$6,3)=\"HLH\",0,1),FALSE),0),0))","v":393050},{"$f":"IF($E143=1,Staging!AR139*VLOOKUP(H$8,Init!$I:$L,MATCH(LEFT(H$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(H$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(H$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(H$6,3)=\"HLH\",0,1),FALSE),0),0))","v":528576.18799999997},{"$f":"IF($E143=1,Staging!AS139*VLOOKUP(I$8,Init!$I:$L,MATCH(LEFT(I$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(I$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(I$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(I$6,3)=\"HLH\",0,1),FALSE),0),0))","v":525128.81299999997},{"$f":"IF($E143=1,Staging!AT139*VLOOKUP(J$8,Init!$I:$L,MATCH(LEFT(J$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(J$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(J$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(J$6,3)=\"HLH\",0,1),FALSE),0),0))","v":439235.06300000002},{"$f":"IF($E143=1,Staging!AU139*VLOOKUP(K$8,Init!$I:$L,MATCH(LEFT(K$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(K$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(K$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(K$6,3)=\"HLH\",0,1),FALSE),0),0))","v":430405.56300000002},{"$f":"IF($E143=1,Staging!AV139*VLOOKUP(L$8,Init!$I:$L,MATCH(LEFT(L$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(L$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(L$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(L$6,3)=\"HLH\",0,1),FALSE),0),0))","v":377270.31300000002},{"$f":"IF($E143=1,Staging!AW139*VLOOKUP(M$8,Init!$I:$L,MATCH(LEFT(M$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(M$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(M$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(M$6,3)=\"HLH\",0,1),FALSE),0),0))","v":332813.90600000002},{"$f":"IF($E143=1,Staging!AX139*VLOOKUP(N$8,Init!$I:$L,MATCH(LEFT(N$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(N$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(N$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(N$6,3)=\"HLH\",0,1),FALSE),0),0))","v":364202.65600000002},{"$f":"IF($E143=1,Staging!AY139*VLOOKUP(O$8,Init!$I:$L,MATCH(LEFT(O$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(O$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(O$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(O$6,3)=\"HLH\",0,1),FALSE),0),0))","v":394979.625},{"$f":"IF($E143=1,Staging!AZ139*VLOOKUP(P$8,Init!$I:$L,MATCH(LEFT(P$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(P$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(P$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(P$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388255.125},{"$f":"IF($E143=1,Staging!BA139*VLOOKUP(Q$8,Init!$I:$L,MATCH(LEFT(Q$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(Q$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(Q$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Q$6,3)=\"HLH\",0,1),FALSE),0),0))","v":328028.5},{"$f":"IF($E143=1,Staging!BB139*VLOOKUP(R$8,Init!$I:$L,MATCH(LEFT(R$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(R$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(R$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(R$6,3)=\"HLH\",0,1),FALSE),0),0))","v":385095.09399999998},{"$f":"IF($E143=1,Staging!BC139*VLOOKUP(S$8,Init!$I:$L,MATCH(LEFT(S$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(S$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(S$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(S$6,3)=\"HLH\",0,1),FALSE),0),0))","v":399263.81300000002},{"$f":"IF($E143=1,Staging!BD139*VLOOKUP(T$8,Init!$I:$L,MATCH(LEFT(T$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(T$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(T$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(T$6,3)=\"HLH\",0,1),FALSE),0),0))","v":535410.875},{"$f":"IF($E143=1,Staging!BE139*VLOOKUP(U$8,Init!$I:$L,MATCH(LEFT(U$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(U$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(U$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(U$6,3)=\"HLH\",0,1),FALSE),0),0))","v":516956.625},{"$f":"IF($E143=1,Staging!BF139*VLOOKUP(V$8,Init!$I:$L,MATCH(LEFT(V$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(V$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(V$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(V$6,3)=\"HLH\",0,1),FALSE),0),0))","v":445157.71899999998},{"$f":"IF($E143=1,Staging!BG139*VLOOKUP(W$8,Init!$I:$L,MATCH(LEFT(W$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(W$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(W$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(W$6,3)=\"HLH\",0,1),FALSE),0),0))","v":448720.15600000002},{"$f":"IF($E143=1,Staging!BH139*VLOOKUP(X$8,Init!$I:$L,MATCH(LEFT(X$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(X$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(X$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(X$6,3)=\"HLH\",0,1),FALSE),0),0))","v":382517.28100000002},{"$f":"IF($E143=1,Staging!BI139*VLOOKUP(Y$8,Init!$I:$L,MATCH(LEFT(Y$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(Y$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(Y$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Y$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337750.75},{"$f":"IF($E143=1,Staging!BJ139*VLOOKUP(Z$8,Init!$I:$L,MATCH(LEFT(Z$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(Z$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(Z$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(Z$6,3)=\"HLH\",0,1),FALSE),0),0))","v":369517.375},{"$f":"IF($E143=1,Staging!BK139*VLOOKUP(AA$8,Init!$I:$L,MATCH(LEFT(AA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":400357.40600000002},{"$f":"IF($E143=1,Staging!BL139*VLOOKUP(AB$8,Init!$I:$L,MATCH(LEFT(AB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":393592.375},{"$f":"IF($E143=1,Staging!BM139*VLOOKUP(AC$8,Init!$I:$L,MATCH(LEFT(AC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":332881.125},{"$f":"IF($E143=1,Staging!BN139*VLOOKUP(AD$8,Init!$I:$L,MATCH(LEFT(AD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":381125.03100000002},{"$f":"IF($E143=1,Staging!BO139*VLOOKUP(AE$8,Init!$I:$L,MATCH(LEFT(AE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":416513.5},{"$f":"IF($E143=1,Staging!BP139*VLOOKUP(AF$8,Init!$I:$L,MATCH(LEFT(AF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":541434.25},{"$f":"IF($E143=1,Staging!BQ139*VLOOKUP(AG$8,Init!$I:$L,MATCH(LEFT(AG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":522344.09399999998},{"$f":"IF($E143=1,Staging!BR139*VLOOKUP(AH$8,Init!$I:$L,MATCH(LEFT(AH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":463916.875},{"$f":"IF($E143=1,Staging!BS139*VLOOKUP(AI$8,Init!$I:$L,MATCH(LEFT(AI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":454131.53100000002},{"$f":"IF($E143=1,Staging!BT139*VLOOKUP(AJ$8,Init!$I:$L,MATCH(LEFT(AJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":376557.125},{"$f":"IF($E143=1,Staging!BU139*VLOOKUP(AK$8,Init!$I:$L,MATCH(LEFT(AK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":350933.96899999998},{"$f":"IF($E143=1,Staging!BV139*VLOOKUP(AL$8,Init!$I:$L,MATCH(LEFT(AL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":374026.84399999998},{"$f":"IF($E143=1,Staging!BW139*VLOOKUP(AM$8,Init!$I:$L,MATCH(LEFT(AM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":395330},{"$f":"IF($E143=1,Staging!BX139*VLOOKUP(AN$8,Init!$I:$L,MATCH(LEFT(AN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":407599.68800000002},{"$f":"IF($E143=1,Staging!BY139*VLOOKUP(AO$8,Init!$I:$L,MATCH(LEFT(AO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":337179.31300000002},{"$f":"IF($E143=1,Staging!BZ139*VLOOKUP(AP$8,Init!$I:$L,MATCH(LEFT(AP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":228816.56299999999},{"$f":"IF($E143=1,Staging!CA139*VLOOKUP(AQ$8,Init!$I:$L,MATCH(LEFT(AQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":291653.5},{"$f":"IF($E143=1,Staging!CB139*VLOOKUP(AR$8,Init!$I:$L,MATCH(LEFT(AR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":360168.90600000002},{"$f":"IF($E143=1,Staging!CC139*VLOOKUP(AS$8,Init!$I:$L,MATCH(LEFT(AS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":364916},{"$f":"IF($E143=1,Staging!CD139*VLOOKUP(AT$8,Init!$I:$L,MATCH(LEFT(AT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290618.5},{"$f":"IF($E143=1,Staging!CE139*VLOOKUP(AU$8,Init!$I:$L,MATCH(LEFT(AU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":294560.81300000002},{"$f":"IF($E143=1,Staging!CF139*VLOOKUP(AV$8,Init!$I:$L,MATCH(LEFT(AV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":240232.15599999999},{"$f":"IF($E143=1,Staging!CG139*VLOOKUP(AW$8,Init!$I:$L,MATCH(LEFT(AW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":237969.53099999999},{"$f":"IF($E143=1,Staging!CH139*VLOOKUP(AX$8,Init!$I:$L,MATCH(LEFT(AX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":218282.17199999999},{"$f":"IF($E143=1,Staging!CI139*VLOOKUP(AY$8,Init!$I:$L,MATCH(LEFT(AY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":251957.45300000001},{"$f":"IF($E143=1,Staging!CJ139*VLOOKUP(AZ$8,Init!$I:$L,MATCH(LEFT(AZ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(AZ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(AZ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(AZ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":237786.54699999999},{"$f":"IF($E143=1,Staging!CK139*VLOOKUP(BA$8,Init!$I:$L,MATCH(LEFT(BA$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BA$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BA$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BA$6,3)=\"HLH\",0,1),FALSE),0),0))","v":217529.21900000001},{"$f":"IF($E143=1,Staging!CL139*VLOOKUP(BB$8,Init!$I:$L,MATCH(LEFT(BB$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BB$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BB$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BB$6,3)=\"HLH\",0,1),FALSE),0),0))","v":232716.18799999999},{"$f":"IF($E143=1,Staging!CM139*VLOOKUP(BC$8,Init!$I:$L,MATCH(LEFT(BC$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BC$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BC$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BC$6,3)=\"HLH\",0,1),FALSE),0),0))","v":296116.96899999998},{"$f":"IF($E143=1,Staging!CN139*VLOOKUP(BD$8,Init!$I:$L,MATCH(LEFT(BD$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BD$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BD$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BD$6,3)=\"HLH\",0,1),FALSE),0),0))","v":364802.06300000002},{"$f":"IF($E143=1,Staging!CO139*VLOOKUP(BE$8,Init!$I:$L,MATCH(LEFT(BE$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BE$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BE$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BE$6,3)=\"HLH\",0,1),FALSE),0),0))","v":384029.84399999998},{"$f":"IF($E143=1,Staging!CP139*VLOOKUP(BF$8,Init!$I:$L,MATCH(LEFT(BF$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BF$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BF$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BF$6,3)=\"HLH\",0,1),FALSE),0),0))","v":294525.375},{"$f":"IF($E143=1,Staging!CQ139*VLOOKUP(BG$8,Init!$I:$L,MATCH(LEFT(BG$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BG$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BG$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BG$6,3)=\"HLH\",0,1),FALSE),0),0))","v":286788.125},{"$f":"IF($E143=1,Staging!CR139*VLOOKUP(BH$8,Init!$I:$L,MATCH(LEFT(BH$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BH$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BH$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BH$6,3)=\"HLH\",0,1),FALSE),0),0))","v":243582.42199999999},{"$f":"IF($E143=1,Staging!CS139*VLOOKUP(BI$8,Init!$I:$L,MATCH(LEFT(BI$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BI$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BI$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BI$6,3)=\"HLH\",0,1),FALSE),0),0))","v":241391.09400000001},{"$f":"IF($E143=1,Staging!CT139*VLOOKUP(BJ$8,Init!$I:$L,MATCH(LEFT(BJ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BJ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BJ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BJ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":221396.15599999999},{"$f":"IF($E143=1,Staging!CU139*VLOOKUP(BK$8,Init!$I:$L,MATCH(LEFT(BK$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BK$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BK$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BK$6,3)=\"HLH\",0,1),FALSE),0),0))","v":255324.70300000001},{"$f":"IF($E143=1,Staging!CV139*VLOOKUP(BL$8,Init!$I:$L,MATCH(LEFT(BL$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BL$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BL$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BL$6,3)=\"HLH\",0,1),FALSE),0),0))","v":240943.625},{"$f":"IF($E143=1,Staging!CW139*VLOOKUP(BM$8,Init!$I:$L,MATCH(LEFT(BM$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BM$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BM$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BM$6,3)=\"HLH\",0,1),FALSE),0),0))","v":220693.391},{"$f":"IF($E143=1,Staging!CX139*VLOOKUP(BN$8,Init!$I:$L,MATCH(LEFT(BN$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BN$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BN$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BN$6,3)=\"HLH\",0,1),FALSE),0),0))","v":246408.25},{"$f":"IF($E143=1,Staging!CY139*VLOOKUP(BO$8,Init!$I:$L,MATCH(LEFT(BO$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BO$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BO$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BO$6,3)=\"HLH\",0,1),FALSE),0),0))","v":288345.56300000002},{"$f":"IF($E143=1,Staging!CZ139*VLOOKUP(BP$8,Init!$I:$L,MATCH(LEFT(BP$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BP$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BP$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BP$6,3)=\"HLH\",0,1),FALSE),0),0))","v":368918.25},{"$f":"IF($E143=1,Staging!DA139*VLOOKUP(BQ$8,Init!$I:$L,MATCH(LEFT(BQ$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BQ$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BQ$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BQ$6,3)=\"HLH\",0,1),FALSE),0),0))","v":388062.90600000002},{"$f":"IF($E143=1,Staging!DB139*VLOOKUP(BR$8,Init!$I:$L,MATCH(LEFT(BR$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BR$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BR$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BR$6,3)=\"HLH\",0,1),FALSE),0),0))","v":303782.65600000002},{"$f":"IF($E143=1,Staging!DC139*VLOOKUP(BS$8,Init!$I:$L,MATCH(LEFT(BS$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BS$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BS$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BS$6,3)=\"HLH\",0,1),FALSE),0),0))","v":290294.25},{"$f":"IF($E143=1,Staging!DD139*VLOOKUP(BT$8,Init!$I:$L,MATCH(LEFT(BT$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BT$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BT$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BT$6,3)=\"HLH\",0,1),FALSE),0),0))","v":256872.29699999999},{"$f":"IF($E143=1,Staging!DE139*VLOOKUP(BU$8,Init!$I:$L,MATCH(LEFT(BU$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BU$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BU$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BU$6,3)=\"HLH\",0,1),FALSE),0),0))","v":235715.359},{"$f":"IF($E143=1,Staging!DF139*VLOOKUP(BV$8,Init!$I:$L,MATCH(LEFT(BV$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BV$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BV$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BV$6,3)=\"HLH\",0,1),FALSE),0),0))","v":224083.43799999999},{"$f":"IF($E143=1,Staging!DG139*VLOOKUP(BW$8,Init!$I:$L,MATCH(LEFT(BW$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BW$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BW$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BW$6,3)=\"HLH\",0,1),FALSE),0),0))","v":267886.875},{"$f":"IF($E143=1,Staging!DH139*VLOOKUP(BX$8,Init!$I:$L,MATCH(LEFT(BX$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BX$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BX$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BX$6,3)=\"HLH\",0,1),FALSE),0),0))","v":234521.125},{"$f":"IF($E143=1,Staging!DI139*VLOOKUP(BY$8,Init!$I:$L,MATCH(LEFT(BY$6,3),Init!$I$1:$L$1,0),FALSE),MAX(VLOOKUP($B143,TRL!$B:$ACT,MATCH(BY$8,TRL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE)-IF(Init!$B$17=\"No\",VLOOKUP($B143,NLSL!$B:$ACT,MATCH(BY$8,NLSL!$B$2:$ACT$2,0)+IF(LEFT(BY$6,3)=\"HLH\",0,1),FALSE),0),0))","v":223555.81299999999},0,{"$f":"IF(VLOOKUP($B143,Init!$V:$AA,MATCH(Init!$AA$1,Init!$V$1:$AB$1,0),FALSE)=\"Yes\",1,0)","v":1},{"$f":"IF(OR($D143=1,$CA143=0),0,(AP143+F143)*HLOOKUP(MONTH(CB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(AQ143+G143)*HLOOKUP(MONTH(CC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(AR143+H143)*HLOOKUP(MONTH(CD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(AS143+I143)*HLOOKUP(MONTH(CE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(AT143+J143)*HLOOKUP(MONTH(CF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(AU143+K143)*HLOOKUP(MONTH(CG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(AV143+L143)*HLOOKUP(MONTH(CH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(AW143+M143)*HLOOKUP(MONTH(CI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(AX143+N143)*HLOOKUP(MONTH(CJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(AY143+O143)*HLOOKUP(MONTH(CK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(AZ143+P143)*HLOOKUP(MONTH(CL$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BA143+Q143)*HLOOKUP(MONTH(CM$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BB143+R143)*HLOOKUP(MONTH(CN$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BC143+S143)*HLOOKUP(MONTH(CO$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BD143+T143)*HLOOKUP(MONTH(CP$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BE143+U143)*HLOOKUP(MONTH(CQ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BF143+V143)*HLOOKUP(MONTH(CR$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BG143+W143)*HLOOKUP(MONTH(CS$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BH143+X143)*HLOOKUP(MONTH(CT$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BI143+Y143)*HLOOKUP(MONTH(CU$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BJ143+Z143)*HLOOKUP(MONTH(CV$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BK143+AA143)*HLOOKUP(MONTH(CW$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BL143+AB143)*HLOOKUP(MONTH(CX$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BM143+AC143)*HLOOKUP(MONTH(CY$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BN143+AD143)*HLOOKUP(MONTH(CZ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BO143+AE143)*HLOOKUP(MONTH(DA$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BP143+AF143)*HLOOKUP(MONTH(DB$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BQ143+AG143)*HLOOKUP(MONTH(DC$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BR143+AH143)*HLOOKUP(MONTH(DD$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BS143+AI143)*HLOOKUP(MONTH(DE$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BT143+AJ143)*HLOOKUP(MONTH(DF$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BU143+AK143)*HLOOKUP(MONTH(DG$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BV143+AL143)*HLOOKUP(MONTH(DH$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BW143+AM143)*HLOOKUP(MONTH(DI$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BX143+AN143)*HLOOKUP(MONTH(DJ$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0},{"$f":"IF(OR($D143=1,$CA143=0),0,(BY143+AO143)*HLOOKUP(MONTH(DK$8),PLVS!$J$5:$U$13,MATCH(PLVS!$I$13,PLVS!$I$5:$I$13,0),FALSE))","v":0}]

{"sheet":"Energy Rates Marginal Demand","index":16,"n_rows":59,"n_cols":46,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Remove Non-Slice Rate?","Energy Rates",{"$f":"+MONTH(E3)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9]
[null,null,"No",null,{"$f":"+Staging!F4","v":"2025-10-01"},{"$f":"+EOMONTH(E3,0)+1","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+EOMONTH(AA3,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(AB3,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(AC3,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(AD3,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(AE3,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(AF3,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(AG3,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(AH3,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(AI3,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(AJ3,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(AK3,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(AL3,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(AM3,0)+1","v":"2028-09-01"},{"$f":"+Init!B3","v":2026},{"$f":"+AO3+1","v":2027},{"$f":"AP3+1","v":2028},"Total"]
[null,null,null,"Aggregate Energy"]
[null,null,null,"HLH",{"$f":"_xlfn.XLOOKUP(E$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2933927.2450000006},{"$f":"_xlfn.XLOOKUP(F$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2885586.3713425789},{"$f":"_xlfn.XLOOKUP(G$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3491485.4968064507},{"$f":"_xlfn.XLOOKUP(H$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3524134.9759999979},{"$f":"_xlfn.XLOOKUP(I$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3129397.1079999986},{"$f":"_xlfn.XLOOKUP(J$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3115830.5838586809},{"$f":"_xlfn.XLOOKUP(K$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2930208.0526666669},{"$f":"_xlfn.XLOOKUP(L$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2655074.2439032258},{"$f":"_xlfn.XLOOKUP(M$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2925146.342555555},{"$f":"_xlfn.XLOOKUP(N$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3045635.1388064502},{"$f":"_xlfn.XLOOKUP(O$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3029272.169999999},{"$f":"_xlfn.XLOOKUP(P$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2647669.0469999998},{"$f":"_xlfn.XLOOKUP(Q$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2957002.9640000011},{"$f":"_xlfn.XLOOKUP(R$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2896467.2228599153},{"$f":"_xlfn.XLOOKUP(S$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3516702.3774516121},{"$f":"_xlfn.XLOOKUP(T$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3426973.2760000001},{"$f":"_xlfn.XLOOKUP(U$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3144548.7230000002},{"$f":"_xlfn.XLOOKUP(V$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3240977.8781803492},{"$f":"_xlfn.XLOOKUP(W$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2944270.5063333325},{"$f":"_xlfn.XLOOKUP(X$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2661595.4222258073},{"$f":"_xlfn.XLOOKUP(Y$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2939189.7294444432},{"$f":"_xlfn.XLOOKUP(Z$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3064005.2454516143},{"$f":"_xlfn.XLOOKUP(AA$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3036090.0189999999},{"$f":"_xlfn.XLOOKUP(AB$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2661061.8679999998},{"$f":"_xlfn.XLOOKUP(AC$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AC$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2856783.1169068497},{"$f":"_xlfn.XLOOKUP(AD$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AD$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3033947.8920338964},{"$f":"_xlfn.XLOOKUP(AE$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AE$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3544123.052780821},{"$f":"_xlfn.XLOOKUP(AF$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AF$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3445466.6716027409},{"$f":"_xlfn.XLOOKUP(AG$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AG$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3233257.8355611716},{"$f":"_xlfn.XLOOKUP(AH$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AH$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3260699.4461143389},{"$f":"_xlfn.XLOOKUP(AI$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AI$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2833033.5513561652},{"$f":"_xlfn.XLOOKUP(AJ$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AJ$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2789355.1065287665},{"$f":"_xlfn.XLOOKUP(AK$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AK$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2956621.7374677616},{"$f":"_xlfn.XLOOKUP(AL$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AL$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2958526.3737123283},{"$f":"_xlfn.XLOOKUP(AM$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AM$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":3170067.6362109575},{"$f":"_xlfn.XLOOKUP(AN$3,Staging!$AP$4:$BY$4,Staging!$AP$3:$BY$3)*VLOOKUP(AN$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)","v":2677829.561602741},{"$f":"+SUM(E5:P5)","v":36313366.775939606},{"$f":"+SUM(Q5:AB5)","v":36488885.231947079},{"$f":"+SUM(AC5:AN5)","v":36759711.981878541},{"$f":"+SUM(AO5:AQ5)","v":109561963.98976523}]
[null,null,null,"LLH",{"$f":"_xlfn.XLOOKUP(E$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1819873.1260000002},{"$f":"_xlfn.XLOOKUP(F$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2215108.8006574195},{"$f":"_xlfn.XLOOKUP(G$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2409769.8391935481},{"$f":"_xlfn.XLOOKUP(H$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2431737.5060000001},{"$f":"_xlfn.XLOOKUP(I$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2097825.9390000002},{"$f":"_xlfn.XLOOKUP(J$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2159429.8381413184},{"$f":"_xlfn.XLOOKUP(K$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1864824.1033333323},{"$f":"_xlfn.XLOOKUP(L$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1967584.0600967733},{"$f":"_xlfn.XLOOKUP(M$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1829143.3264444445},{"$f":"_xlfn.XLOOKUP(N$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2019364.7131935477},{"$f":"_xlfn.XLOOKUP(O$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2000459.1100000008},{"$f":"_xlfn.XLOOKUP(P$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1802196.5439999998},{"$f":"_xlfn.XLOOKUP(Q$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1822411.0659999992},{"$f":"_xlfn.XLOOKUP(R$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2233065.8491400834},{"$f":"_xlfn.XLOOKUP(S$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2414563.1815483868},{"$f":"_xlfn.XLOOKUP(T$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2555239.4559999998},{"$f":"_xlfn.XLOOKUP(U$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2107703.0270000002},{"$f":"_xlfn.XLOOKUP(V$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2056672.2778196507},{"$f":"_xlfn.XLOOKUP(W$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1867210.694666666},{"$f":"_xlfn.XLOOKUP(X$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1976407.0427741939},{"$f":"_xlfn.XLOOKUP(Y$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1830682.2765555549},{"$f":"_xlfn.XLOOKUP(Z$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2018155.9465483881},{"$f":"_xlfn.XLOOKUP(AA$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2010681.3819999998},{"$f":"_xlfn.XLOOKUP(AB$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1803035.4420000003},{"$f":"_xlfn.XLOOKUP(AC$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AC$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1949447.6087342475},{"$f":"_xlfn.XLOOKUP(AD$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AD$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2124585.2826072006},{"$f":"_xlfn.XLOOKUP(AE$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AE$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2417349.9729041085},{"$f":"_xlfn.XLOOKUP(AF$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AF$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2566450.2130383565},{"$f":"_xlfn.XLOOKUP(AG$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AG$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2131305.4914552663},{"$f":"_xlfn.XLOOKUP(AH$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AH$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2062287.5985267572},{"$f":"_xlfn.XLOOKUP(AI$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AI$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2000134.8992849316},{"$f":"_xlfn.XLOOKUP(AJ$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AJ$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1865123.9822438364},{"$f":"_xlfn.XLOOKUP(AK$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AK$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1832104.792841827},{"$f":"_xlfn.XLOOKUP(AL$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AL$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":2143553.329972601},{"$f":"_xlfn.XLOOKUP(AM$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AM$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1896641.2604301374},{"$f":"_xlfn.XLOOKUP(AN$3,Staging!$BZ$4:$DI$4,Staging!$BZ$3:$DI$3)*VLOOKUP(AN$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)","v":1804160.6680821928},{"$f":"+SUM(E6:P6)","v":24617316.906060383},{"$f":"+SUM(Q6:AB6)","v":24695827.642052926},{"$f":"+SUM(AC6:AN6)","v":24793145.100121465},{"$f":"+SUM(AO6:AQ6)","v":74106289.64823477}]
[null,null,null,"Total",{"$f":"+SUM(E5,E6)","v":4753800.3710000012},5100695.1719999984,5901255.3359999992,5955872.481999998,5227223.0469999984,5275260.4219999993,4795032.1559999995,4622658.3039999995,4754289.6689999998,5064999.8519999981,5029731.2799999993,4449865.591,4779414.03,5129533.0719999988,5931265.5589999985,5982212.7319999998,5252251.75,5297650.1559999995,4811481.2009999985,4638002.4650000017,4769872.0059999982,5082161.1920000026,5046771.4009999996,{"$f":"+SUM(AB5,AB6)","v":4464097.3100000005},4806230.7256410969,5158533.174641097,5961473.0256849295,6011916.8846410979,5364563.3270164374,5322987.0446410961,4833168.4506410966,4654479.0887726024,4788726.5303095886,5102079.7036849298,5066708.8966410952,4481990.229684934,{"$f":"+SUM(AO5:AO6)","v":60930683.681999989},{"$f":"+SUM(AP5:AP6)","v":61184712.874000005},61552857.082000002,{"$f":"+SUM(AO7:AQ7)","v":183668253.63800001}]
[]
[null,null,null,"Load Shaping Rates"]
[null,null,"LS_HLH","HLH",{"$f":"ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":50.63},{"$f":"ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":39.53},{"$f":"ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":47.63},{"$f":"ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":43.56},{"$f":"ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":45.43},{"$f":"ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":29.19},{"$f":"ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":22.33},{"$f":"ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":8.6},{"$f":"ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":15.1},{"$f":"ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":50.98},{"$f":"ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":53.8},{"$f":"ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":60.51},{"$f":"ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":50.63},{"$f":"ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":39.53},{"$f":"ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":47.63},{"$f":"ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":43.56},{"$f":"ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":45.43},{"$f":"ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":29.19},{"$f":"ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":22.33},{"$f":"ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":8.6},{"$f":"ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":15.1},{"$f":"ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":50.98},{"$f":"ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":53.8},{"$f":"ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":60.51},{"$f":"ROUND(_xlfn.XLOOKUP(AC$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":50.63},{"$f":"ROUND(_xlfn.XLOOKUP(AD$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":39.53},{"$f":"ROUND(_xlfn.XLOOKUP(AE$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":47.63},{"$f":"ROUND(_xlfn.XLOOKUP(AF$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":43.56},{"$f":"ROUND(_xlfn.XLOOKUP(AG$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":45.43},{"$f":"ROUND(_xlfn.XLOOKUP(AH$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":29.19},{"$f":"ROUND(_xlfn.XLOOKUP(AI$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":22.33},{"$f":"ROUND(_xlfn.XLOOKUP(AJ$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":8.6},{"$f":"ROUND(_xlfn.XLOOKUP(AK$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":15.1},{"$f":"ROUND(_xlfn.XLOOKUP(AL$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":50.98},{"$f":"ROUND(_xlfn.XLOOKUP(AM$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":53.8},{"$f":"ROUND(_xlfn.XLOOKUP(AN$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$N$6:$N$41),2)","v":60.51}]
[null,null,"LS_LLH","LLH",{"$f":"ROUND(_xlfn.XLOOKUP(E$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":48.85},{"$f":"ROUND(_xlfn.XLOOKUP(F$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":41.64},{"$f":"ROUND(_xlfn.XLOOKUP(G$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":48.79},{"$f":"ROUND(_xlfn.XLOOKUP(H$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":43.8},{"$f":"ROUND(_xlfn.XLOOKUP(I$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":49.18},{"$f":"ROUND(_xlfn.XLOOKUP(J$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":34.54},{"$f":"ROUND(_xlfn.XLOOKUP(K$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":27.09},{"$f":"ROUND(_xlfn.XLOOKUP(L$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":12.73},{"$f":"ROUND(_xlfn.XLOOKUP(M$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":16.079999999999998},{"$f":"ROUND(_xlfn.XLOOKUP(N$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":48.06},{"$f":"ROUND(_xlfn.XLOOKUP(O$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":50.32},{"$f":"ROUND(_xlfn.XLOOKUP(P$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":59.06},{"$f":"ROUND(_xlfn.XLOOKUP(Q$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":48.85},{"$f":"ROUND(_xlfn.XLOOKUP(R$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":41.64},{"$f":"ROUND(_xlfn.XLOOKUP(S$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":48.79},{"$f":"ROUND(_xlfn.XLOOKUP(T$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":43.8},{"$f":"ROUND(_xlfn.XLOOKUP(U$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":49.18},{"$f":"ROUND(_xlfn.XLOOKUP(V$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":34.54},{"$f":"ROUND(_xlfn.XLOOKUP(W$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":27.09},{"$f":"ROUND(_xlfn.XLOOKUP(X$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":12.73},{"$f":"ROUND(_xlfn.XLOOKUP(Y$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":16.079999999999998},{"$f":"ROUND(_xlfn.XLOOKUP(Z$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":48.06},{"$f":"ROUND(_xlfn.XLOOKUP(AA$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":50.32},{"$f":"ROUND(_xlfn.XLOOKUP(AB$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":59.06},{"$f":"ROUND(_xlfn.XLOOKUP(AC$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":48.85},{"$f":"ROUND(_xlfn.XLOOKUP(AD$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":41.64},{"$f":"ROUND(_xlfn.XLOOKUP(AE$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":48.79},{"$f":"ROUND(_xlfn.XLOOKUP(AF$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":43.8},{"$f":"ROUND(_xlfn.XLOOKUP(AG$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":49.18},{"$f":"ROUND(_xlfn.XLOOKUP(AH$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":34.54},{"$f":"ROUND(_xlfn.XLOOKUP(AI$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":27.09},{"$f":"ROUND(_xlfn.XLOOKUP(AJ$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":12.73},{"$f":"ROUND(_xlfn.XLOOKUP(AK$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":16.079999999999998},{"$f":"ROUND(_xlfn.XLOOKUP(AL$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":48.06},{"$f":"ROUND(_xlfn.XLOOKUP(AM$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":50.32},{"$f":"ROUND(_xlfn.XLOOKUP(AN$3,'Forecast Rates'!$H$6:$H$41,'Forecast Rates'!$O$6:$O$41),2)","v":59.06}]
[null,null,null,"Average",{"$f":"(E10*VLOOKUP(E$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+E11*VLOOKUP(E$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(E$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":49.883548387096774},{"$f":"(F10*VLOOKUP(F$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+F11*VLOOKUP(F$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(F$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":40.516227461858534},{"$f":"(G10*VLOOKUP(G$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+G11*VLOOKUP(G$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(G$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":48.141397849462365},{"$f":"(H10*VLOOKUP(H$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+H11*VLOOKUP(H$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(H$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":43.665806451612902},{"$f":"(I10*VLOOKUP(I$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+I11*VLOOKUP(I$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(I$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.037142857142854},{"$f":"(J10*VLOOKUP(J$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+J11*VLOOKUP(J$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(J$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":31.544576043068645},{"$f":"(K10*VLOOKUP(K$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+K11*VLOOKUP(K$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(K$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":24.339777777777776},{"$f":"(L10*VLOOKUP(L$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+L11*VLOOKUP(L$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(L$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":10.509569892473118},{"$f":"(M10*VLOOKUP(M$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+M11*VLOOKUP(M$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(M$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":15.513777777777776},{"$f":"(N10*VLOOKUP(N$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+N11*VLOOKUP(N$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(N$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":49.692688172043013},{"$f":"(O10*VLOOKUP(O$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+O11*VLOOKUP(O$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(O$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":52.265806451612896},{"$f":"(P10*VLOOKUP(P$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+P11*VLOOKUP(P$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(P$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":59.865555555555552},{"$f":"(Q10*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Q11*VLOOKUP(Q$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Q$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":49.883548387096774},{"$f":"(R10*VLOOKUP(R$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+R11*VLOOKUP(R$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(R$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":40.516227461858534},{"$f":"(S10*VLOOKUP(S$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+S11*VLOOKUP(S$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(S$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":48.141397849462365},{"$f":"(T10*VLOOKUP(T$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+T11*VLOOKUP(T$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(T$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":43.670967741935478},{"$f":"(U10*VLOOKUP(U$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+U11*VLOOKUP(U$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(U$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.037142857142854},{"$f":"(V10*VLOOKUP(V$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+V11*VLOOKUP(V$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(V$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":31.429367429340513},{"$f":"(W10*VLOOKUP(W$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+W11*VLOOKUP(W$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(W$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":24.339777777777776},{"$f":"(X10*VLOOKUP(X$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+X11*VLOOKUP(X$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(X$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":10.509569892473118},{"$f":"(Y10*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Y11*VLOOKUP(Y$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Y$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":15.513777777777776},{"$f":"(Z10*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+Z11*VLOOKUP(Z$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(Z$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":49.692688172043013},{"$f":"(AA10*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AA11*VLOOKUP(AA$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AA$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":52.265806451612896},{"$f":"(AB10*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AB11*VLOOKUP(AB$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AB$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":59.865555555555552},{"$f":"(AC10*VLOOKUP(AC$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AC11*VLOOKUP(AC$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AC$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":49.845268817204307},{"$f":"(AD10*VLOOKUP(AD$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AD11*VLOOKUP(AD$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AD$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":40.469403606102638},{"$f":"(AE10*VLOOKUP(AE$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AE11*VLOOKUP(AE$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AE$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":48.141397849462365},{"$f":"(AF10*VLOOKUP(AF$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AF11*VLOOKUP(AF$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AF$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":43.670967741935478},{"$f":"(AG10*VLOOKUP(AG$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AG11*VLOOKUP(AG$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AG$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":47.024827586206897},{"$f":"(AH10*VLOOKUP(AH$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AH11*VLOOKUP(AH$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AH$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":31.429367429340513},{"$f":"(AI10*VLOOKUP(AI$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AI11*VLOOKUP(AI$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AI$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":24.445555555555554},{"$f":"(AJ10*VLOOKUP(AJ$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AJ11*VLOOKUP(AJ$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AJ$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":10.420752688172044},{"$f":"(AK10*VLOOKUP(AK$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AK11*VLOOKUP(AK$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AK$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":15.513777777777776},{"$f":"(AL10*VLOOKUP(AL$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AL11*VLOOKUP(AL$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AL$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":49.629892473118282},{"$f":"(AM10*VLOOKUP(AM$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AM11*VLOOKUP(AM$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AM$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":52.340645161290325},{"$f":"(AN10*VLOOKUP(AN$3,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+AN11*VLOOKUP(AN$3,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))/VLOOKUP(AN$3,Init!$I:$L,MATCH(\"TotalHours\",Init!$I$1:$L$1,0),FALSE)","v":59.865555555555552}]
[]
[null,null,null,"Energy Revenues at Market"]
[null,null,null,"HLH",{"$f":"+E5*E10","v":148544736.41435003},114067229.25917214,166299454.21289125,153511319.55455992,142168510.61643994,90951094.742834896,65431545.81604667,22833638.497567739,44169709.772588879,155266479.37635282,162974842.74599993,160210454.03396997,149713060.06732005,114497349.31965245,167500534.2380203,149278955.90256003,142856848.48589,94604144.264084399,65745560.406423308,22889720.631141942,44381764.914611094,156202987.41312328,163341643.02219999,{"$f":"+AB5*AB10","v":161020853.63267997},144638929.20899379,119931960.17209993,168806581.00395051,150084528.21501541,146886903.46954402,95179816.832077563,63261639.201783165,23988453.916147392,44644988.2357632,150825674.53185448,170549638.8281495,162035466.77258185,{"$f":"+SUM(E15:P15)","v":1426429015.0427742},{"$f":"+SUM(Q15:AB15)","v":1432033422.2977071},{"$f":"+SUM(AC15:AN15)","v":1440834580.3879607},{"$f":"+SUM(E15:AN15)","v":4299297017.7284412}]
[null,null,null,"LLH",{"$f":"+E6*E11","v":88900802.205100015},92237130.459374949,117572670.45425321,106510102.76279999,103171079.68002,74586706.609401137,50518084.959299974,25047345.085031927,29412624.689226665,97050668.116081908,100663102.41520004,106437727.88863999,89024780.574099958,92984861.958193079,117806537.62774579,111919488.17279999,103656834.86786,71037460.475890741,50582737.718519978,25159661.65451549,29437371.007013321,96992574.791115537,101177487.14223999,{"$f":"+AB6*AB11","v":106487273.20452002},95230515.686667994,88467731.167763829,117942505.17799145,112410519.33108,104817604.06976999,71231413.6531142,54183654.421628796,23743028.29396404,29460245.068896577,103019173.03848322,95438988.224844515,106553729.05693431,{"$f":"+SUM(E16:P16)","v":992108045.32442951},{"$f":"+SUM(Q16:AB16)","v":996267069.1945138},{"$f":"+SUM(AC16:AN16)","v":1002499107.191139},{"$f":"+SUM(E16:AN16)","v":2990874221.7100825}]
[null,null,null,"Total",{"$f":"+E7*E12","v":237136430.82937714},206660925.80235559,284094680.94163865,260067975.04949924,245873637.20788848,166405853.52876937,116710017.11433865,48582150.534909241,73756993.416050658,251693458.23687991,262882961.58410317,266393675.75276554,238414131.02747419,207829328.71827793,285539415.02663273,261249019.24456769,247050915.88642856,166501793.26502708,117110383.21429528,48743411.067380123,73998734.32952708,252546251.35411456,263773577.25020123,{"$f":"+AB7*AB12","v":267245665.51721114},239567862.5170874,208762761.06002051,286993644.69833636,262546228.33635861,252267665.52823642,167298115.64764437,118149487.86950529,48503175.47636766,74291239.229771763,253215667.08316225,265194812.49464437,268316835.09466061,{"$f":"+SUM(AO15:AO16)","v":2418537060.3672037},{"$f":"+SUM(AP15:AP16)","v":2428300491.4922209},2443333687.5790997,{"$f":"+SUM(AR15:AR16)","v":7290171239.4385242}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,"Revenue Requirement",{"$f":"+$AR$20/24","v":263111576.2689079},263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,263111576.2689079,{"$f":"+'Revenue Requirement'!$E$4","v":2104892610.1512632},{"$f":"+AO20","v":2104892610.1512632},{"$f":"+AP20","v":2104892610.1512632},{"$f":"+SUM(AO20:AQ20)","v":6314677830.4537897}]
[]
[null,null,null,"Composite Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(AO20:AQ20)-IF('Revenue Requirement'!$D$7=\"No\",SUM(AO7:AQ7)*'Revenue Requirement'!$F$15,0))/SUM(AO7:AQ7)","v":40.01145969888104}]
[]
[null,null,null,"Demand Revenues"]
[null,null,null,"Status Quo",{"$f":"+_xlfn.XLOOKUP(E$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":13847226.482166916},{"$f":"+_xlfn.XLOOKUP(F$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":9566627.2826129273},{"$f":"+_xlfn.XLOOKUP(G$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":20147770.291664999},{"$f":"+_xlfn.XLOOKUP(H$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":19063432.53013666},{"$f":"+_xlfn.XLOOKUP(I$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":15996071.546095312},{"$f":"+_xlfn.XLOOKUP(J$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":10805687.980631027},{"$f":"+_xlfn.XLOOKUP(K$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":7914427.9933870099},{"$f":"+_xlfn.XLOOKUP(L$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":1854357.915241271},{"$f":"+_xlfn.XLOOKUP(M$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":5791183.1820196304},{"$f":"+_xlfn.XLOOKUP(N$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":20315068.160210427},{"$f":"+_xlfn.XLOOKUP(O$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":22905897.791861519},{"$f":"+_xlfn.XLOOKUP(P$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":19211835.503877781},{"$f":"+_xlfn.XLOOKUP(Q$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":14211824.230345987},{"$f":"+_xlfn.XLOOKUP(R$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":10011693.868278401},{"$f":"+_xlfn.XLOOKUP(S$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":21143619.124337662},{"$f":"+_xlfn.XLOOKUP(T$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":18055506.366620928},{"$f":"+_xlfn.XLOOKUP(U$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":16620581.750470871},{"$f":"+_xlfn.XLOOKUP(V$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":12612209.382814687},{"$f":"+_xlfn.XLOOKUP(W$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":8248012.98981346},{"$f":"+_xlfn.XLOOKUP(X$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":1899073.6057110096},{"$f":"+_xlfn.XLOOKUP(Y$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":6024341.1362514514},{"$f":"+_xlfn.XLOOKUP(Z$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":20642763.553716112},{"$f":"+_xlfn.XLOOKUP(AA$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":24145446.952496342},{"$f":"+_xlfn.XLOOKUP(AB$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":18970648.106828913},{"$f":"+_xlfn.XLOOKUP(AC$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":13340605.297453001},{"$f":"+_xlfn.XLOOKUP(AD$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":11629942.527154054},{"$f":"+_xlfn.XLOOKUP(AE$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":21663761.339192428},{"$f":"+_xlfn.XLOOKUP(AF$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":18490964.575500082},{"$f":"+_xlfn.XLOOKUP(AG$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":17297494.380833514},{"$f":"+_xlfn.XLOOKUP(AH$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":12923301.582827654},{"$f":"+_xlfn.XLOOKUP(AI$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":7460954.0159142762},{"$f":"+_xlfn.XLOOKUP(AJ$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":2127133.6568241399},{"$f":"+_xlfn.XLOOKUP(AK$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":6129715.1052616984},{"$f":"+_xlfn.XLOOKUP(AL$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":19362659.920632411},{"$f":"+_xlfn.XLOOKUP(AM$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":26514066.636551455},{"$f":"+_xlfn.XLOOKUP(AN$3,'Demand Revenues Marginal'!$F$4:$AO$4,'Demand Revenues Marginal'!$F$3:$AO$3)","v":19315784.430037584},{"$f":"+SUM(E25:P25)","v":167419586.65990549},{"$f":"+SUM(Q25:AB25)","v":172585721.06768584},{"$f":"+SUM(AC25:AN25)","v":176256383.4681823},{"$f":"+SUM(AO25:AQ25)","v":516261691.1957736}]
[null,null,null,"Alternative 1",{"$f":"+_xlfn.XLOOKUP(E$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":36992216.876413301},{"$f":"+_xlfn.XLOOKUP(F$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":31575775.315618321},{"$f":"+_xlfn.XLOOKUP(G$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":43013645.6357686},{"$f":"+_xlfn.XLOOKUP(H$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":41618153.201981574},{"$f":"+_xlfn.XLOOKUP(I$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":41258848.219051301},{"$f":"+_xlfn.XLOOKUP(J$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":24835728.028998002},{"$f":"+_xlfn.XLOOKUP(K$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":18097661.813950714},{"$f":"+_xlfn.XLOOKUP(L$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":5285620.2106732065},{"$f":"+_xlfn.XLOOKUP(M$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":10702143.043588348},{"$f":"+_xlfn.XLOOKUP(N$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":37719306.080030151},{"$f":"+_xlfn.XLOOKUP(O$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":40306600.232439101},{"$f":"+_xlfn.XLOOKUP(P$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":40419923.537305005},{"$f":"+_xlfn.XLOOKUP(Q$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":37622235.562792793},{"$f":"+_xlfn.XLOOKUP(R$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":32099961.686344642},{"$f":"+_xlfn.XLOOKUP(S$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":44273044.394498199},{"$f":"+_xlfn.XLOOKUP(T$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":41290865.639530472},{"$f":"+_xlfn.XLOOKUP(U$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":41811086.538200989},{"$f":"+_xlfn.XLOOKUP(V$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":26529339.361233249},{"$f":"+_xlfn.XLOOKUP(W$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":18497749.024068274},{"$f":"+_xlfn.XLOOKUP(X$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":5331355.0351819238},{"$f":"+_xlfn.XLOOKUP(Y$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":10983755.979548797},{"$f":"+_xlfn.XLOOKUP(Z$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":38330905.800296575},{"$f":"+_xlfn.XLOOKUP(AA$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":41200485.237053446},{"$f":"+_xlfn.XLOOKUP(AB$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":40398518.021550596},{"$f":"+_xlfn.XLOOKUP(AC$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":36986227.654172622},{"$f":"+_xlfn.XLOOKUP(AD$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":33330266.828614183},{"$f":"+_xlfn.XLOOKUP(AE$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":45122299.029287823},{"$f":"+_xlfn.XLOOKUP(AF$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":41802524.308725759},{"$f":"+_xlfn.XLOOKUP(AG$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":42629009.224084646},{"$f":"+_xlfn.XLOOKUP(AH$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":26943511.409250803},{"$f":"+_xlfn.XLOOKUP(AI$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":17801716.671302091},{"$f":"+_xlfn.XLOOKUP(AJ$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":5656635.7006699378},{"$f":"+_xlfn.XLOOKUP(AK$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":11155606.88012315},{"$f":"+_xlfn.XLOOKUP(AL$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":37367907.695745997},{"$f":"+_xlfn.XLOOKUP(AM$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":43847968.59652885},{"$f":"+_xlfn.XLOOKUP(AN$3,'Demand Revenues Marginal'!$AQ$4:$BZ$4,'Demand Revenues Marginal'!$AQ$3:$BZ$3)","v":41019134.866525933},{"$f":"+SUM(E26:P26)","v":371825622.19581759},{"$f":"+SUM(Q26:AB26)","v":378369302.2802999},{"$f":"+SUM(AC26:AN26)","v":383662808.86503172},{"$f":"+SUM(AO26:AQ26)","v":1133857733.3411493}]
[]
[null,null,null,"PLVS Revenues",{"$f":"+_xlfn.XLOOKUP(E$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3269876.0669263313},{"$f":"+_xlfn.XLOOKUP(F$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3566366.4777095639},{"$f":"+_xlfn.XLOOKUP(G$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":4327319.0519885002},{"$f":"+_xlfn.XLOOKUP(H$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":4321174.1397261806},{"$f":"+_xlfn.XLOOKUP(I$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3680862.2180131455},{"$f":"+_xlfn.XLOOKUP(J$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3717279.4195623621},{"$f":"+_xlfn.XLOOKUP(K$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3290843.7679109336},{"$f":"+_xlfn.XLOOKUP(L$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3204934.3987411628},{"$f":"+_xlfn.XLOOKUP(M$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3253870.7595505794},{"$f":"+_xlfn.XLOOKUP(N$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3575152.4239536161},{"$f":"+_xlfn.XLOOKUP(O$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3499901.2838804326},{"$f":"+_xlfn.XLOOKUP(P$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3028823.5156544587},{"$f":"+_xlfn.XLOOKUP(Q$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3313965.5493647181},{"$f":"+_xlfn.XLOOKUP(R$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3612362.1178613394},{"$f":"+_xlfn.XLOOKUP(S$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":4375430.5355375754},{"$f":"+_xlfn.XLOOKUP(T$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":4365881.6512620235},{"$f":"+_xlfn.XLOOKUP(U$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3721861.4047527476},{"$f":"+_xlfn.XLOOKUP(V$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3758514.9792705234},{"$f":"+_xlfn.XLOOKUP(W$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3325880.3444313388},{"$f":"+_xlfn.XLOOKUP(X$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3240258.9272077838},{"$f":"+_xlfn.XLOOKUP(Y$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3287894.568552922},{"$f":"+_xlfn.XLOOKUP(Z$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3611667.5052175359},{"$f":"+_xlfn.XLOOKUP(AA$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3536094.8760960605},{"$f":"+_xlfn.XLOOKUP(AB$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3061889.4789731684},{"$f":"+_xlfn.XLOOKUP(AC$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3350477.3980427175},{"$f":"+_xlfn.XLOOKUP(AD$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3650011.8706448209},{"$f":"+_xlfn.XLOOKUP(AE$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":4415146.0296756038},{"$f":"+_xlfn.XLOOKUP(AF$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":4404781.1835821476},{"$f":"+_xlfn.XLOOKUP(AG$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3846367.2827878762},{"$f":"+_xlfn.XLOOKUP(AH$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3793501.77761456},{"$f":"+_xlfn.XLOOKUP(AI$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3357224.2615638105},{"$f":"+_xlfn.XLOOKUP(AJ$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3269176.8072774694},{"$f":"+_xlfn.XLOOKUP(AK$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3317172.1921082693},{"$f":"+_xlfn.XLOOKUP(AL$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3642960.6083221743},{"$f":"+_xlfn.XLOOKUP(AM$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3567075.3873610818},{"$f":"+_xlfn.XLOOKUP(AN$3,'PLVS Revenues'!$CB$8:$DK$8,'PLVS Revenues'!$CB$7:$DK$7)","v":3090650.337679713},{"$f":"+SUM(E28:P28)","v":42736403.523617275},{"$f":"+SUM(Q28:AB28)","v":43211701.938527733},{"$f":"+SUM(AC28:AN28)","v":43704545.136660248},{"$f":"+SUM(AO28:AQ28)","v":129652650.59880525}]
[]
[null,null,null,"Residual Revenue Requirement less Demand less Fixed Charge"]
[null,null,"Status Quo_Demand","Status Quo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR$20-AR25","v":5798416139.2580166},{"$f":"(AR$17-AR31)/(AR$7)","v":8.1220084071832837}]
[null,null,{"$f":"+D32&\"_\"&\"Demand\"&\"_\"&\"PLVS\"","v":"Alternative 1_Demand_PLVS"},"Alternative 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR$20-AR26-AR28","v":5051167446.513835},{"$f":"(AR$17-AR32)/(AR$7)","v":12.190477932771344}]
[]
[null,null,null,"Energy Rates (Diurnal)"]
[null,null,null,"Status Quo"]
[null,null,{"$f":"C$31&\"_\"&D36","v":"Status Quo_Demand_HLH"},"HLH",{"$f":"INDEX(E$10:E$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":42.507991592816722},{"$f":"INDEX(F$10:F$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":31.407991592816717},{"$f":"INDEX(G$10:G$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":39.507991592816722},{"$f":"INDEX(H$10:H$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.437991592816715},{"$f":"INDEX(I$10:I$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":37.30799159281672},{"$f":"INDEX(J$10:J$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":21.067991592816718},{"$f":"INDEX(K$10:K$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":14.207991592816715},{"$f":"INDEX(L$10:L$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":0.47799159281671599},{"$f":"INDEX(M$10:M$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":6.977991592816716},{"$f":"INDEX(N$10:N$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":42.857991592816717},{"$f":"INDEX(O$10:O$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":45.67799159281671},{"$f":"INDEX(P$10:P$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":52.387991592816718},{"$f":"INDEX(Q$10:Q$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":42.507991592816722},{"$f":"INDEX(R$10:R$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":31.407991592816717},{"$f":"INDEX(S$10:S$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":39.507991592816722},{"$f":"INDEX(T$10:T$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.437991592816715},{"$f":"INDEX(U$10:U$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":37.30799159281672},{"$f":"INDEX(V$10:V$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":21.067991592816718},{"$f":"INDEX(W$10:W$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":14.207991592816715},{"$f":"INDEX(X$10:X$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":0.47799159281671599},{"$f":"INDEX(Y$10:Y$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":6.977991592816716},{"$f":"INDEX(Z$10:Z$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":42.857991592816717},{"$f":"INDEX(AA$10:AA$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":45.67799159281671},{"$f":"INDEX(AB$10:AB$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":52.387991592816718},{"$f":"INDEX(AC$10:AC$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":42.507991592816722},{"$f":"INDEX(AD$10:AD$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":31.407991592816717},{"$f":"INDEX(AE$10:AE$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":39.507991592816722},{"$f":"INDEX(AF$10:AF$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.437991592816715},{"$f":"INDEX(AG$10:AG$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":37.30799159281672},{"$f":"INDEX(AH$10:AH$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":21.067991592816718},{"$f":"INDEX(AI$10:AI$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":14.207991592816715},{"$f":"INDEX(AJ$10:AJ$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":0.47799159281671599},{"$f":"INDEX(AK$10:AK$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":6.977991592816716},{"$f":"INDEX(AL$10:AL$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":42.857991592816717},{"$f":"INDEX(AM$10:AM$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":45.67799159281671},{"$f":"INDEX(AN$10:AN$11,MATCH($D36,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C36,LEN($C36)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":52.387991592816718},{"$f":"+SUMPRODUCT(E36:P36,$E$5:$P$5)/SUM($E$5:$P$5)","v":31.15909223666814},{"$f":"+SUMPRODUCT(Q36:AB36,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":31.12373487038662},{"$f":"+SUMPRODUCT(AC36:AN36,$AC$5:$AN$5)/SUM($AC$5:$AN$5)","v":31.074016335835651},{"$f":"+SUMPRODUCT(E36:AN36,$E$5:$AN$5)/SUM($E$5:$AN$5)","v":31.118772436523233}]
[null,null,{"$f":"C$31&\"_\"&D37","v":"Status Quo_Demand_LLH"},"LLH",{"$f":"INDEX(E$10:E$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":40.727991592816721},{"$f":"INDEX(F$10:F$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":33.517991592816713},{"$f":"INDEX(G$10:G$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":40.667991592816719},{"$f":"INDEX(H$10:H$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.67799159281671},{"$f":"INDEX(I$10:I$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":41.05799159281672},{"$f":"INDEX(J$10:J$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":26.417991592816715},{"$f":"INDEX(K$10:K$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":18.967991592816716},{"$f":"INDEX(L$10:L$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":4.6079915928167168},{"$f":"INDEX(M$10:M$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":7.9579915928167146},{"$f":"INDEX(N$10:N$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":39.937991592816715},{"$f":"INDEX(O$10:O$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":42.19799159281672},{"$f":"INDEX(P$10:P$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":50.937991592816715},{"$f":"INDEX(Q$10:Q$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":40.727991592816721},{"$f":"INDEX(R$10:R$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":33.517991592816713},{"$f":"INDEX(S$10:S$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":40.667991592816719},{"$f":"INDEX(T$10:T$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.67799159281671},{"$f":"INDEX(U$10:U$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":41.05799159281672},{"$f":"INDEX(V$10:V$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":26.417991592816715},{"$f":"INDEX(W$10:W$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":18.967991592816716},{"$f":"INDEX(X$10:X$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":4.6079915928167168},{"$f":"INDEX(Y$10:Y$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":7.9579915928167146},{"$f":"INDEX(Z$10:Z$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":39.937991592816715},{"$f":"INDEX(AA$10:AA$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":42.19799159281672},{"$f":"INDEX(AB$10:AB$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":50.937991592816715},{"$f":"INDEX(AC$10:AC$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":40.727991592816721},{"$f":"INDEX(AD$10:AD$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":33.517991592816713},{"$f":"INDEX(AE$10:AE$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":40.667991592816719},{"$f":"INDEX(AF$10:AF$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.67799159281671},{"$f":"INDEX(AG$10:AG$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":41.05799159281672},{"$f":"INDEX(AH$10:AH$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":26.417991592816715},{"$f":"INDEX(AI$10:AI$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":18.967991592816716},{"$f":"INDEX(AJ$10:AJ$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":4.6079915928167168},{"$f":"INDEX(AK$10:AK$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":7.9579915928167146},{"$f":"INDEX(AL$10:AL$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":39.937991592816715},{"$f":"INDEX(AM$10:AM$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":42.19799159281672},{"$f":"INDEX(AN$10:AN$11,MATCH($D37,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C37,LEN($C37)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":50.937991592816715},{"$f":"+SUMPRODUCT(E37:P37,$E$5:$P$5)/SUM($E$5:$P$5)","v":32.224063541418907},{"$f":"+SUMPRODUCT(Q37:AB37,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":32.203453046615685},{"$f":"+SUMPRODUCT(AC37:AN37,$AC$5:$AN$5)/SUM($AC$5:$AN$5)","v":32.166878274850227},{"$f":"+SUMPRODUCT(E37:AN37,$E$6:$AN$6)/SUM($E$6:$AN$6)","v":32.237240934634585}]
[]
[null,null,null,"Alternative 1"]
[null,null,{"$f":"C$32&\"_\"&D40","v":"Alternative 1_Demand_PLVS_HLH"},"HLH",{"$f":"INDEX(E$10:E$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":38.439522067228658},{"$f":"INDEX(F$10:F$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":27.339522067228657},{"$f":"INDEX(G$10:G$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.439522067228658},{"$f":"INDEX(H$10:H$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":31.369522067228658},{"$f":"INDEX(I$10:I$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":33.239522067228656},{"$f":"INDEX(J$10:J$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":16.999522067228657},{"$f":"INDEX(K$10:K$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":10.139522067228654},{"$f":"INDEX(L$10:L$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":-3.5904779327713445},{"$f":"INDEX(M$10:M$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":2.9095220672286555},{"$f":"INDEX(N$10:N$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":38.789522067228653},{"$f":"INDEX(O$10:O$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":41.609522067228653},{"$f":"INDEX(P$10:P$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":48.319522067228654},{"$f":"INDEX(Q$10:Q$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":38.439522067228658},{"$f":"INDEX(R$10:R$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":27.339522067228657},{"$f":"INDEX(S$10:S$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.439522067228658},{"$f":"INDEX(T$10:T$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":31.369522067228658},{"$f":"INDEX(U$10:U$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":33.239522067228656},{"$f":"INDEX(V$10:V$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":16.999522067228657},{"$f":"INDEX(W$10:W$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":10.139522067228654},{"$f":"INDEX(X$10:X$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":-3.5904779327713445},{"$f":"INDEX(Y$10:Y$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":2.9095220672286555},{"$f":"INDEX(Z$10:Z$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":38.789522067228653},{"$f":"INDEX(AA$10:AA$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":41.609522067228653},{"$f":"INDEX(AB$10:AB$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":48.319522067228654},{"$f":"INDEX(AC$10:AC$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":38.439522067228658},{"$f":"INDEX(AD$10:AD$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":27.339522067228657},{"$f":"INDEX(AE$10:AE$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.439522067228658},{"$f":"INDEX(AF$10:AF$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":31.369522067228658},{"$f":"INDEX(AG$10:AG$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":33.239522067228656},{"$f":"INDEX(AH$10:AH$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":16.999522067228657},{"$f":"INDEX(AI$10:AI$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":10.139522067228654},{"$f":"INDEX(AJ$10:AJ$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":-3.5904779327713445},{"$f":"INDEX(AK$10:AK$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":2.9095220672286555},{"$f":"INDEX(AL$10:AL$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":38.789522067228653},{"$f":"INDEX(AM$10:AM$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":41.609522067228653},{"$f":"INDEX(AN$10:AN$11,MATCH($D40,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C40,LEN($C40)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":48.319522067228654},{"$f":"+SUMPRODUCT(E40:P40,$E$5:$P$5)/SUM($E$5:$P$5)","v":27.090622711080083},{"$f":"+SUMPRODUCT(Q40:AB40,$Q$5:$AB$5)/SUM($Q$5:$AB$5)","v":27.05526534479856},{"$f":"+SUMPRODUCT(AC40:AN40,$AC$5:$AN$5)/SUM($AC$5:$AN$5)","v":27.005546810247591},{"$f":"+SUMPRODUCT(E40:AN40,$E$5:$AN$5)/SUM($E$5:$AN$5)","v":27.050302910935173}]
[null,null,{"$f":"C$32&\"_\"&D41","v":"Alternative 1_Demand_PLVS_LLH"},"LLH",{"$f":"INDEX(E$10:E$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":36.659522067228657},{"$f":"INDEX(F$10:F$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":29.449522067228656},{"$f":"INDEX(G$10:G$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":36.599522067228655},{"$f":"INDEX(H$10:H$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":31.609522067228653},{"$f":"INDEX(I$10:I$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":36.989522067228656},{"$f":"INDEX(J$10:J$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":22.349522067228655},{"$f":"INDEX(K$10:K$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":14.899522067228656},{"$f":"INDEX(L$10:L$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":0.53952206722865625},{"$f":"INDEX(M$10:M$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":3.8895220672286541},{"$f":"INDEX(N$10:N$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.869522067228658},{"$f":"INDEX(O$10:O$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":38.129522067228656},{"$f":"INDEX(P$10:P$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":46.869522067228658},{"$f":"INDEX(Q$10:Q$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":36.659522067228657},{"$f":"INDEX(R$10:R$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":29.449522067228656},{"$f":"INDEX(S$10:S$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":36.599522067228655},{"$f":"INDEX(T$10:T$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":31.609522067228653},{"$f":"INDEX(U$10:U$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":36.989522067228656},{"$f":"INDEX(V$10:V$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":22.349522067228655},{"$f":"INDEX(W$10:W$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":14.899522067228656},{"$f":"INDEX(X$10:X$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":0.53952206722865625},{"$f":"INDEX(Y$10:Y$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":3.8895220672286541},{"$f":"INDEX(Z$10:Z$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.869522067228658},{"$f":"INDEX(AA$10:AA$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":38.129522067228656},{"$f":"INDEX(AB$10:AB$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":46.869522067228658},{"$f":"INDEX(AC$10:AC$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":36.659522067228657},{"$f":"INDEX(AD$10:AD$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":29.449522067228656},{"$f":"INDEX(AE$10:AE$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":36.599522067228655},{"$f":"INDEX(AF$10:AF$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":31.609522067228653},{"$f":"INDEX(AG$10:AG$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":36.989522067228656},{"$f":"INDEX(AH$10:AH$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":22.349522067228655},{"$f":"INDEX(AI$10:AI$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":14.899522067228656},{"$f":"INDEX(AJ$10:AJ$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":0.53952206722865625},{"$f":"INDEX(AK$10:AK$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":3.8895220672286541},{"$f":"INDEX(AL$10:AL$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":35.869522067228658},{"$f":"INDEX(AM$10:AM$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":38.129522067228656},{"$f":"INDEX(AN$10:AN$11,MATCH($D41,$D$36:$D$37,0),1)-INDEX($AS$30:$AS$33,MATCH(LEFT($C41,LEN($C41)-4),$C$30:$C$33,0),1)+IF($C$3=\"Yes\",'Revenue Requirement'!$F$15,0)","v":46.869522067228658},28.15559401583085,28.134983521027618,28.098408749262173,{"$f":"+SUMPRODUCT(E41:AN41,$E$6:$AN$6)/SUM($E$6:$AN$6)","v":28.168771409046517}]
[]
[]
[]
[]
[null,null,null,"Revenue Recovery"]
[null,null,null,"Status Quo",{"$f":"+E36*E5+E37*E6+E25","v":212682358.52228397},174443097.93169683,256089849.50688228,230711208.47658098,218880112.30859905,133497779.83530182,84918767.284987479,12190071.889217326,40759136.982032545,231494244.27231908,245692323.21102875,249718171.68555018,214131223.9386963,175831794.41041526,258276902.25466913,230666368.33911803,220475432.23407781,135226255.01744199,85497420.349230438,12278560.878101638,41102536.52395568,232560969.82987031,247674657.36888215,250221339.06172466,214173803.83259523,178131984.05384895,259993713.48732504,232157172.64125332,225430973.4772529,136101186.54011673,85651212.849886253,12054897.576865699,41340871.271045357,231768373.24352193,251350841.43427616,251502217.93313938,{"$f":"+SUM(E47:P47)","v":2091077121.9064806},{"$f":"+SUM(Q47:AB47)","v":2103943460.2061834},{"$f":"+SUM(AC47:AN47)","v":2119657248.3411269},{"$f":"+SUM(E47:AN47)","v":6314677830.4537916},null,{"$f":"+AR47-SUM(AO47:AQ47)","v":0}]
[null,null,null,"Alternative 1",{"$f":"+E40*E5+E41*E6+E28+E26","v":219756533.04331398},179266589.57581568,259273966.40574446,233355817.59684661,226556953.5293971,129782863.03678335,78884402.672561303,19124.146359839477,29581284.969007198,231866837.07112238,246129618.50090975,255850940.68468541,221410700.48928475,180663075.36241475,261650584.88540566,233929159.06756273,228019172.24096912,131348571.75821823,79497672.088708252,81529.546325525269,29943767.038439367,233184161.64788997,247733154.88195747,256549054.59042487,221615900.34714174,182494985.20819154,263613325.87448162,235414212.92253059,232783293.18923825,132258487.56793207,79685601.213370904,-83029.902169254608,30201147.283075467,232658925.83539417,251638068.04060444,258061378.04385084,{"$f":"+SUM(E48:P48)","v":2090324931.2325475},{"$f":"+SUM(Q48:AB48)","v":2104010603.5976002},{"$f":"+SUM(AC48:AN48)","v":2120342295.6236424},{"$f":"+SUM(E48:AN48)","v":6314677830.4537907},{"$f":"+AR48-AR47","v":0},{"$f":"+AR48-SUM(AO48:AQ48)","v":0}]
[]
[]
[null,null,null,"Non-Slice Rates (TRM)"]
[null,null,null,null,"2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01"]
[null,null,null,"HLH",{"$f":"+E36","v":42.507991592816722},{"$f":"+F36","v":31.407991592816717},39.507991592816722,35.437991592816715,37.30799159281672,21.067991592816718,14.207991592816715,0.47799159281671599,6.977991592816716,42.857991592816717,45.67799159281671,52.387991592816718]
[null,null,null,"LLH",{"$f":"+E37","v":40.727991592816721},{"$f":"+F37","v":33.517991592816713},40.667991592816719,35.67799159281671,41.05799159281672,26.417991592816715,18.967991592816716,4.6079915928167168,7.9579915928167146,39.937991592816715,42.19799159281672,50.937991592816715]
[]
[null,null,null,"Non-Slice Rates (PRDM)"]
[null,null,null,null,"2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01"]
[null,null,null,"HLH",{"$f":"+E40","v":38.439522067228658},{"$f":"+F40","v":27.339522067228657},35.439522067228658,31.369522067228658,33.239522067228656,16.999522067228657,10.139522067228654,-3.5904779327713445,2.9095220672286555,38.789522067228653,41.609522067228653,48.319522067228654]
[null,null,null,"LLH",{"$f":"+E41","v":36.659522067228657},29.449522067228656,36.599522067228655,31.609522067228653,36.989522067228656,22.349522067228655,14.899522067228656,0.53952206722865625,3.8895220672286541,35.869522067228658,38.129522067228656,46.869522067228658]

{"sheet":"Energy Revenues","index":17,"n_rows":139,"n_cols":78,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Energy Revenues",null,null,null,"Status Quo Energy Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alternative 1 Energy Revenues"]
[null,null,null,null,null,{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},{"$f":"+'Energy Rates Marginal Demand'!$C$31","v":"Status Quo_Demand"},null,"Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS"]
[null,null,null,null,null,{"$f":"+SUM(F5:F139)","v":198835132.04011703},164876470.64908394,235942079.21521726,211647775.94644448,202884040.76250374,122692091.85467081,77004339.291600436,10335713.973976055,34967953.800012924,211179176.11210892,222786425.41916722,230506336.18167239,199919399.7083503,165820100.54213682,237133283.13033155,212610861.9724972,203854850.48360687,122614045.63462731,77249407.359417021,10379487.27239063,35078195.387704246,211918206.27615407,223529210.41638574,{"$f":"+SUM(AC5:AC139)","v":231250690.95489568},200833198.53514206,166502041.52669486,238329952.14813256,213666208.0657531,208133479.09641936,123177884.95728908,78190258.833971918,9927763.9200415574,35211156.165783651,212405713.32288957,224836774.79772484,232186433.50310168,null,{"$f":"+SUM(AQ5:AQ139)","v":179494440.09997424},144124447.78248787,211933001.71798742,187416490.2551389,181617243.09233269,101229855.58822297,57495897.090699658,-8471430.4630545266,15625271.165868271,190572378.56713873,202323116.98459026,212402193.631726,180474499.37712717,144950751.55820888,213002109.95537004,188272411.77677014,182486224.29801536,101060717.41771443,57674042.720208652,-8490084.4160641786,15672116.490337651,191241588.34237576,202996574.76880804,{"$f":"+SUM(BN5:BN139)","v":213088647.08990103},181279195.29492638,145514706.50893253,214075880.81551826,189206907.43022266,186307916.68236569,101521474.38106671,58526660.280505024,-9008842.4101166613,15728368.210844053,191648057.531326,{"$f":"+SUM(BY5:BY139)","v":204223024.05671456},213951592.83964515]
[null,"BESID","Customer","JOE",null,{"$f":"+Staging!F4","v":"2025-10-01"},{"$f":"+EOMONTH(F4,0)+1","v":"2025-11-01"},{"$f":"+EOMONTH(G4,0)+1","v":"2025-12-01"},{"$f":"+EOMONTH(H4,0)+1","v":"2026-01-01"},{"$f":"+EOMONTH(I4,0)+1","v":"2026-02-01"},{"$f":"+EOMONTH(J4,0)+1","v":"2026-03-01"},{"$f":"+EOMONTH(K4,0)+1","v":"2026-04-01"},{"$f":"+EOMONTH(L4,0)+1","v":"2026-05-01"},{"$f":"+EOMONTH(M4,0)+1","v":"2026-06-01"},{"$f":"+EOMONTH(N4,0)+1","v":"2026-07-01"},{"$f":"+EOMONTH(O4,0)+1","v":"2026-08-01"},{"$f":"+EOMONTH(P4,0)+1","v":"2026-09-01"},{"$f":"+EOMONTH(Q4,0)+1","v":"2026-10-01"},{"$f":"+EOMONTH(R4,0)+1","v":"2026-11-01"},{"$f":"+EOMONTH(S4,0)+1","v":"2026-12-01"},{"$f":"+EOMONTH(T4,0)+1","v":"2027-01-01"},{"$f":"+EOMONTH(U4,0)+1","v":"2027-02-01"},{"$f":"+EOMONTH(V4,0)+1","v":"2027-03-01"},{"$f":"+EOMONTH(W4,0)+1","v":"2027-04-01"},{"$f":"+EOMONTH(X4,0)+1","v":"2027-05-01"},{"$f":"+EOMONTH(Y4,0)+1","v":"2027-06-01"},{"$f":"+EOMONTH(Z4,0)+1","v":"2027-07-01"},{"$f":"+EOMONTH(AA4,0)+1","v":"2027-08-01"},{"$f":"+EOMONTH(AB4,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(AC4,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(AD4,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(AE4,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(AF4,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(AG4,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(AH4,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(AI4,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(AJ4,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(AK4,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(AL4,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(AM4,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(AN4,0)+1","v":"2028-09-01"},null,{"$f":"+F4","v":"2025-10-01"},{"$f":"+G4","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01",{"$f":"+AN4","v":"2028-08-01"},{"$f":"+AO4","v":"2028-09-01"}]
[null,10015,"Asotin County PUD #1",{"$f":"+Staging!D5","v":0},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17655.968148726482},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9473.0511822488079},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12203.020528069723},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10994.746810363504},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10551.926983325451},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7158.08878789747},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6333.7698683918707},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1594.1591878896261},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6078.685781177197},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46951.783062816306},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46627.51635006693},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":36862.82808589327},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17655.968148726482},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9473.0511822488079},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12203.020528069723},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10994.746810363504},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10551.926983325451},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7158.08878789747},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6333.7698683918707},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1594.1591878896261},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6078.685781177197},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46951.783062816306},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46627.51635006693},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":36862.82808589327},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17655.968148726479},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9473.0511822488079},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12203.020528069723},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10994.746810363504},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10914.376885054575},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7158.08878789747},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6333.7698683918697},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1594.1591878896261},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6078.685781177197},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46951.783062816306},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46627.51635006693},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":36862.82808589327},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15933.536821903992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8279.8056866195602},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10962.263445320656},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9735.7426417921779},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9449.2130715795884},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5894.9876705138759},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4729.2549938295033},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-1019.1042262556225},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2751.7680590790224},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":42346.153505764858},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":42324.462940102996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33958.241911368284},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15933.536821903992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8279.8056866195602},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10962.263445320656},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9735.7426417921779},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9449.2130715795884},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5894.9876705138759},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4729.2549938295033},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-1019.1042262556225},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2751.7680590790224},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":42346.153505764858},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":42324.462940102996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33958.241911368284},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15933.536821903992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8279.8056866195602},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10962.263445320656},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9735.7426417921779},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9773.785522025486},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5894.9876705138759},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4729.2549938295024},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-1019.1042262556225},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2751.7680590790224},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":42346.153505764858},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":42324.462940102996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33958.241911368284}]
[null,10024,"Benton County PUD #1",{"$f":"+Staging!D6","v":0},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4919689.4932415867},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3779360.8106099712},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5704014.0506974589},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4849594.2372087063},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4839473.9974721428},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2780830.5294326423},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1930237.1989112482},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":333928.70030026825},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1406714.8647415605},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9341458.0258011539},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8617459.4461759627},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6649420.8325220086},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4923112.5483135376},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3778621.9715838414},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5681130.9541002912},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4832571.1228336832},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4838068.2702469407},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2782257.8273081183},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1931993.5307550719},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":334125.12589671544},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1408212.2529272893},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9352357.9774634149},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8625582.0970953163},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6654320.728937557},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4949674.0509100342},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3795058.0769207673},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5678960.6387639102},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4816124.9663338969},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4961630.9783415888},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2782038.0619770852},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1932286.4618008104},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":335285.84562029346},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1409832.7086402592},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9366946.9872803017},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8635190.6783644482},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6657681.6863274612},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4441143.7598369084},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3303166.184717088},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5123827.9360400876},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4294416.1788258133},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4332519.0689813346},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2293058.7398901973},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1440319.9670599964},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-290837.41693862242},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":628005.17169415508},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8429728.0047205072},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7827440.5551558277},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6127277.2820378598},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4444237.7204774041},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3302512.4540049639},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5103270.9990995843},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4279336.0230997764},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4331256.0026400471},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2294393.8381092842},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1441601.9641787708},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-291256.33108404226},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":628659.42652927921},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8439571.1836289056},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7834832.1631284785},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6131795.6251758905},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4468250.1316295825},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3316929.0931234742},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5101321.1704006717},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4264772.4491612185},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4441884.6026496729},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2294210.3513210109},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1441572.4730830763},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-290661.04318666097},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":629380.24598687305},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8452795.946107531},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7843498.6007726286},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6134893.279355038}]
[null,10025,"Benton REA",{"$f":"+Staging!D7","v":0},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1692782.6552939797},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1183454.9779081948},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1915098.4386549857},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1626550.7283805304},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1279675.3017415344},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":790687.64368333924},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":592137.68766083522},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99648.221087352067},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":373045.0084013351},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2429409.9469275344},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2411106.7742454112},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2250967.0569431558},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1697350.5411798242},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1184291.4046244982},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1906842.1035280004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1617767.0921986639},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1275860.8062762183},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":784736.57490544929},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":592456.70823773136},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99772.262715912351},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":374042.00510416098},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2436435.3051513913},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2415302.4239050378},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2249768.982437212},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1698039.46577005},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1180185.2759518293},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1893393.8611411415},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1616515.0472785295},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1311457.2021466503},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":785874.37438718253},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":598284.68407354527},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":95324.714012489188},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":374849.42728969327},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2441077.0773319639},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2429105.9268671512},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2257021.8936882913},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1528093.3116519263},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1034703.4161009851},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1720260.8814497245},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1440344.2868773711},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1145687.0888766251},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":652922.76413262566},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":442412.77299891505},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-81112.66753060685},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":166503.34316037467},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2192388.6709381593},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2189680.4952594712},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2074174.2809129967},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1532218.812503906},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1035433.5255716458},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1712843.2002883963},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1432597.2885936853},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1142269.7452009881},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":647205.00173968053},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":442639.3131950252},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-81313.554220707636},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":166939.38335348206},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2198733.5572915138},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2193496.5648492989},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2073072.0514121372},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1532664.9145589666},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1031590.3298790071},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1700762.1223324465},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1431488.4212530956},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1174085.9063378421},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":648139.42249829916},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":448143.93520988442},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-86148.933850126981},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":167293.62278702861},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2202509.3760759127},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2206472.6062054201},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2079756.3859100763}]
[null,10027,"Big Bend Elec Coop",{"$f":"+Staging!D8","v":0},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1572130.8763340311},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":804268.13074740465},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1128955.3781586804},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":991118.01857184083},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":814923.73712446739},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":512516.85981577868},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":604277.32066019403},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":142210.84184029669},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":582237.1568106229},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3488020.6792661641},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2943153.6448480068},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2463790.9505151426},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1565923.8614639882},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":792685.23615324369},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1116091.6625545463},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":979437.94734476367},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":800384.42903016927},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":503335.35197027877},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":602161.2963677058},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":142790.71750167929},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":586886.35071929137},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3516991.7106224801},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2960018.078052856},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2466919.8575876108},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1563731.6736025196},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":783836.23496931884},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1106244.5968169733},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":970464.59314371936},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":801414.51615657983},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":494793.70212695759},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":600413.54142836947},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":144547.7627878522},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":592546.73435802548},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3552586.3710143464},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2981545.638106145},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2475120.9503318211},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1419036.4674164276},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":702953.69086228544},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1014149.6492185395},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":877663.97760453378},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":729634.59592215635},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":422657.17146913544},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":451830.48596850887},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-114805.96102384043},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":261250.09883846389},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3146873.935742355},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2672723.1915328046},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2270113.9283105251},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1413436.2769815344},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":692818.6303127869},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1002592.4737809139},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":867315.15435939399},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":716611.77322729537},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":415233.53132002591},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":450223.31736499444},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-115518.47132348662},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":263328.02407543035},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3173015.1105723921},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2688050.1134877088},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2272998.1942419503},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1411496.9567064899},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":685132.06003630441},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":993745.40937344357},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":859368.18958179548},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":717542.36999992747},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":408174.96474133694},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":448636.54769631621},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-115536.38944265059},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":265860.65378075239},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3205193.1760368771},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2707540.9610802624},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2280555.7649558894}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+Staging!D9","v":0},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":496662.88667884766},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":367860.56141686172},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":577710.69150714693},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":585138.03897796036},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":532557.36835711461},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":337536.93478640006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":207816.70507670182},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":22748.280628326633},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87324.80059894429},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":503814.36172568571},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":549273.60724501719},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":584523.37410227186},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":511577.96588537167},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":378733.10295649548},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":591824.26819120045},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":580921.89360856952},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":528161.72278843459},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":333361.97145172174},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":205715.10702514392},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":22100.233713027072},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":86412.295288722205},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":499034.03193352022},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":544275.46518557472},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":578621.12475411885},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":535487.49978857918},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":396275.49762189615},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":614761.38803444046},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":574122.29888263659},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":536762.21499493625},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":328909.23000561143},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":203495.734053322},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":21088.386767094238},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":85043.923166900247},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":490678.88928156224},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":536332.80609562504},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":569043.54073430528},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":448472.80089624797},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":321367.1332066399},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":518845.30378319195},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":518121.76548929565},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":476448.41755837976},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":277733.33357902733},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":154354.63952427177},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-25155.572049269838},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38638.251685545663},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":454879.43274774996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":499072.39967499836},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":538708.12721420941},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":461950.8681870476},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":330839.01053729095},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":531512.93012397329},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":514392.74611314241},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":472491.84935784026},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":274043.90546600218},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":152723.63320579956},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-25317.416513914002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38196.01669931678},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":450584.88635387865},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":494560.39090222935},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":533278.11732929992},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":483513.93670218938},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":346115.36532020767},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":552111.3431505328},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":508371.33975877729},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":480168.28228640382},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":270368.29865785257},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":151257.33801163349},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-25551.075088279031},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":37580.72235515069},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":443007.91986807995},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":487395.9120469084},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":524453.61515561189}]
[null,10044,"Canby, City of",{"$f":"+Staging!D10","v":0},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":586050.91976464994},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":481099.0993323169},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":721467.86426222557},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":629613.25213594071},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":562020.07260986313},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":354417.01389358658},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":217462.72201740451},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26500.71176748033},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99535.713311265979},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":641536.95487539691},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":696922.11379630154},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":674698.8564235965},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":586071.94090250623},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":481093.09439314826},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":721472.03781209001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":629713.68347584736},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":562010.98421596317},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":352601.93830654316},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":217440.92773538674},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26475.148229353312},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99532.077881214616},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":641565.93811722787},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":696953.99571813236},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":674720.34892149456},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":585735.47515085794},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":480518.00942561019},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":721654.65805646696},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":629879.95065223274},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":578633.91066777823},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":352687.131408029},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":218961.34328905842},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":25288.376871679811},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99560.359958861052},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":640801.95113955438},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":698375.58550640009},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":674965.27021709061},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":529143.26330252981},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":420410.83790589171},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":647979.66880726186},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":557512.82384156389},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":502870.48194719816},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":291913.66988383268},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":161707.17882400993},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-26347.356638026085},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":44196.280975539987},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":579109.01181136072},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":633077.66797141952},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":621768.57645438646},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":529163.24698065699},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":420404.26744945906},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":647982.80896586692},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":557612.2421325586},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":502860.4740791854},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":290097.12151082105},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":161684.40810930604},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-26373.949498943071},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":44191.652838924376},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":579136.94538805413},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":633108.5002281128},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":621789.05183490319},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":528807.59432672616},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":419811.01676548924},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":648146.25451336976},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":557759.3386805394},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":517712.13536446239},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":290162.70865766302},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":163186.27551041057},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-27579.919964307821},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":44201.374558595082},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":578353.75930268934},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":634510.86242940254},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":622015.38836170628}]
[null,10046,"Central Electric Coop",{"$f":"+Staging!D11","v":0},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2156383.5583598106},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1876369.1203832482},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3592525.6191602601},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3018734.4923708444},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2422417.01830173},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1552465.8898984578},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":935520.77079955884},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108007.4066546175},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":353244.03035259491},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2289107.8377584345},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2386590.5886817118},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2254240.4303043461},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2157030.3749702461},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1876614.9696005401},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3592831.0650269073},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3019478.2371418122},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2422456.4863508008},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1543116.5821023206},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":935347.24006331852},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":107847.32875449573},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":353156.87547464948},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2288944.8057937259},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2386324.1754427846},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2253671.2985894261},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2154315.8686624407},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1872848.9627366713},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3592244.0581892785},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3018907.2453814279},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2507247.58422236},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1542531.3037488814},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":942346.89048882318},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":102293.53603693593},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":352916.48827835533},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2283682.3567215698},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2390029.291815402},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2252035.5638195351},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1946796.2815851592},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1640214.9044137578},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3226871.8513840507},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2673124.328573782},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2168392.5503628454},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1281191.6848252832},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":698051.38950816588},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-91479.906728169604},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":157266.1503032934},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2066158.6492596758},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2167765.082908473},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2077283.6949523061},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1947388.1413092436},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1640422.6646193513},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3227141.7998540872},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2673842.4094389817},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2168418.0188082792},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1271830.6964531383},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":697881.61396929773},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-91626.493583344534},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":157201.28250140915},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2066028.1813250501},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2167540.8068084223},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2076764.4467422399},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1944710.5075407485},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1636707.0498190266},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3226610.1404758845},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2673336.0778647675},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2244205.9109603344},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1271323.1177306985},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":704971.03517488448},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-97078.448440209337},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":157068.18491497426},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2060885.670734508},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2171374.9465551041},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2075262.3286485081}]
[null,10047,"Central Lincoln PUD",{"$f":"+Staging!D12","v":0},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4603440.2895952119},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3801368.8018279523},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5375962.0181256225},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4691213.748438336},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4384076.1690444956},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2855989.750827787},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1763713.6528439613},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":235258.55633403236},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":684250.46703241649},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4044668.6169125587},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4382575.1458236231},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5001297.2300587092},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4608090.5799841397},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3805170.6827437459},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5381349.4360689474},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4696619.981268663},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4388462.9855584158},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2844192.3316897377},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1765480.3249303154},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":235493.93094488367},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":684935.50081883417},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4048717.8107450018},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4386962.9374236055},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5006300.1938443985},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4611648.5508516328},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3805941.2886483911},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5390548.3133389335},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4704644.1644926658},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4551473.8772020619},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2849050.7113355417},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1780531.766212726},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":226421.97720892786},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":686105.19254829478},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4049290.975890913},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4402164.8859134037},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5014842.7929853722},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4155491.1923963823},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3323212.3233136041},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4828994.7211734457},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4154149.8955945298},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3924593.7581606503},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2357252.711726306},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1318459.4284894911},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-182180.43286881835},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":306455.02732303133},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3649473.1385991992},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3979451.5101097319},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4608328.8604429439},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4159688.975399266},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3326535.9841159526},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4833834.0064229975},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4159018.1587679577},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3928520.8050704231},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2344955.855406235},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1319780.0905356333},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-182362.75988722005},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":306761.83177153324},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3653126.6941126264},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3983435.697327368},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4612938.7246346008},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4162474.3520407886},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3326490.031912934},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4842096.9607579084},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4166123.8483803328},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4074292.0819319589},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2348961.4594286587},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1334070.0282400006},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-192148.0017688715},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":307285.70278544095},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3653024.2532775886},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3997948.4348741225},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4620810.103604774}]
[null,10055,"Albion, City of",{"$f":"+Staging!D13","v":0},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13146.592788369626},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11467.69828405798},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":20434.238189921845},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17489.962593035285},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15181.079310684774},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8716.9046390295207},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5069.6952647918015},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":613.00629156448963},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1874.7424028474252},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11974.563862131356},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11927.943987015073},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13006.054973855846},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13234.766522638874},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11533.808362890513},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":20518.613824191096},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17567.499477304533},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15255.177284669089},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8722.629783298773},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5102.6730636243337},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":617.79332583374003},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1889.724383688364},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12062.667926400605},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12021.52227329273},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13111.815964696783},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13310.66160489972},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11582.941623731451},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":20602.989458460346},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17642.471241573785},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15669.152720106909},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8771.7430955596137},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5169.6087744652723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":597.97795010299046},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1904.7063645293028},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12132.366288661447},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12135.772197561981},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13217.576955537723},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11867.266614517985},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10026.589419521331},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":18356.214489623912},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15487.97045123154},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13593.159723317276},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7200.7731964410277},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3792.5091059106212},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-485.72052004629649},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":835.67562835986234},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10808.36148343869},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10834.758430898139},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11984.89760221992},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11946.85994655777},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10084.391683582613},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":18432.009721663693},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15556.926933271327},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13659.507262855348},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7197.917938480814},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3817.1790899719017},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-489.51388800651114},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":842.35386289907615},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10887.885145478476},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10919.760383415856},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12082.354846759135},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12014.170558119622},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10125.221198121824},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":18507.804953703482},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15623.318295311114},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14029.657144563535},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7238.4467800426655},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3875.8110545111158},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-517.90966596672604},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":849.03209743828972},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10948.999037040328},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11025.42990545564},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12179.812091298349}]
[null,10057,"Ashland, City of",{"$f":"+Staging!D14","v":0},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":526181.78420472285},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":460820.53661701508},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":730271.38224808616},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":627992.63752387604},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":552168.11423366482},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":334988.90295118676},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":193427.6607784105},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":24391.896194255889},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88824.687412983068},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":618785.36330986652},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":641250.298246074},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":616498.58732434514},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":526181.78420472285},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":460820.53661701508},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":730271.38224808616},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":628094.7047238762},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":552168.11423366482},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":333124.06381917838},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":193427.6607784105},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":24391.896194255889},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88824.687412983068},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":618785.36330986652},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":641250.298246074},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":616498.58732434514},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":525644.16881271428},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":460072.15946500667},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":730271.38224808616},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":628094.7047238762},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":571481.56221957854},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":333124.06381917838},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":194866.51841041888},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23251.852082663074},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88824.687412983068},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":617787.73770145932},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":642503.12211766688},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":616498.58732434514},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":475067.74633265624},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":402736.14450860058},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":655901.40298202471},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":556082.8455060597},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":494140.17213991779},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":276139.02016459376},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":144056.57966192311},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-22120.214428027419},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39454.851248170518},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":558583.71524951875},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":582513.11613380944},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":568122.43008799269},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":475067.74633265624},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":402736.14450860058},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":655901.40298202471},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":556184.91270605975},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":494140.17213991779},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":274274.17696411582},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":144056.57966192311},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-22120.214428027419},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39454.851248170518},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":558583.71524951875},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":582513.11613380944},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":568122.43008799269},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":474530.12687217828},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":401987.7632881226},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":655901.40298202471},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":556184.91270605975},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":511402.69243257388},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":274274.17696411582},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145495.441362401},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-23256.190070094646},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39454.851248170518},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":557582.02117158589},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":583761.87153587665},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":568122.43008799269}]
[null,10059,"Bandon, City of",{"$f":"+Staging!D15","v":0},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":217454.83629808758},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":189180.94604373758},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":295724.06663539133},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":279111.97903603583},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":257990.28042682353},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":144834.56586215633},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":93896.51475765236},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10719.97396691002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33308.598473489903},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":185877.67704841748},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":194751.93327259604},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":227433.85592534224},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":217454.83629808758},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":189180.94604373758},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":295724.06663539133},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":279160.26391603588},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":257990.28042682353},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":143978.27194416474},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":93896.51475765236},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10719.97396691002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33308.598473489903},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":185877.67704841748},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":194751.93327259604},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":227433.85592534224},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":217280.33024158608},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":188900.81082560605},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":295783.47621888987},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":279213.14324752602},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":264398.50340232428},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":144012.57999766324},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":94658.572673537608},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10203.10948840013},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33319.151363391968},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":185606.80700191599},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":195209.25496408614},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":227508.55967122753},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":196329.49543606973},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":165348.34384765534},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":265609.91429905163},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":247152.43808687141},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":230894.59479549955},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":119443.91885043294},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":70035.803505617805},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-9279.352858388902},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14830.053351447223},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":167769.30162616042},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":176896.25456104279},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":209585.31330933684},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":196329.49543606973},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":165348.34384765534},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":265609.91429905163},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":247200.7229668714},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":230894.59479549955},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":118587.62900091088},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":70035.803505617805},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-9279.352858388902},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14830.053351447223},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":167769.30162616042},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":176896.25456104279},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":209585.31330933684},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":196148.93956538368},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":165062.33782799836},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":265663.27406836557},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":247247.54841570745},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":236619.27013753669},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":118615.88724022485},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":70791.998756916684},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-9802.2712195528675},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14834.751713701966},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":167492.38176547439},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":177347.5223698788},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":209654.15439063575}]
[null,10061,"Blaine, City of",{"$f":"+Staging!D16","v":0},null,{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":242161.76162932528},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":226111.82033125008},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":305055.01045757812},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":297001.59041255678},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":267495.97519316885},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":160184.99025090106},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":98381.783931906568},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12065.542696833912},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39619.28326937565},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":246644.61118583044},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":254803.92592531786},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":284520.53773376014},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":239051.69386878036},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":227103.25947486388},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":304240.63269964512},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":297769.22437158728},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":268155.06682586111},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":160100.78040152555},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":98756.988375080982},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12034.918026168752},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39618.706840809857},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":245773.73202526759},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":254683.6275509781},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":282328.05025510082},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":236243.45028846088},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":228125.2984019724},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":303762.50461908348},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":298792.62406853563},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":276565.8877362762},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":160779.7347054198},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99600.055626872767},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11644.31755900622},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39574.155443107535},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":244403.48570132273},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":254554.01978995869},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":279855.53394978994},null,{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":218641.57720811287},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":197591.65773881008},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":273985.67505142943},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":262993.35129143478},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":239381.3047529356},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":131982.11539135309},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":73262.015621196857},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-11199.365603995422},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17610.91364458514},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":222615.57921258322},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":231463.75907520423},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":262196.83324144984},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":215837.08812516538},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":198449.34594677016},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":273251.66177203541},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":263677.28055844584},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":239963.30295658746},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":131766.57941416116},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":73518.742163316609},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-11338.711985792868},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17598.449148065582},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":221834.43828434631},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":231366.52485460497},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":260179.20858300035},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":213288.07521760781},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":199300.61086554211},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":272819.71895752824},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":264583.06080140948},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":247474.21909263777},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":132306.111335883},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":74247.501695317478},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-11821.821313028224},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17566.623923039293},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":220576.48985624674},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":231287.72007255157},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":257903.50042252027}]
[null,10062,"Bonners Ferry, City of",{"$f":"+Staging!D17","v":0},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":168810.20810051746},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147040.25034517964},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":259590.11373484059},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":237624.84703467321},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":207598.28601646645},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108709.75867935584},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45658.531955228842},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":254.46757546983048},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8083.8645794465438},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":101237.95872887873},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":171329.13576549504},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":186047.06581131724},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":168818.96816068559},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147021.57925028939},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":259584.26256300035},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":237613.61115484132},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":207582.90697261778},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108993.21360257397},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45635.352123388577},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":221.63277563797493},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8077.0786596146891},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":101257.75180904687},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":171359.2324856632},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":186055.97375148535},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":168895.46721510869},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147096.68224346073},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":259548.55678943181},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":237584.98237127284},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":213049.32405702746},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108955.04850803866},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45245.732161202715},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":622.78206006106313},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8064.9786238275956},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":101484.63134346997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":171173.74446008628},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":186027.67727569834},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":152436.27819559193},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":128419.28031045469},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":233147.73887146602},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":210413.91386709793},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":185749.17256278556},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":89328.139445187902},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33763.213988765929},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-4004.353433811918},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3379.8187445711164},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":91474.657121787837},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":155745.44910734167},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":171472.76644246225},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":152445.11962515058},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":128401.14625354182},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":233141.96500054677},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":210402.75935665658},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":185733.86675138836},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":89611.216000740154},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33740.111457846651},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-4037.1068642532632},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3373.1141941297724},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":91494.531571346481},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":155775.62719690037},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":171481.75575202089},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":152524.72699029121},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":128479.71965121849},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":233109.37160616531},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":210377.24295227515},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":190625.57589908296},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":89575.69541139646},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33349.433693584135},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-3632.8492691126253},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3364.0207573220896},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":91724.519416487121},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":155593.24748204096},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":171456.46587521324}]
[null,10064,"Burley, City of",{"$f":"+Staging!D18","v":0},null,{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":399454.63667118771},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":319421.95394891431},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":516210.03012773482},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":457599.48404355953},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":423830.229237149},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":246477.17767837341},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":150205.39390653459},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17827.349533735603},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":66630.171944257978},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":442643.57660301338},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":461072.93404702673},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":444408.79481491778},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":399389.34470074851},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":319422.87696414086},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":516424.98841028567},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":457844.28848217742},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":423937.29316523898},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":245592.98800429591},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":150175.95717521262},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17815.13702603327},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":66615.734243155515},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":442670.51761454076},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":461083.88988400949},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":444258.13844168535},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":399253.86589277128},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":319218.25371898949},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":516818.23883538239},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":458194.56787727424},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":434856.0237667209},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":245700.46190159675},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":150911.77272681496},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17286.564534095072},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":66633.888364977363},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":442395.89651768934},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":461866.36059060501},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":444335.21266945289},null,{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":360670.33573611791},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":279112.1803652253},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":463641.79512466781},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":405202.47464894649},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":379270.71546815918},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":202997.41537912711},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":111647.25512392267},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-18468.32961957491},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":29441.414908446575},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":399639.34109038732},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":418941.71072520141},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":409568.3746631539},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":360611.60620702337},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":279112.72908125544},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":463834.7592609633},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":405425.31748906535},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":379366.20866891847},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":202111.25249732973},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":111623.95364464528},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-18467.815954601199},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":29434.186535343455},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":399664.11767612712},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":418952.17427737149},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":409429.70400114381},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":360464.52412395919},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":278890.12726927048},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":464187.89050806826},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":405735.47770617035},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":389125.19762131432},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":202199.0309336572},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112347.96249768438},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-19002.165673265739},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":29441.608034556804},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":399368.75959010376},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":419715.57606730063},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":409500.85860575165}]
[null,10065,"Cascade Locks, City of",{"$f":"+Staging!D19","v":0},null,{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55414.446088094977},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":64295.607844675273},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":105404.46409325179},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":82619.669375456782},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":85514.529254926354},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":53637.551614619515},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26777.468671569884},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2812.3620263832477},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9613.067482863009},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":59758.132221632484},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":53142.011135181485},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":61215.458573400349},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":57992.944132776684},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":66235.960736914101},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108463.24960436195},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":85465.622634941887},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88192.204121836839},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55023.182977438868},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":27693.202794135475},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2911.9796889605063},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8679.522324849082},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54386.152191278175},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":47291.316610646551},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54558.045775488907},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":57653.316743299074},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":66196.221410436017},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108819.65284903362},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":85646.212890140887},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":91546.498981687051},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55134.129184982587},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":27846.665569184333},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2766.445924438598},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8619.8383292574217},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54000.358093659481},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46928.178755811314},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54040.587639897029},null,{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":50040.95800360119},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56185.305063483174},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":94669.616031919984},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":73158.61843789136},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":76526.502995222938},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":44224.488275108386},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":19932.58603539097},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-2656.8042559437954},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4269.9545918472595},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":53945.981752889784},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48281.044430704125},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56417.508393404816},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":52370.07920871197},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":57878.970374507495},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":97416.321451130876},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75680.090910363171},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":78921.036793969659},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45310.480925837706},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":20609.533544560749},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-2703.0534312674463},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3849.3661400890014},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49100.34369353034},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":42970.15444282422},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":50283.748308131821},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":52058.772435601983},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":57831.256847759258},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":97736.271208853257},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75839.968587207419},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":81919.088325220306},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45400.881362277214},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":20770.27888006041},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-2822.7076611370867},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3821.8189852799624},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48744.7376397915},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":42648.230184283195},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49807.137606576842}]
[null,10066,"Centralia, City of",{"$f":"+Staging!D20","v":0},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":605154.46926657751},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":677395.83754402352},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1054975.8058313385},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":978282.17521383171},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":885746.2143968707},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":527037.88660357834},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":262547.84115975938},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26926.840301325105},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":90240.613577586031},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":590965.30119435326},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":532079.3797672455},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":574476.91519203666},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":605045.09567388217},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":677689.01605797128},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1055608.2158015133},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":979068.57062435185},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":886222.81613725983},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":524330.28253526997},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":262509.30107617681},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26884.418286741868},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":90150.414348673105},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":590647.17681499699},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":531626.94999978994},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":573857.04126953648},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":603487.19521919522},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":676222.73766289768},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1055346.4390796721},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":978895.40364311845},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":917147.70622438169},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":524009.46917553013},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":264102.62529066787},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":25463.057512918058},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":89928.807461710676},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":588548.02986943605},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":531358.3941512208},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":572316.07920258341},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":546461.08422875567},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":591920.6533672465},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":947526.09762775432},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":866258.62033713004},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":792603.12060970534},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":434245.49895798834},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":195138.52096716655},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-28349.652810840034},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39857.724432432522},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":533598.73764362489},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":483525.57280905824},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":529466.81028614892},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":546362.98843358539},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":592176.06021011877},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":948093.74570002058},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":866972.67835948535},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":793028.61423591408},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":431504.83857478458},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":195105.99001307326},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-28342.028581789018},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39815.476185348169},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":533312.8640221979},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":483115.99216264614},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":528896.05499623122},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":544896.70177567552},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":590756.68720020563},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":947858.17805886338},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":866819.23938698135},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":820666.24197340372},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":431237.38319287286},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":196783.75531256793},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-29638.450724951537},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39714.385502672718},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":531323.29723483929},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":482966.20714493759},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":527476.58149778179}]
[null,10067,"Cheney, City of",{"$f":"+Staging!D21","v":0},null,{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":475784.452931498},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":404161.82932423183},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":609153.35749660048},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":558286.18364962435},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":505061.21016308013},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":298599.8888227134},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":180876.9084496586},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":22400.13407629175},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75335.121322067906},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":466974.1901492324},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":493393.62604971178},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":516221.68634194147},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":479898.01872143324},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":407233.72119859944},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":613082.50847025844},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":561866.22120328224},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":508502.24134869874},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":299279.40458436293},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":182400.90800715092},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":22609.202953242591},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":76034.506289812445},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":471091.83499434299},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":497768.57942478033},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":521163.36439052667},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":483537.46036337712},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":409668.38674296701},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":617011.70011190791},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":565359.46211292339},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":525908.84108025883},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":301547.50086400408},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":185230.26623665166},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":21794.267718185023},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":76733.869343582192},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":474444.02030146192},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":503050.75792185718},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":526105.04098911199},null,{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":429547.81431232265},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":353249.83571727562},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":547156.69254462421},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":494364.9495309164},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":452046.47690345789},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":246232.47347542949},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":134784.55810220831},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-20585.09354671073},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33516.051324593311},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":421483.63967706799},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":448153.98216165998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":475708.19228369754},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":433261.62449208228},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":355934.76324965595},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":550685.95364861214},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":497545.09721490426},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":455126.31343306438},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":246512.09529893944},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":135920.20190113565},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-20777.22458661718},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33827.202587858606},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":425200.16190624225},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":452127.79257844458},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":480262.04347475606},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":436501.31459232001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":357982.46445203625},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":554215.25135212205},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":500638.44011793629},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":470686.99971923081},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":248380.29357197147},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":138361.20844054088},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-21993.363807001559},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":34138.344142557697},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":428151.22866589448},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":457008.83218570706},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":484815.89321581472}]
[null,10068,"Chewelah, City of",{"$f":"+Staging!D22","v":0},null,{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":71565.754699657744},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":63718.44658173553},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99716.535027585327},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88425.277653623954},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":78589.27224797169},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46413.015964475722},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26798.702227612855},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3035.6604729904711},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10914.706231036063},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":71042.701259605499},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":72220.343661830222},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":73885.949635929239},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":71565.754699657744},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":63718.44658173553},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99716.535027585327},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88425.277653623954},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":78589.27224797169},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46413.015964475722},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26798.702227612855},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3035.6604729904711},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10914.706231036063},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":71042.701259605499},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":72220.343661830222},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":73885.949635929239},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":71565.754699657744},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":63718.446581735538},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99716.535027585327},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88425.277653623954},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80578.581746388925},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46413.015964475722},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26798.702227612855},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3035.6604729904711},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10914.706231036063},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":71042.701259605499},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":72220.343661830222},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":73885.949635929239},null,{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":64608.643331615473},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55681.246060979203},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":89569.336704529458},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":78301.32656543731},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":70338.289927523801},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38251.320276236402},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":19990.618898292887},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-2914.2361684800576},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4861.2711086088439},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":64119.439558016122},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":65607.872347300523},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":68085.5570441155},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":64608.643331615473},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55681.246060979203},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":89569.336704529458},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":78301.32656543731},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":70338.289927523801},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38251.320276236402},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":19990.618898292887},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-2914.2361684800576},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4861.2711086088439},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":64119.439558016122},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":65607.872347300523},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":68085.5570441155},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":64608.643331615473},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55681.246060979203},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":89569.336704529458},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":78301.32656543731},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":72118.744542844972},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38251.320276236402},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":19990.618898292883},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-2914.2361684800571},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4861.2711086088439},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":64119.439558016122},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":65607.872347300523},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":68085.5570441155}]
[null,10070,"Declo, City of",{"$f":"+Staging!D23","v":0},null,{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11913.301563214753},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10116.634229467105},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16190.023512040781},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14484.259393316162},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12919.499389945573},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7446.3524611632902},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4548.6919322758749},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":577.8660928671618},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1894.1828390737301},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12005.456168119308},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12603.16912181348},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13390.663950475002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11924.142033037293},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10125.87433506265},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16205.178000854459},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14499.886070121434},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12931.406693364568},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7415.9581326999851},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4552.8240741068221},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":578.38507285784499},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1895.8809951316707},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12016.350103925033},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12614.570805652835},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13402.690364524533},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11923.937814868239},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10120.337868649789},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16220.292981676546},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14513.46298290989},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13276.303237573811},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7422.7884402198652},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4587.2822479461756},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":555.0780828485282},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1897.5781711896111},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12009.005719730758},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12647.489767483779},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13414.718228574067},null,{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10755.366314598083},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8842.6784353892417},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14542.753091234008},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12825.991899381728},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11564.475272100841},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6144.1818309254732},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3393.2059023136098},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-502.80891945859003},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":845.54702426198423},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10835.376537968759},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11447.459326027309},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12339.802682832758},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10765.153050813497},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8850.7549587004687},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14556.365630097487},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12840.072557767275},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11575.13355537548},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6112.5954408911703},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3396.2883790069554},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-503.26230368452241},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":846.30536385951405},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10845.208603228306},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11457.815413198585},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12350.885211952354},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10763.899167506839},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8844.0508415337645},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14569.942729438901},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12852.095315196955},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11883.352846811546},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6118.2255499010034},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3429.7009561782329},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-527.54165791045477},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":847.06272345704383},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10836.802348487852},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11489.68470989193},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12361.969191071952}]
[null,10071,"Drain, City of",{"$f":"+Staging!D24","v":0},null,{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":53831.891165816749},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":44460.144933897122},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":77445.369841012405},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":69722.047712962551},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":59328.138377182491},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":37712.286653376243},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":22122.528574089331},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2474.8939060472858},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8018.0526337980173},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46661.333963590048},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49973.962618042176},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":53459.318053824114},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54070.525257895802},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":44644.19439597617},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":77445.369841012405},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":69731.934992962561},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":59328.138377182491},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":37529.477153376247},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":22122.528574089331},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2474.8939060472858},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8018.0526337980173},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46661.333963590048},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49973.962618042176},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":53459.318053824114},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54022.301285887399},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":44580.957937984582},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":77445.369841012405},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":69731.934992962561},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":61094.527549863553},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":37529.477153376247},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":22265.428534089326},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2373.7786380556927},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8018.0526337980173},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46592.889163590044},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":50056.208938042175},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":53459.318053824114},null,{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48600.543201138426},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38858.147190029151},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":69559.77270018807},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":61738.673044029769},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":53099.592257904435},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":31099.59564149216},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16492.556033763416},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-2269.5111465219752},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3562.9157644980669},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":42118.989450009118},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45394.090541557227},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49264.546960283697},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48815.98701692163},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39019.006375812358},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":69559.77270018807},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":61748.560324029764},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":53099.592257904435},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30916.786141492164},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16492.556033763416},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-2269.5111465219752},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3562.9157644980669},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":42118.989450009118},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45394.090541557227},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49264.546960283697},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48767.758976443693},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38955.773986290282},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":69559.77270018807},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":61748.560324029764},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54678.547039541649},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30916.786141492164},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16635.455993763415},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-2370.6223460440428},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3562.9157644980669},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":42050.54465000912},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45476.336861557225},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49264.546960283697}]
[null,10072,"Ellensburg, City of",{"$f":"+Staging!D25","v":0},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":726012.90693671489},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":579274.37466862367},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":922016.84305951744},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":848869.23835112993},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":690923.76241272618},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":424642.22846811486},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":262545.35149306891},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30396.803782400573},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":106072.13990041599},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":667648.52466451563},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":704464.43452019396},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":791237.2819747912},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":732949.13296397601},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":594071.63283198746},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":936248.05919691059},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":863739.28567840322},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":704431.37504030089},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":427835.84602012328},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":263006.5306040672},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":29874.059540374168},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":104233.51896055898},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":653729.62025134685},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":680785.22980577149},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":756577.54001090617},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":733288.77118642419},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":594323.93193167495},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":935913.70234685834},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":863779.64247869304},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":724008.38346907333},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":428046.49768021301},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":262878.0819738204},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30079.240540622497},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":104273.67599757033},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":654798.30493099417},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":681191.45168293291},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":756548.48518821108},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":655443.03280939464},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":506174.48208212137},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":828202.37043123948},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":751681.60170765675},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":618317.52571305004},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":349873.50664078962},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":195769.64253898256},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-29907.178491924242},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":47224.787701867943},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":602582.74869886914},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":639995.66984120186},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":729121.66311082582},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":661709.14528956567},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":519095.72826254118},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":840982.47740600212},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":764847.87164088245},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":630397.34557684534},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":352512.54704329564},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":196094.83712455764},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-29903.422092644305},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46379.255762389825},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":590031.82647898409},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":618505.54990818677},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":697187.45804611419},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":662024.80395262991},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":519328.51905085356},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":840681.97022240283},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":764883.52935887012},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":647916.09899874462},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":352684.52790054458},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":195936.26554594337},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-29729.092296808503},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46395.705827475569},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":591011.29775887425},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":618860.06967461703},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":697160.97042768972}]
[null,10074,"Forest Grove, City of",{"$f":"+Staging!D26","v":0},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":799563.11811535642},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":641742.00550263969},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":944316.50875217002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":834445.98388172861},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":859133.60550872167},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":515391.19593928015},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":313314.55273223604},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":31723.735424623261},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":111604.3779078724},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":755772.15072303684},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":828045.25973345409},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":866149.34815981914},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":798921.1484493434},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":642025.45775492012},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":947037.607726563},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":836652.72485484066},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":861439.48390398268},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":513177.82270393486},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":313031.79161726992},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":31476.331696531666},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":111196.42166714772},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":754713.85975724238},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":827433.03141843132},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":863785.00996760977},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":796924.02293034922},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":640951.13382455567},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":948959.98375324241},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":837609.18165378761},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":893382.6992741623},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":513472.10074362368},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":314794.54970296111},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":29755.074186361668},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":110781.69138405952},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":752105.36615109188},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":827801.69248173549},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":861254.99004296656},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":721956.27670014556},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":560742.48362391931},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":848119.49154807336},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":738888.50567623763},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":768703.33872193191},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":424490.82156727812},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":232949.74871573303},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-33352.634835667814},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49360.557500686235},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":682333.70858190174},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":752331.59110564622},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":798230.96478630649},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":721381.08282445616},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":560984.45376091672},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":850561.07039218047},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":740856.72448647278},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":770759.15270627197},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":422169.36537051608},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":232712.00928453705},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-33339.729746573241},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49165.178792673541},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":681386.8204486568},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":751784.6820688569},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":796055.25711518154},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":719506.39382736501},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":559915.76059237565},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":852285.36484306748},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":741703.30412894243},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":799297.53916293837},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":422391.87153930403},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":234566.56424813415},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-34803.619943024059},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48969.625099867801},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":678922.46458085894},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":752262.37404697726},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":793726.23992745019}]
[null,10076,"Heyburn, City of",{"$f":"+Staging!D27","v":0},null,{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":139537.96146655115},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":113999.58578494046},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":181059.79431772017},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":163835.07664338948},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147429.02614284781},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":86331.998480115319},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":51469.597664173903},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6846.1459477738572},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23414.268567213032},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145890.74119217708},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":138298.25525869583},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147183.77976391712},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":139542.64234989538},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":113999.34504071347},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":181062.05916508121},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":163860.59897075052},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147430.20539426774},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":85924.452829064423},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":51467.750071534952},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6842.4215851769468},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23413.819048632933},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145897.22283359698},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":138305.90799409052},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147188.88677332865},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":139426.22093323962},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":113841.52316648647},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":181064.28450445068},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":163863.18977811161},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":152042.92495754026},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":85924.935628013525},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":51787.326238896014},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6579.7343105716291},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23413.376508044428},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145694.43005300849},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":138535.37288747681},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147194.0971087233},null,{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125964.05400087347},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99659.325125544943},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":162638.4640826158},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145079.67623860005},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":131988.26888759786},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":71265.446846420382},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38442.346037832358},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5766.089239201503},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10446.558992378465},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":131668.18949309588},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125611.94137859857},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":135627.54432159482},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125968.41754359473},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99658.974532640743},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":162640.41972629289},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145104.8893622772},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":131989.16741462052},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":70857.392636678793},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38440.189241509463},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5770.1024631347291},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10445.828749401102},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":131674.3904101185},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125619.30118418742},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":135632.36653813955},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125851.67878631598},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99501.042809736566},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":162642.33993044795},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145107.17096595431},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":136113.73573033488},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":70857.366876937187},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38759.456205186572},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-6033.0826675458893},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10445.101415945808},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":131471.31283666322},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125848.46907929833},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":135637.28394372837}]
[null,10078,"McCleary, City of",{"$f":"+Staging!D28","v":0},null,{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112351.19693286356},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":98054.530048959219},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145075.16582476016},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":121796.23751287075},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":120539.24649982175},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":74018.654500443779},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":43035.204561462364},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4358.3297080949824},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15353.986999787601},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87270.529748892674},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":96550.305774113949},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":109371.81381189849},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112653.32359630663},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":98316.467692575185},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145458.10985212689},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122134.29981276894},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":120860.13648598327},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":73871.17275387299},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":43150.859467913368},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4370.146332289919},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15395.604977723735},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87507.352263400491},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":96811.608676814212},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":109668.06879192711},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112784.32959484059},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":98379.334091375436},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145743.39189205755},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122374.64718589434},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125374.88684929762},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":74019.305163453275},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":43507.063581673865},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4190.3609833226246},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15426.863053623292},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87562.966085745618},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":97160.082561662872},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":109890.96218983507},null,{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":101453.56126887392},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":85666.443122026598},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":130292.50792609123},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":107846.95677488425},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":107843.79890563953},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":60920.8800233457},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":31952.030413227814},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-4888.5163089482403},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6772.8768566249319},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":78801.257764518887},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87735.132510674666},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":100801.40374358812},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":101726.38274632418},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":85895.287834521441},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":130636.43126223802},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108148.19128863681},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108130.89211545198},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":60738.279247830025},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32037.900054281992},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-4901.7695939699779},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6791.2353942832779},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":79015.097494676651},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87972.577908076899},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":101074.44403650373},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":101835.38646166374},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":85933.377253910861},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":130892.64408740838},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108361.0154654216},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112166.2221668101},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":60860.076454171183},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32371.727585651752},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5100.4122991883733},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6805.0234620399569},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":79053.456937763767},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88303.073226091976},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":101279.87149473834}]
[null,10079,"McMinnville, City of",{"$f":"+Staging!D29","v":0},null,{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2564641.4092504852},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1985022.6606439669},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2784098.4241834767},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2434786.2717934689},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2526624.1382490112},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1546336.9426841277},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":950226.83992192545},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":113447.2661539008},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":407359.16054441454},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2379978.2770399237},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2787649.6168231335},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2878470.5396875134},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2570463.7089375756},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1990383.1251183231},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2792532.5646046619},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2442025.1474731993},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2533965.4859744632},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1544339.4769754494},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":952580.47240817617},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":113720.44535521283},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":408282.1447473701},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2386012.7922961367},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2794401.6190043166},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2885039.7715642471},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2574317.0623322465},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1993625.2588516991},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2801445.078920397},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2448912.101603887},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2541021.6263389764},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1548752.11052631},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":960008.4635281635},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":110089.49107106018},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":409209.69673908793},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2389231.8074243721},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2804934.1083432958},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2891640.4214138873},null,{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2315508.8487268202},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1734498.0732721221},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2500553.2715579504},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2155973.9290823638},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2260984.0881028352},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1274156.6650367875},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":707458.62696183333},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-110857.17836546559},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":181025.37156262388},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2148389.7626675605},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2532230.1805326021},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2652608.6280751787},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2320765.4806164815},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1739182.1790986666},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2508128.5295829969},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2162416.1292650024},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2267553.7895557159},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1271428.140107526},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":709211.34243068518},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-111119.55621862388},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":181435.8547279106},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2153836.8926360169},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2538363.3278142484},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2658662.3482467951},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2324062.6416792478},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1741724.2512807748},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2516133.0672808285},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2168514.6140016313},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2273797.1799000418},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1275057.2271124534},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":716035.3855234771},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-115288.71206243848},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":181848.3710254452},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2156465.6297946628},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2548273.9597231802},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2664745.0208987845}]
[null,10080,"Milton, Town of",{"$f":"+Staging!D30","v":0},null,{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":204492.23463888266},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":181817.98869450812},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":253685.22002163023},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":231498.00590937742},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":214248.50902798676},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125860.91232573416},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75420.955833731816},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8567.74670446862},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26579.900423371651},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":167674.51738090915},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":178633.49403202662},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":193744.75394088024},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":204781.04884087312},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":182043.95803168305},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":253945.99086677335},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":231763.77419062983},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":214487.83693406399},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125380.01965036355},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75526.362882345289},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8559.0807919039908},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26553.120730041053},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":167509.33939219319},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":178458.31292925176},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":193550.97629031472},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":204870.84181236842},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":181994.12924639654},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":254200.00714133732},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":231989.19457130312},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":220457.5876313757},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125533.45465847259},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":76139.726388371171},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8194.7017824734176},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26527.031267920182},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":167091.1358606281},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":178595.11369961104},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":193362.17423694211},null,{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":184615.81220948219},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":158912.96500250377},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":227859.7512608901},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":204992.01238803129},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":191754.57163378684},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":103786.9020136178},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56242.768212782335},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-7428.7431456290269},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11848.834786756708},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":151324.00558657292},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":162238.03378637167},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":178535.32986285526},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":184876.55397174606},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":159110.46725840814},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":228093.97534237878},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":205231.28679573309},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":191968.77267207403},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":103278.24610220458},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56321.372184161235},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-7421.2287548903951},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11836.896870255456},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":151174.93466870877},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":162078.93127516197},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":178356.76421984588},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":184939.00275955992},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":159032.91592177423},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":228322.13242463808},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":205430.90087420552},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":197304.24490187704},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":103404.63392490751},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56908.616115832847},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-7769.8465133788377},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11825.266748828526},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":150772.42729257341},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":162231.39158472524},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":178182.78360095498}]
[null,10081,"Milton-Freewater, City of",{"$f":"+Staging!D31","v":0},null,{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":239101.0383697658},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":226686.00710664128},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":382111.63901015383},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":342230.29451056721},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":292297.62181010912},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":165474.5731747282},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":106439.7026261581},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9733.4901730968504},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33121.522901796154},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":293344.99132681201},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":296113.97451728495},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":283802.70367999852},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":239101.0383697658},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":226686.00710664128},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":382111.63901015383},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":342291.70283056726},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":292297.62181010912},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":164474.3532247282},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":106439.7026261581},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9733.4901730968504},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33121.522901796154},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":293344.99132681201},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":296113.97451728495},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":283802.70367999852},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":238702.63200297893},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":226433.34438661378},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":382547.3869176748},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":342185.62885578885},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":299306.23002911924},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":164727.16912384197},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":107296.70723414971},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9186.3642930968508},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33121.522901796154},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":292798.95622480358},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":296741.83611728501},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":283802.70367999852},null,{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":215888.84522857948},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":198117.15713938858},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":343210.69505378534},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":303045.00115058594},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":261614.71777643985},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":136461.51956773273},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":79244.005876956144},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-10192.189216849878},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14575.376090116297},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":264859.45954697381},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":269053.35502480209},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":261544.92873635038},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":215888.84522857948},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":198117.15713938858},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":343210.69505378534},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":303106.40947058599},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":261614.71777643985},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":135461.2996177327},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":79244.005876956144},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-10192.189216849878},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14575.376090116297},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":264859.45954697381},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":269053.35502480209},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":261544.92873635038},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":215502.64020189986},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":197844.15614020266},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":343601.68979652482},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":303012.54090438428},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":267873.72675923846},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":135665.29388253947},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80101.006416478223},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-10739.315096849876},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14575.376090116297},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":264313.42037649581},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":269681.21662480209},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":261544.92873635038}]
[null,10082,"Minidoka, City of",{"$f":"+Staging!D32","v":0},null,{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3181.2337477845863},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2816.9236438015937},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5397.1397980475267},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4817.4669824987841},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4054.3748516268079},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2195.4142829429034},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1246.8147941601801},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":137.19736342517123},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":430.18565546607692},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2708.143414952991},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2803.553827825298},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2902.4580665587901},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3181.2337477845863},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2816.9236438015937},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5397.1397980475267},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4817.466982498785},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4054.3748516268079},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2195.4142829429038},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1246.8147941601801},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":137.19736342517123},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":430.18565546607692},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2708.143414952991},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2803.553827825298},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2902.4580665587901},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3181.2337477845863},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2816.9236438015932},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5397.1397980475267},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4817.466982498785},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4121.6626770823805},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2195.4142829429038},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1246.8147941601801},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":137.19736342517126},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":430.18565546607692},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2708.143414952991},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2803.553827825298},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2902.4580665587901},null,{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2871.4157249415293},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2462.5924958790783},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4848.3886969057339},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4266.030691470105},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3630.2735198099822},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1812.599779871746},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":934.27496520450518},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-107.94826783913734},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":192.80266405659032},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2443.4121713925015},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2546.0197068555735},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2674.314569441914},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2871.4157249415293},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2462.5924958790783},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4848.3886969057339},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4266.030691470105},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3630.2735198099822},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1812.5997798717463},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":934.27496520450518},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-107.94826783913734},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":192.80266405659032},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2443.4121713925015},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2546.0197068555735},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2674.314569441914},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2871.4157249415293},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2462.5924958790783},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4848.3886969057339},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4266.030691470105},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3690.5228929862878},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1812.5997798717463},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":934.27496520450518},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-107.94826783913734},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":192.80266405659032},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2443.4121713925015},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2546.0197068555735},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2674.314569441914}]
[null,10089,"Richland, City of",{"$f":"+Staging!D36","v":0},null,{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2749582.297223812},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2319422.5361291026},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3888531.7668085881},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3459303.6661529718},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2840929.0649332367},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1684370.8821794488},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":993393.35422230919},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147380.03030452997},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":535260.86852274323},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3585721.0913588661},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3729605.2829265175},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3462903.1507489393},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2754354.3895670744},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2321613.3907154901},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3879363.5275275651},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3453903.9676527306},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2842993.5071818223},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1676338.7051324486},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":994751.28340919805},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147449.46988195158},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":535345.21417456144},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3585406.3761366699},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3728473.6324338103},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3462818.0565341562},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2764780.0404999377},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2326422.8708202578},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3878453.8199724336},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3455018.0613335185},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2850145.333981405},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1682134.525236547},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1006550.8869997119},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":141187.27005109942},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":536985.19552707381},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3589098.1468266333},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3745760.8706784961},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3475687.6569078946},null,{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2482316.6371885827},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2027482.0234050741},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3492812.6927411635},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3063251.8360315193},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2543083.7301416108},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1389649.8878753036},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":740638.99330533156},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-131832.49113758144},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":238071.50120966748},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3236546.3257815503},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3387753.144087893},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3191076.5329520497},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2486625.7376998337},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2029396.2586799469},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3484576.9710862217},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3058534.3588436767},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2544930.6882832367},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1381384.9414813356},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":741646.021064108},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-131940.44903688412},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":238105.43038712459},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3236264.4227660783},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3386727.6155542913},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3190998.8026671084},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2495760.6870180517},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2033126.9515422489},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3483760.5982904774},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3059521.076880557},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2551226.7287919899},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1386167.4644969217},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":752337.6786910661},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-139226.08458230653},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":238841.68260391807},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3239004.7737205438},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3403071.5262493654},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP36:$BY36)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ36:$DI36)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3202856.8675996386}]
[null,10095,"Sumas, Town of",{"$f":"+Staging!D39","v":0},null,{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":111158.55590207632},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88234.864746517327},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112743.18860679245},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112549.92778111105},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":110042.2313051789},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":68707.459268887382},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":41445.525636489765},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5381.5100035960495},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":18738.056613491273},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":109219.95464473446},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":113076.76836987463},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":126484.45717634191},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":110759.27398621359},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87967.146270313737},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112409.3314530597},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112306.86617971845},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":109861.01269059174},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":68301.605488774687},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":41351.730686050112},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5366.4289414561026},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":18681.472462495614},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108892.05080269722},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112687.47413356361},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":126089.19705442147},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":110394.46373120588},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87693.628497006343},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112210.72735886023},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112132.32964501451},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":113359.06014409952},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":68220.38009853613},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":41510.429662350507},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5170.4074891389173},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":18643.337328305446},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108534.90722223895},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112547.82342670631},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125786.19121954465},null,{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":100362.16410223095},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":77102.840484689048},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":101259.96591857634},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99661.533019677838},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":98460.474353522557},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56573.88359006698},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30847.744313475028},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5299.9393952124074},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8320.7810779182983},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":98587.448934318832},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":102718.71754518565},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":116561.19962138298},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":100001.66283788612},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":76868.898442486898},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":100960.11303313845},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99447.801015095203},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":98298.328724071383},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56191.203812372041},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30777.932990888716},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5285.0846585830768},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8295.6543332944875},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":98291.466304179354},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":102365.08344426639},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":116196.94937418659},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99664.432737792347},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":76617.008653177516},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":100781.7373694202},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99293.248802700953},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":101424.48144671469},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56124.380804254062},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30952.263027106426},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5460.9346389923967},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8278.7199938021586},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":97956.361623141187},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":102252.11782902744},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP39:$BY39)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ39:$DI39)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":115917.71560674775}]
[null,10101,"Clallam County PUD #1",{"$f":"+Staging!D41","v":0},null,{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2142050.7138414667},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2134896.2999380156},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3334834.6172974943},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3002888.066104223},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2768091.5834314674},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1541830.4072337309},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":834947.84040790796},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":92490.178501601898},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":275784.96914257255},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1555274.1635785443},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1649503.0924871035},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2009218.230278095},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2142287.2051138403},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2135058.4421179881},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3333688.2630906627},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3002003.1732536266},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2767763.1991588697},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1542288.3642758518},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":835047.75220415345},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":92508.478394227626},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":275859.22795992065},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1555636.0586074102},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1649861.0294990055},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2009753.7166751395},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2138902.6433408847},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2132494.7513906695},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3329177.4864545558},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2998104.5988917099},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2876328.0396314794},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1540267.2550250487},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":833359.75877446251},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":92605.671899646448},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":275276.33934274293},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1552399.8171602651},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1645963.3083818927},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2005678.6510952809},null,{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1933815.3650793515},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1865593.4026094829},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2995398.7180992989},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2659075.8769761333},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2477568.1878071828},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1270569.4002756975},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":623192.61455103511},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-85115.380096500507},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122926.97898910093},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1403602.7506991494},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1498471.7027541876},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1851495.5670444083},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1934028.8084718622},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1865735.206510297},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2994369.0720092785},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2658290.3849729868},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2477274.3570462661},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1271012.8979771244},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":623267.48084888107},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-85128.716622905747},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122960.27238679587},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1403929.2541116124},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1498796.6851629321},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1851988.9732611496},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1930986.4049860088},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1863512.530830144},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2990317.0071752416},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2654838.0322116977},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2574447.8327356083},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1269344.6674306232},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":621917.4185664549},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-84693.05493224469},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122698.14190701555},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1401030.239966504},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1495235.2393259874},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1848234.3362726569}]
[null,10112,"Columbia River PUD",{"$f":"+Staging!D47","v":0},null,{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1618248.5001229472},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1344076.4413825001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2106115.5487176473},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1902473.3782273002},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1716519.6343820295},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1055749.3115422439},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":647302.35049536545},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80707.362304140406},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":276596.95379595255},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1693899.1947844725},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1880819.227702857},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1928026.8243622917},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1617379.3183742806},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1343843.0321539943},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2108644.9699312784},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1904959.3031366954},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1716798.6203204514},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1056378.8466898873},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":647024.82676612516},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80571.825384328869},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":276337.307960106},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1693272.9118045925},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1880730.8016717031},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1926150.6290038435},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1614948.234798478},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1342423.4277043026},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2109436.2135862261},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1905897.4389378377},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1788404.34913025},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1055895.0020184284},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":645924.03609208425},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80516.638490295663},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":275799.24297970632},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1691123.8869304345},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1878731.5742645338},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1922327.8872115053},null,{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1460940.4912348387},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1174520.9722166113},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1891765.3756964332},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1684659.0824177074},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1536238.162007557},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":869765.33802121319},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":482836.28446087637},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-75410.574494568675},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":123248.92869353243},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1528724.2264144365},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1708602.3285121094},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1776659.1959654337},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1460158.0940096225},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1174312.4823639495},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1894036.2009185483},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1686859.1973429299},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1536483.4772921856},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":870301.78658611118},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":482616.23193215474},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-75426.006125515312},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":123125.82476343417},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1528162.8477288981},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1708528.829695645},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1774931.8333591705},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1457972.9412797026},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1173077.8874974644},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1894745.6357882759},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1687689.4861538881},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1600565.9671994559},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":869892.72852147138},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":481731.25322409859},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-75203.434536567089},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122877.92302959943},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1526239.2567511529},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1706707.1218192854},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP47:$BY47)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ47:$DI47)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1771410.8987731794}]
[null,10118,"Consumers Power",{"$f":"+Staging!D50","v":0},null,{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1281663.287157001},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1156852.5877962112},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1738576.3604844515},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1561360.8047884041},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1454356.5379277817},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":843487.80506592663},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":502348.03971248196},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":58845.533604848781},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":197513.29532291053},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1277142.5961007469},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1360431.5049027065},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1395777.4215285417},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1281092.9408430713},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1157198.5745558573},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1740071.826783736},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1562999.215091472},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1455388.4504398536},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":839176.70832897734},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":502217.04572208435},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":58755.576471389882},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":197327.6912174059},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1276580.4659581205},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1359851.3111457597},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1394529.9269991978},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1279703.978547195},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1156079.5278693812},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1741984.9287512747},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1564767.8447286934},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1493881.9312869776},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":839573.66807740065},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":505796.61356021179},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56066.56207033743},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":197214.87372708216},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1274405.7688375222},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1362160.4018888327},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1393792.5163029842},null,{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1157197.5469140848},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1010998.7934086015},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1561517.0834264886},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1382578.7221044227},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1301452.675780409},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":695040.98790006153},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":374091.92610992986},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-54421.223504786874},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87747.301638201403},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1152845.1399628178},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1235849.47966381},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1286271.6024015243},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1156684.3381861728},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1011299.119734762},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1562859.2823418053},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1384056.9852415551},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1302373.3197194254},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":690694.58905303874},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":373984.93608973321},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-54409.293955916481},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87659.69068969012},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1152340.7780189852},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1235325.931208068},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1285123.1466258417},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1155310.9215123535},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1010093.703508727},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1564576.6543089375},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1385622.9562747679},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1336758.7977225815},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":691014.32518139679},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":377548.11206414207},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-57037.842762879634},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87604.787863063117},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1150182.2449278119},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1237650.0590145076},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP50:$BY50)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ50:$DI50)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1284444.6717791758}]
[null,10121,"Coos Curry Elec Coop",{"$f":"+Staging!D51","v":0},null,{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1146858.4459684407},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":957823.98852666258},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1430389.4900586819},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1332145.9095111398},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1265979.4362915878},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":792172.3828362166},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":468848.79168418952},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":57199.913776157577},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":179839.38168251663},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1041443.9634717337},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1114678.4162531816},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1269308.4465100381},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1146858.4459684407},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":957823.98852666258},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1430389.4900586819},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1332354.2435071231},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1265979.4362915878},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":787934.48700420815},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":468848.79168418952},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":57199.913776157577},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":179839.38168251663},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1041443.9634717337},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1114678.4162531816},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1269308.4465100381},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1145730.0349724577},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":956328.81322867109},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1430389.4900586819},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1332354.2435071231},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1301719.5889460091},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":787934.48700420815},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":472187.70789218112},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54672.15966615759},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":179839.38168251663},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1039758.324333742},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1116702.1023731818},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1269308.4465100381},null,{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1035429.4490912694},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":837113.36428647395},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1284732.3980356951},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1179605.6505537387},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1133014.2726366436},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":653113.90492055542},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":349521.9719152695},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-50388.769277951134},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80093.405963493511},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":939969.98669110751},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1012456.0200925065},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1169688.0603768004},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1035429.4490912694},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":837113.36428647395},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1284732.3980356951},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1179813.9764127829},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1133014.2726366436},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":648876.00502007757},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":349521.9719152695},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-50388.769277951134},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80093.405963493511},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":939969.98669110751},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1012456.0200925065},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1169688.0603768004},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1034301.0462322254},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":835618.19305695186},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1284732.3980356951},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1179813.9764127829},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1164953.8604152673},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":648876.00502007757},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":352860.88405479153},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-52916.523387951129},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80093.405963493511},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":938284.35162158543},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1014479.7062125066},{"$f":"IF($D51=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP51:$BY51)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ51:$DI51)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1169688.0603768004}]
[null,10142,"East End Mutual Electric",{"$f":"+Staging!D54","v":0},null,{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":82566.184755514012},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":64538.24860850074},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":103851.19138141189},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":91550.148525188328},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80112.61816160439},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45083.299118293711},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":31253.617606375687},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6097.6836496424467},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":26487.089420250129},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":157967.43539605575},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":149001.18270606297},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125934.22726724242},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":84042.320346605906},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":65642.709718966682},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":105263.59686451219},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":92817.789358288661},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":81352.502227432051},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45697.907041604223},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":31800.841447051796},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6267.1799681323264},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":27029.427953438491},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":160919.95987630592},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":151907.24800409868},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":128942.01242330631},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":85187.508006015734},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":66416.452516797537},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":106302.69103408518},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":93686.030540934793},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":84089.829273740179},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46192.384406463956},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32300.087910281225},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6079.8052301284124},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":27107.410868171024},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":161164.16442207072},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":152617.79720986346},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":129492.20529205566},null,{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":74534.684160563018},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56421.086387688512},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":93286.763371567911},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":81069.815780438279},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":71721.119040681748},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":37210.904161079903},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23316.415998088785},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5419.9704961687003},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11814.520238474093},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":142560.16978194044},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":135337.02844936872},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":116048.18400303405},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75867.13768188926},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":57386.401771909805},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":94555.490853372074},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":82193.778612242459},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":72831.227065582207},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":37681.935794832403},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23724.595824258395},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5560.9187448288176},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12056.430776484458},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145224.39437466839},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":137976.95074491855},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":118819.84332477185},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":76893.961357391148},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":58051.662898310387},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":95488.882116200752},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":82962.643358256581},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75279.314407907688},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38089.722211040913},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":24146.040944750006},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5815.0774100952613},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12091.214681794292},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145423.96374126797},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":138642.86477151813},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP54:$BY54)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ54:$DI54)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":119326.84532103757}]
[null,10170,"Eugene Water & Electric Board",{"$f":"+Staging!D59","v":0},null,{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7729056.7687685518},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5995390.9308405612},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7167703.1607953776},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6578302.2607685486},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6979605.1821777038},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4334954.0034958702},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3001519.1055792128},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":399117.61341159308},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1366199.9914621259},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7445548.1930018291},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8169955.4479685482},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9267567.3371050488},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7846690.0063993325},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6086638.4487662641},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7276792.8148638774},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6679391.23135933},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7085832.0581765641},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4379283.4556073984},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3047201.0588579932},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":405192.02824197593},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1386993.0239180711},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7558866.540386457},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8294298.99199933},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9408616.1071477402},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7860975.6287677679},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6094492.2044431511},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7296729.2335347328},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6697690.9333630539},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7102996.7365333922},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4391281.4924720898},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3075478.8826996051},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":391187.71777008474},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1390793.0048055141},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7568126.2334828358},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8331123.2738149995},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9434393.1375782788},null,{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6976080.8981373515},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5242415.0602093637},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6439016.834378087},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5825326.3901373511},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6249906.7914181668},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3581978.1328646722},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2248543.2349480148},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-280989.62457787566},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":614236.18517317367},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6716861.8665845385},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7416979.5773373507},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8538881.010687761},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7082254.1359039694},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5322202.5782709019},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6537016.1659973972},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5914955.3608639678},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6345027.9417422134},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3614847.5851120371},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2282765.1883626315},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-285266.17736673832},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":623584.62099057785},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6819089.8915199768},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7529863.1215039678},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8668839.4582812581},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7094445.4134217314},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5327961.9890971165},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6554925.7993288916},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5931160.7180170193},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6360163.0197800435},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3624751.2771260543},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2308948.6673535695},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-301162.15415536723},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":625293.07200698857},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6826322.7992769955},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7564593.0584689649},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP59:$BY59)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ59:$DI59)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8692589.7033724394}]
[null,10174,"Farmers Elec Coop",{"$f":"+Staging!D62","v":0},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16712.218725286424},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14615.862246753657},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":25058.959038681998},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":21865.592312085799},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":19420.979787150922},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10949.703932836544},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6494.6566910128449},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":871.21510208515997},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2932.2799628622038},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17888.347083874156},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17599.862032726556},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":18402.249311381765},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16770.088373642477},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14659.246605488031},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":25114.335259046456},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":21918.121132450258},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":19469.688142625128},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10925.575701192596},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6516.3325117556269},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":874.37164044121107},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2942.132231596579},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17946.140282230204},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17661.225533091019},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":18471.663320116138},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16811.792061998531},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14680.336704222405},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":25169.7916553941},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":21967.392028797898},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":19937.737959721202},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10957.873919548647},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6582.8189004900005},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":841.66691080566943},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2951.9835203309531},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17975.521880586257},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17753.999951447069},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":18541.128266842108},null,{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15084.908215972184},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12779.237117286964},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":22510.9253964405},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":19362.759366273589},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17390.007936916412},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9049.240448043849},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4862.3745119383384},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-684.08756509569503},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1309.6034403376111},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16144.210472132656},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15984.862712196749},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16956.941786294708},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15137.143034035296},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12817.169726857052},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":22560.670854981545},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":19409.657424814635},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17433.622568544582},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9019.4773861069607},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4878.6026519863572},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-686.56585703258327},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1314.0039599076977},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16196.368840195766},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16040.595450737796},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17020.904045864794},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15173.21189209841},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12832.808076427138},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":22610.488352566725},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":19453.289422399812},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17851.87431864746},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9046.1407741700732},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4939.6372915564434},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-724.90134849153878},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1318.403499477784},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16220.115608258879},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16127.735038800907},{"$f":"IF($D62=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP62:$BY62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ62:$DI62)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17084.91317495695}]
[null,10183,"Franklin County PUD #1",{"$f":"+Staging!D65","v":0},null,{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3667199.0943174278},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2844628.1156194052},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3400854.1179071777},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3121201.566317426},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3311607.4274679283},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2056801.9968186412},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1424128.2571547639},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":189368.99989444998},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":648219.76616748807},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3532683.0177265317},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3876391.9215174261},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4397174.9156362191},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3667199.0943174278},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2844628.1156194052},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3400854.1179071777},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3121654.7938374267},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3311607.4274679283},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2046685.2021763804},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1424128.2571547639},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":189368.99989444998},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":648219.76616748807},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3532683.0177265317},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3876391.9215174261},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4397174.9156362191},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3673875.568266144},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2848298.6168984976},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3410171.5264494042},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3130207.272724662},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3319629.4460354033},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2052292.5588946687},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1437344.0729824095},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":182823.99880008007},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":649995.7107323322},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3537010.5925522409},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3893601.9773260891},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4409221.9701996194},null,{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3309935.2633698434},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2487364.2846718207},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3055114.9266675808},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2763937.7353698425},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2965388.0429071654},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1699538.1658710567},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1066864.4262071787},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-133320.91192917438},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":291436.1285410698},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3186943.8264869349},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3519128.0905698426},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4051435.7243966218},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3309935.2633698434},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2487364.2846718207},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3055114.9266675808},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2764390.9628898427},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2965388.0429071654},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1689421.3712287955},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1066864.4262071787},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-133320.91192917438},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":291436.1285410698},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3186943.8264869349},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3519128.0905698426},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4051435.7243966218},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3315632.9323022636},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2490055.9809346194},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3063485.1045488752},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2771964.636760782},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2972461.5152155682},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1694049.9229307896},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1079101.43701853},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-140749.99497374549},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":292234.58368775842},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3190324.1706517125},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3535359.3413622091},{"$f":"IF($D65=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4062535.5482990905}]
[null,10190,"Grant County PUD #2",{"$f":"+Staging!D67","v":0},null,{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":124400.1323370794},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":146739.40935586795},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":244335.49666701903},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":219439.63699277997},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":198695.28600901802},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99960.260041073285},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48594.093046763279},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5076.4145847901964},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":18083.544059404303},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":131194.77550816117},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":134982.48947016781},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122208.38203785615},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":124400.1323370794},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":146739.40935586795},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":244335.49666701903},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":219428.32051277999},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":198695.28600901802},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":100212.52324107327},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48594.093046763279},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5076.4145847901964},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":18083.544059404303},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":131194.77550816117},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":134982.48947016781},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122208.38203785615},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":120107.12598702655},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":143550.43153255063},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":240137.30263696617},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":215699.09248272714},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":201998.97733325843},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":97770.774387835016},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46712.483020260523},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5030.0048747373512},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17333.13163290155},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":126978.11627810831},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":130179.68864011497},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":177359.07382588007},null,{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112283.10312381954},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":128233.94723944401},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":219478.55555613182},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":194319.32350715384},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":177898.49847200856},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":82478.404514939641},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":36417.871670375665},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5174.7290661749157},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8038.8508260456329},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":118413.35301596421},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122637.57307337123},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112617.83171529125},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112283.10312381954},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":128233.94723944401},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":219478.55555613182},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":194308.00702715386},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":177898.49847200856},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":82730.667714939627},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":36417.871670375665},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5174.7290661749157},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8038.8508260456329},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":118413.35301596421},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122637.57307337123},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":112617.83171529125},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108416.89550087901},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125458.57409656748},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":215707.16025319125},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":191005.5777242133},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":180858.71739349025},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80715.143934610562},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":34949.292670110604},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-4794.3400491154698},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7701.4694257805795},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":114623.49251302365},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":118261.57097043066},{"$f":"IF($D67=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP67:$BY67)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ67:$DI67)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":163357.04944896381}]
[null,10204,"Idaho Falls Power",{"$f":"+Staging!D73","v":0},null,{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2486112.9183906275},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1928465.437618922},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2305549.0412812512},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2115963.5283906264},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2245045.8222527434},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1394372.6215427131},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":965462.62324396044},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":128379.37206895322},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":439449.15265777172},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2394920.1177973794},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2627931.5043906267},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2980987.1460554455},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2486112.9183906275},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1928465.437618922},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2305549.0412812512},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2116270.7859906266},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2245045.8222527434},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1387514.1191254859},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":965462.62324396044},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":128379.37206895322},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":439449.15265777172},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2394920.1177973794},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2627931.5043906267},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2980987.1460554455},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2490639.1160979988},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1930953.7891952246},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2311865.6139970915},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2122068.788144026},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2250484.2081923122},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1391315.5276710349},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":974422.05239169649},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":123942.30406334455},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":440653.12293902598},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2397853.9207905512},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2639598.758055259},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2989154.2341268305},null,{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2243912.2081077201},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1686264.7273360149},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2071161.2571365021},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1873762.81810772},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2010332.4995189048},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1152171.9112598062},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":723261.91296105343},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-90382.559799478826},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":197573.98096395485},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2160532.3336526314},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2385730.7941077198},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2746599.3619106971},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2243912.2081077201},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1686264.7273360149},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2071161.2571365021},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1874070.0757077197},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2010332.4995189048},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1145313.408842579},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":723261.91296105343},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-90382.559799478826},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":197573.98096395485},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2160532.3336526314},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2385730.7941077198},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2746599.3619106971},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2247774.8422252755},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1688089.5153225013},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2076835.6715396172},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1879204.5142713028},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2015127.8352592024},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1148451.253798312},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":731557.77851897362},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-95418.975563631189},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":198115.27954193833},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2162823.9783330774},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2396734.4841825357},{"$f":"IF($D73=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP73:$BY73)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ73:$DI73)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2754124.2916693562}]
[null,10231,"Klickitat County PUD #1",{"$f":"+Staging!D76","v":0},null,{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1092882.1195372287},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":857242.58868619206},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1335628.2267248498},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1271132.5084893187},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":931515.86824095552},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":599078.95439379592},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":363260.71756288147},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":43346.042895938728},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":160981.8126426714},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1228461.8206261008},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1320715.8244449806},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1353301.8491281446},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1095029.8210066922},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":856891.92689049756},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1328652.3025186991},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1265780.2476934125},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":930310.5822301351},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":595286.35611492558},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":363621.81745808769},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":43345.494076574782},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":161325.6140510652},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1231598.1655512087},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1323810.8495422597},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1355980.50416595},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1095204.5653156633},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":854531.90592099936},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1321226.7544070454},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1261420.5564476456},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":961136.27448586538},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":595378.16515516932},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":367043.19019274844},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":41064.654589046993},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":161710.89999354651},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1232854.8014444632},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1329841.5841495912},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1358812.0041370299},null,{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":986710.89533430443},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":749207.7409900293},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1199641.0608648723},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1125589.9316780688},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":833659.35893359734},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":493824.56386693229},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":270317.00726175675},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-42505.678135431473},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":71356.777344385948},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1108915.2546811646},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1199663.7010097532},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1247112.6789061429},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":988654.1195938813},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":748895.94121524319},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1193372.5662083004},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1120874.5653755765},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":832573.68999529886},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":490053.80513247545},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":270557.70893829223},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-42723.686650938092},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":71493.648255769338},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1111755.0041093878},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1202483.5063490348},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1249584.1186540709},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":988699.64117378066},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":746640.69147296797},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1186700.177243693},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1117013.4325224143},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":860115.31771844381},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":490109.92148957122},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":273823.5766307459},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-45244.325800773557},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":71648.817493413837},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1112683.1761839632},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1208213.88212517},{"$f":"IF($D76=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP76:$BY76)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ76:$DI76)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1252196.4379663989}]
[null,10234,"Kootenai Electric Coop",{"$f":"+Staging!D77","v":0},null,{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1335889.9824900553},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1184928.6074449786},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2079304.9638812784},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1858200.8994384932},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1629837.9470966847},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":932128.39726850484},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":522793.26433286257},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56949.093621282474},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":221394.76401367085},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1557130.6399417366},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1633006.195860832},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1479912.1283930382},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1334277.8445853058},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1184549.6797055944},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2082551.0724892647},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1861123.2888932519},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1631426.5844829292},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":934075.77823269134},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":522125.95233871252},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":56457.355833504196},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":221018.81959718865},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1557227.0862018766},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1633184.5043842692},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1477555.8742342289},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1334417.4761641035},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1185818.9447680628},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2086781.6556342826},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1865006.7955788495},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1670519.9197981902},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":934681.43515932339},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":519813.2285896418},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":57769.781911996477},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":220812.72356239951},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1559567.0172852604},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1632955.9829511181},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1476395.1121713822},null,{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1206087.9969326826},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1035186.3407605318},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1867639.4437089749},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1645467.4548373576},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1458653.6661562263},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":766898.27672557998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":389467.70751040289},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-57323.055540577465},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":98018.185610510918},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1405547.8790133046},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1483949.1001291897},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1363814.4854343333},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1204643.9030932179},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1034828.0360931731},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1870548.7318618768},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1648043.7192472271},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1460055.625886759},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":768776.0624500619},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":388900.01199258689},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-57569.818572811506},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":97799.768265589912},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1405658.9107366935},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1484154.2361406786},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1361652.3786412852},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1204854.5742184017},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1036023.0027651649},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1874342.3369690296},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1651480.8497303552},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1495042.960045058},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":769213.61835283565},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":386592.57725389942},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-56109.072369294387},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":97657.168834686658},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1407915.3080037781},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1483854.504285421},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP77:$BY77)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ77:$DI77)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1360591.8636675489}]
[null,10237,"Lewis County PUD #1",{"$f":"+Staging!D80","v":0},null,{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3554102.1622054251},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2756899.3873442812},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3295971.3020568611},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3024943.2742054239},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3209476.9920120933},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1993369.936049833},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1380207.9428560869},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":183528.83349651203},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":628228.57806932647},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3423734.5801987965},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3756843.453405424},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4261565.4272697661},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3554102.1622054251},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2756899.3873442812},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3295971.3020568611},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3025382.5241254242},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3209476.9920120933},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1983565.1447669258},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1380207.9428560869},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":183528.83349651203},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":628228.57806932647},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3423734.5801987965},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3756843.453405424},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4261565.4272697661},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3560572.7327653319},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2760456.6898514517},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3305001.3604186508},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3033671.2433696054},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3217251.6104068281},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1988999.5698210809},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1393016.181078312},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":177185.68114975709},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":629949.75225581939},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3427928.6920126053},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3773522.7486899346},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4273240.9489883166},null,{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3207856.3976882575},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2410653.6228271145},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2960894.755749925},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2678697.5096882563},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2873935.0616130629},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1647124.1715326668},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1033962.1783389202},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-129209.27638996157},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":282448.19764425239},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3088658.0338918604},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3410597.6888882564},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3926488.8809628296},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3207856.3976882575},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2410653.6228271145},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2960894.755749925},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2679136.7596082566},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2873935.0616130629},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1637319.3802497596},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1033962.1783389202},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-129209.27638996157},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":282448.19764425239},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3088658.0338918604},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3410597.6888882564},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3926488.8809628296},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3213378.3497152403},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2413262.3068013592},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2969006.7961766277},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2686476.8603195138},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2880790.3870478012},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1641805.1867709907},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1045821.7980282218},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-136409.24547613086},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":283222.02832273045},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3091934.1277705822},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3426328.3656398435},{"$f":"IF($D80=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3937246.3847462917}]
[null,10247,"Mason County PUD #3",{"$f":"+Staging!D85","v":0},null,{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2346097.2890707804},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2120096.9203125951},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3229371.474911754},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2958339.1709335474},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2678519.1132842926},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1543839.3502831431},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":934030.72595758201},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":96029.863133089617},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":321499.05666085292},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1871629.9476196403},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2016568.846112092},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2258504.2842952413},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2346038.0801281831},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2120662.015949449},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3231305.3425776158},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2960195.2291085552},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2679743.4031030731},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1544411.0485239669},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":933937.72700447589},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":95747.82919782275},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":321230.56601946696},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1870205.2540495291},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2015061.9301034946},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2256586.0741758072},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2346436.2571963482},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2122067.7120709382},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3234716.0103242942},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2963477.3568612598},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2751702.3816513908},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1545147.4227502013},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":933612.92403115612},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":95847.803595624253},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":320927.49923549301},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1868832.5824560262},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2013049.7735267128},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2254406.3056595018},null,{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2117764.0873568649},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1852555.8004796668},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2900633.4088391461},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2619613.7038154406},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2397604.9870108603},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1272910.0334401224},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":697892.15732188709},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-95136.567554330453},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":143588.26113659327},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1689225.7797494791},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1831586.5297882613},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2081239.2362540828},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2117713.3001461858},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1853037.1059866413},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2902366.8636961775},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2621254.4178984594},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2398693.1865240093},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1273419.2196466853},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":697802.49451379199},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-95300.168341707482},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":143454.59957528533},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1687951.049966081},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1830230.3098908914},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2079476.1568776593},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2118090.2642142442},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1854275.1160681641},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2905426.5283030057},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2624159.4229369592},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2463101.1100436533},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1274011.4968192624},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":697432.53152873809},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-95071.565211384965},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":143304.46656077821},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1686749.9294585944},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1828388.1176970105},{"$f":"IF($D85=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP85:$BY85)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ85:$DI85)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2077472.390353031}]
[null,10259,"Missoula Elec Coop",{"$f":"+Staging!D88","v":0},null,{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":787870.81793937972},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":691631.42354692263},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1129570.1393899084},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1000844.2521472455},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":841692.92722855974},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":519305.50463984319},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":305243.55846830632},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":31317.277952692803},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":110816.52856649163},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":744297.17628362786},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":763179.18475452298},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":704596.66930466075},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":794137.5843524076},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":696126.78640497534},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1135311.868442114},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1006086.968292314},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":846596.78136810567},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":519303.90504691971},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":307297.07822199119},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30798.134030042875},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":109390.27057493528},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":736143.98326178594},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":754488.85915873409},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":694615.84947562637},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":799658.21977079799},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":699493.22021232313},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1141226.8489940674},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1011309.0450162899},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":872820.15497985296},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":522587.79732787824},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":311987.53354591946},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":28707.357167501756},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108059.69385501035},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":727161.83498770813},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":747993.41653849091},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":685306.23915344989},null,{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":711299.59323649888},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":604554.87349099596},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1014595.6299914985},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":886255.59639864252},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":753424.7712702225},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":428485.73478608218},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":227708.79812768049},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-26877.605651097645},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49240.828156328018},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":671863.65425225196},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":693210.25612388831},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":649292.75470789312},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":716960.97952105827},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":608480.19494687964},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1019750.9379832248},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":890918.11624160595},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":757809.63516320637},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":427912.65355277748},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":229221.13413354114},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-26594.711833820766},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48591.005025973951},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":664513.8578391585},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":685326.25643490627},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":640098.30087417294},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":721859.47271653474},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":611259.79270985653},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1025061.9542341048},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":895542.04657592997},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":781241.59114875249},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":430606.61775252572},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":233352.13421300577},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-27937.598217351133},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":47984.420595066484},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":656280.7921056624},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":679582.71987309563},{"$f":"IF($D88=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":631522.23967592954}]
[null,10278,"Northern Lights",{"$f":"+Staging!D91","v":0},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":897798.61895292823},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1037481.3807622916},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1653809.3319736754},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1466510.2195590024},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1408298.3699549795},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":803908.93473716034},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":400070.18802383414},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":29981.200850651083},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":102296.04473634795},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":788854.00425826886},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":865757.83411279344},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":888727.86795254052},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":886018.22520921857},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1040956.8304708921},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1658889.973235473},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1467765.1779394723},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1413321.6810778237},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":803345.96798628126},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":401031.28386336449},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":29280.387822449913},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":102529.26167407245},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":791254.93383673322},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":862085.61881756771},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":883846.6434703914},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":895626.08377849264},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1041445.1013342949},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1660417.7748159813},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1470711.7831640206},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1405155.2360385647},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":803392.42730288138},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":405085.36534361413},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":28132.822371925064},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":103030.84537592929},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":791663.75182943232},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":868487.73627003049},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":890194.19333404244},null,{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":810575.92540317285},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":906786.17899445421},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1485441.9901687521},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1298598.4120814512},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1260543.1112390738},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":663180.39483441017},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":298282.67463921849},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-30771.745172761424},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45102.724754958195},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":712245.46355289919},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":786612.79794475716},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":819028.01162245008},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":799945.48457087087},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":909818.6415357003},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1490002.7949423264},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1299736.4874009201},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1265033.5423603954},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":661914.3395909362},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":298976.41507234436},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-30389.625188050144},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45185.790756371338},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":714424.97888284212},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":783290.35304311558},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":814533.85726249614},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":808529.96845261729},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":910028.84878090699},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1491374.0499524293},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1302345.5764620956},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1257664.968948269},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":661946.57146960532},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":302759.61785158043},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-32391.093228013993},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45400.819944132454},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":714665.72839943925},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":789263.9345319788},{"$f":"IF($D91=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":820384.72836646333}]
[null,10284,"Ohop Mutual Light Company",{"$f":"+Staging!D93","v":0},null,{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":318962.67127861857},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":288363.64646720071},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":469825.98118399933},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":435402.65700588631},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":367888.91811176098},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":211013.0240686523},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122555.2154564963},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12505.563754225974},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38601.60883182603},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":240055.68089492223},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":259389.72940151789},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":268690.83374092192},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":318996.55787285964},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":288369.20075066178},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":469831.58570206573},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":435480.05278965097},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":367875.96239109768},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":209724.19307682134},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122537.15393325477},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12491.291558817205},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38590.947547846474},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":240210.27006458159},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":259551.82191804325},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":268617.24571378488},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":318786.62939975399},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":287950.42903937295},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":469949.45884056669},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":435580.35973179975},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":376281.07692380139},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":209775.06427923171},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":123554.54186689347},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11864.90826543115},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38600.87691455381},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":240030.19095706235},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":260379.21388132271},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":268688.34577511618},null,{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":287936.42503321538},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":252089.00130133756},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":422011.98065587541},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":385554.16946985788},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":329339.11562320695},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":174226.11790482228},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":91595.69211131279},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-10324.103745225473},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17215.788276901949},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":216661.12267572098},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":235600.57439149939},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":247594.93232439121},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":287967.5247258314},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":252093.32690700184},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":422016.64942595089},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":385631.45133647579},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":329326.80678919825},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":172938.33657812895},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":91579.933341822732},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-10335.186260526179},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17209.008312849808},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":216801.99703460958},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":235749.37114961509},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":247527.56905562835},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":287743.51121122815},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":251662.31723938003},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":422122.18289638078},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":385720.21603058052},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":336835.05976274225},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":172978.75995079757},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":92588.43573801755},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-10969.983148891151},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":17211.537133490099},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":216596.98634583753},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":236552.21803624666},{"$f":"IF($D93=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP93:$BY93)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ93:$DI93)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":247593.50622913166}]
[null,10304,"Parkland L & W",{"$f":"+Staging!D99","v":0},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":393146.43461888528},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":372416.35266409442},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":527675.59750442847},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":480916.51433201553},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":451197.9423535337},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":262383.40599553566},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":151630.03720253723},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16842.231160491334},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54577.784848724099},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":335658.64698205341},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":358129.42155846825},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":377817.44779136777},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":394068.98569346487},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":373154.87716165406},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":528553.43423185707},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":481694.88313986454},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":452002.13971126114},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":262913.14696702792},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":151968.37028146512},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16885.768150867094},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54731.871756442277},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":336627.38910265372},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":359158.3211814973},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":378842.94708298123},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":394967.44376488699},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":373874.14257823268},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":529408.35796010308},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":482452.99661250564},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":467188.04503441224},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":263429.19053749734},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":152297.93667698337},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16928.185461681845},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54882.004584683513},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":337571.28866026463},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":360160.95547350333},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":379842.17566285713},null,{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":354907.85784363013},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":325455.07893771667},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":473984.98567639838},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":425856.18714268401},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":403881.19423929672},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":216240.66765301098},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":113226.75657547775},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-15285.496250391438},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":24361.684803012231},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":302894.82656625356},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":325288.37345413363},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":348152.36905279296},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":355740.67882282287},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":326100.47616783559},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":474773.50322386227},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":426545.4401940445},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":404601.05629222828},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":216677.24880930636},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":113479.39954925771},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-15325.012996911037},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":24430.464041717882},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":303769.0093181401},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":326222.92120039475},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":349097.34926402551},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":356551.75023730495},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":326729.04319328023},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":475541.43900518172},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":427216.75693782675},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":418194.42838356982},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":217102.54109853797},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":113725.49722398898},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-15363.501271082123},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":24497.478037551358},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":304620.77431487455},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":327133.61214959202},{"$f":"IF($D99=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":350018.12147756998}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+Staging!D100","v":0},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":474478.91491274466},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":368050.93667285534},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":440017.98924459185},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":403835.26891274459},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":428470.84611162567},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":266118.40659349842},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":184260.1977074109},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":24501.423368930664},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":83869.624573352878},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":457074.61249620467},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":501545.23531274463},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":568926.51012201095},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":474478.91491274466},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":368050.93667285534},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":440017.98924459185},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":403893.90955274459},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":428470.84611162567},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":264809.44964275812},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":184260.1977074109},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":24501.423368930664},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":83869.624573352878},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":457074.61249620467},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":501545.23531274463},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":568926.51012201095},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":480572.10914749774},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":372580.08562625817},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":446077.5256452061},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":409455.97725620994},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":434233.90227183921},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":268456.16986456362},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":188016.02283166145},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23914.831374541933},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":85024.60245023614},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":462669.08308548888},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":509314.06893226481},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":576761.26002229785},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":428254.49390755472},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":321826.51566766546},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":395284.67859440797},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":357610.84790755471},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":383675.4058633165},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":219893.98558830842},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":138035.77670222108},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-17249.66657124093},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":37707.333166288241},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":412341.30184602086},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":455320.81430755462},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":524193.19947182713},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":428254.49390755472},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":321826.51566766546},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":395284.67859440797},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":357669.48854755471},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":383675.4058633165},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":218585.02863756818},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":138035.77670222108},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-17249.66657124093},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":37707.333166288241},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":412341.30184602086},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":455320.81430755462},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":524193.19947182713},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":433711.12652772665},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":325719.10300648725},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":400728.18762607279},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":362594.99463643902},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":388821.5790610126},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":221595.18724479276},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":141155.04021189056},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-18411.217443315614},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":38226.605022158299},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":417319.74506635562},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":462453.08631249389},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP100:$BY100)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ100:$DI100)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":531411.92200316465}]
[null,10331,"Raft River Elec Coop",{"$f":"+Staging!D103","v":0},null,{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":610683.54003304802},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":413929.55717007647},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":543820.88364914898},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":492017.4605321968},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":517335.50427466276},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":295055.96588997671},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":269061.2305137011},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87511.656114983591},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":339444.52278831892},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2233217.9072509552},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2211505.174084032},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1936972.4569840957},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":610683.54003304802},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":413929.55717007647},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":543820.88364914898},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":492009.26213219675},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":517335.50427466276},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":295238.72188997676},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":269061.2305137011},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87511.656114983591},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":339444.52278831892},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2233217.9072509552},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2211505.174084032},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1936972.4569840957},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":611799.77642837982},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":414794.59881598281},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":544833.21412448073},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":492908.50860752875},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":541170.62929849979},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":295827.51239359449},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":269298.22934789327},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87710.885950315482},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":339625.47330251109},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2234367.6378862872},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2212504.8519193642},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1938239.1390182879},null,{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":551193.83752345247},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":361850.25456071657},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":488535.59450586943},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":435700.94455520564},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":463241.4101183716},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":243595.07471697574},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":201482.50738700182},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-66858.893364833028},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":152592.41923991824},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2014562.3780660259},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2008013.5590770147},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1784644.6209575646},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":551193.83752345247},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":361850.25456071657},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":488535.59450586943},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":435692.74615520559},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":463241.4101183716},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":243777.83071697582},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":201482.50738700182},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-66858.893364833028},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":152592.41923991824},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2014562.3780660259},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2008013.5590770147},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1784644.6209575646},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":552207.15791366505},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":362615.56174467265},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":489445.00897608203},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":436489.07662541827},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":484586.16391855333},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":244263.84354343807},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":201619.91008720757},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-66762.579534620425},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":152673.77362012397},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2015609.1926962386},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2008910.3209072272},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP103:$BY103)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ103:$DI103)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1785811.7068577702}]
[null,10342,"Salem Elec Coop",{"$f":"+Staging!D106","v":0},null,{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1100673.4996936221},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":955514.41993234656},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1352121.9977806429},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1138581.3109164359},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1146234.110905949},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":675353.27010850888},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":406154.29204470222},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":51343.25756414955},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":182870.89997058082},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1245955.7974047698},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1353836.7723753296},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1285624.5076171313},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1100163.0350199312},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":955797.32437976473},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1352935.6879232281},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1139050.3298188841},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1146863.4265826906},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":671575.87804922368},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":405898.87370823196},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":51257.825891555207},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":182756.37449431594},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1246230.6060985213},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1354307.5021680908},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1284851.8797569291},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1098216.0644394527},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":954148.78213136178},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1353120.1852905711},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1138841.1750639654},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1187778.6963539312},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":671339.57234725647},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":408568.44015267165},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48713.217441183559},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":182595.1122296057},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1243927.8445789879},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1356800.1927015705},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1283745.6970704065},null,{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":993793.99563098804},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":835003.98880363384},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1214411.9489937257},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1008200.7320339513},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1025676.0624099087},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":556437.9434843458},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":302177.90950756404},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-48882.952160734931},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":81180.533501297221},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1124733.2295072372},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1229882.2190544256},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1184761.9241629327},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":993334.97675444814},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":835248.86526639643},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1215141.7188154066},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1008637.0607837616},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1026236.0513659342},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":552652.18665171601},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":301976.46348782018},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-48885.435876641597},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":81123.951168015745},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1124984.6892543812},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1230313.6352261612},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1184051.1411079885},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":991469.07449773652},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":833609.80662045768},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1215306.5410641236},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1008451.657753933},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1062800.4428679375},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":552450.73959664407},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":304729.47831069923},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-51324.727924873878},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":81047.51649291403},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1122704.4141659159},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1232815.7524035315},{"$f":"IF($D106=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP106:$BY106)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ106:$DI106)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1183032.7804046455}]
[null,10360,"Southside Elec Lines",{"$f":"+Staging!D111","v":0},null,{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":141589.1605735812},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":103179.68604600785},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":179692.1429552222},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":158193.99308206528},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":136189.06810919297},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75629.109432700759},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":62329.413742392266},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13290.467702215341},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":67613.605583074532},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":423603.57999641541},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":383760.32697376679},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":254417.47080643353},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":143507.83675961581},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":104610.56413654487},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":181662.14878928612},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":159963.03137303717},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":137855.85477702084},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":76322.528526535432},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":63075.561217744995},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":13262.16222035512},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":67603.591450491484},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":423633.12733044632},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":383592.05497776449},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":253685.53945531111},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145305.70203158227},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":105898.15644510617},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":183642.35676120623},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":161718.45771588205},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":143337.32872888976},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":77387.797614293522},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":64237.225059071592},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12727.350959629868},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":67592.891124690301},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":423029.64881326747},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":384058.23193456931},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":252946.56888733208},null,{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":127805.72692733574},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":90217.200386044147},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":161420.58935723285},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":140086.41507983525},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":121947.6509169216},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":62491.777226405364},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46618.404330435602},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-10373.496432031296},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30310.068885007233},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":382190.2096430934},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":348446.06845023576},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":234420.81696561293},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":129537.62374592014},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":91468.317219062577},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":163190.28002573492},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":141655.57759995406},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":123440.14028180373},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":63000.255901015378},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":47176.474596559448},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-10351.405781878057},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30305.579734039937},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":382216.86836376111},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":348293.28104924795},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":233746.41377358232},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":131147.70880693308},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":92575.192179766804},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":164969.13537236414},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":143210.09884915588},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":128343.74102766669},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":63879.579657576003},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48149.080727501496},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-10835.271667203895},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30300.782757520388},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":381610.8836693546},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":348775.33317414159},{"$f":"IF($D111=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP111:$BY111)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ111:$DI111)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":233065.52467655059}]
[null,10370,"Tacoma Public Utilities",{"$f":"+Staging!D114","v":0},null,{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10410603.671495579},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8075453.53902278},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9654492.0129828118},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8860602.2334955744},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9401134.6415230967},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5838938.6201582886},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4042876.9972129138},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":537588.92137148918},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1840194.356520291},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10028733.605318293},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11004469.332695574},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12482890.659486044},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10199789.747215377},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7911926.2254660204},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9458989.2916793898},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8682436.306735374},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9210762.3875209205},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5692562.1445763372},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3961009.0487193735},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":526702.7870280809},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1802930.5622219325},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9825652.5205310006},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10781629.674415372},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12230113.082956815},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10153646.054265466},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7871963.9452814162},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9424835.9860055707},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8651086.8790075984},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9174600.990165893},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":5672008.1711024698},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3972448.9041819591},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":505278.45582901919},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1796420.7717251452},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9775386.5038799681},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10760913.269747764},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":12185954.158819446},null,{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9396387.6296344046},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7061237.4971616101},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8672992.6176332887},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7846386.1916344035},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8418272.0525689255},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4824722.5782971177},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3028660.9553517411},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-378477.18095473095},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":827341.50826377119},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9047234.2099687718},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9990253.2908344045},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11501391.264136523},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9206111.5022581555},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6918247.9805087997},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8497365.1836562715},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7688758.0617781533},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8247802.6904588817},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4698883.8996191164},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2967330.8037621519},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-370813.04712683061},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":810587.90630363231},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8864028.4125078842},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9787951.4294581525},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11268488.974933697},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9163555.6553026643},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6881873.5463186167},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8466683.9870093148},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7660996.4800448008},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8215118.2245043628},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4681917.7721396694},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2982358.5052191587},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-388996.74323415564},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":807661.13942761743},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8817234.5048837103},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":9770822.8707849644},{"$f":"IF($D114=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":11227802.159823187}]
[null,10378,"Coulee Dam, City of",{"$f":"+Staging!D117","v":0},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":50801.066188149394},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":54958.080129797047},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":98953.09598313208},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":84376.200099581372},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":74981.420806368958},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39648.706520913824},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":20873.438202473822},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2036.7340634777686},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7404.1141762833977},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49508.853365316027},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":50299.981690093293},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":50606.401616578893},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":51099.969320088479},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55181.349521661366},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99238.815275071174},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":84630.123829512042},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75231.994468125806},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39814.661702852914},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":20984.571856346556},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2051.6013254168506},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7454.8010721645387},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49807.082617255102},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":50617.389502032369},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":50964.672352460031},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":51398.872452027557},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55404.553987542517},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":99524.53456701024},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":84884.011881451122},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":76843.405155294953},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39980.643302783588},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":21095.6913022277},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2066.4685873559338},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7505.4959260372743},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":50105.311869194193},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":50934.79731397146},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":51322.941638341174},null,{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45861.203722631828},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48032.975411512583},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88886.978189251662},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":74716.799067234941},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":67126.48365188943},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32704.785131073517},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15590.144018892795},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-1945.2764162220201},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3295.7044853626385},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":44683.762425115303},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45694.002244662639},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46633.634699641232},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46131.041708280114},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48228.111336607471},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":89143.632334899943},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":74941.653582405299},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":67350.807548267185},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32841.675166721805},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15673.148274465613},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-1959.4743005737389},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3318.2660514133904},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":44952.92653076358},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45982.344910310916},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46963.780105691985},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46400.879693928393},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":48423.190472658229},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":89400.286480548224},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75166.47648805358},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":68793.409297880629},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32978.587551892146},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":15756.142390516365},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-1973.6721849254573},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3340.8315069862092},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":45222.090636411864},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46270.6875759592},{"$f":"IF($D117=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP117:$BY117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ117:$DI117)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":47293.924061742742}]
[null,10388,"Umatilla Elec Coop",{"$f":"+Staging!D119","v":0},null,{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3385115.9278289457},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2231565.1752431858},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2940148.3905635471},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2410661.764703685},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2391361.2423887234},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1776003.2531005049},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1134437.5997900362},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":233709.75056240891},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":755742.94564795075},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4915042.025160104},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4817798.3776168153},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4290753.0144058522},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3395886.1198320985},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2247216.597492137},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2933497.5190778393},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2418259.7457928848},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2388191.8149997066},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1587977.9577747763},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1121570.1257724538},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":249191.93030610349},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":752509.07938085101},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4934746.2397649381},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4798902.7504256768},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4296375.7387556266},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3310562.9302410875},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2153280.5267648646},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2925498.3004426286},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2420163.2033200022},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2436456.2492410382},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1569130.8267572732},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1383254.1395319339},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33371.937725095515},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":748294.80304379924},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4792715.0528718345},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4977376.4585745744},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4307547.5249519534},null,{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3059185.2196461405},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1956103.4124729403},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2638868.2869911697},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2133780.3989988151},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2135904.8277786733},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1487563.1864607802},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":836236.48140686762},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-122571.23172259223},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":331472.79268816172},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4441699.7340876283},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4370087.1841734955},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3955490.6814380297},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3069956.9373253658},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1971754.3261632004},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2632220.4627891369},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2141377.99358341},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2132737.8129920857},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1299538.0213260762},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":823368.24251701485},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-107092.10333104181},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":328240.33004304837},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4461402.4189479202},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4351190.0353747541},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3961116.2008263683},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2984401.9426146643},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1877592.129899696},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2623987.4047994739},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2143045.8338348912},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":2172420.9173929002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1280457.8768534337},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1084827.4611297974},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-323143.90103173931},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":323801.0022457192},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4319138.4098177459},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4529430.9253550507},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP119:$BY119)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ119:$DI119)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":3972061.6661999254}]
[null,10434,"Vera Irrigation District",{"$f":"+Staging!D125","v":0},null,{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":727661.77531191718},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":660655.17077623913},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1054694.3315004907},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":920028.51230449846},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":823828.20451631548},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":481964.81297439034},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":281037.01621027413},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33864.781453873962},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125318.17364617171},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":858464.65274872095},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":871189.96524639009},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":821496.48681229632},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":730449.92632678151},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":663833.52513082675},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1060796.7310915622},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":925280.13193755446},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":828197.44085310912},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":484427.82674518524},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":279207.46401008975},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33575.190427140842},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":124485.76723397891},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":853651.18617198791},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":866082.77521559806},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":815691.4036040362},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":726054.29595501442},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":660550.23471169407},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1056509.7225997527},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":921473.13706574508},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":847401.78955796151},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":486936.93511999346},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":280249.8743452917},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":33834.356140113385},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":125023.87235266014},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":858161.11337829474},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":870224.49832820008},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":818949.35371335142},null,{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":656940.52970742784},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":577323.89102678793},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":947343.90209026984},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":814690.25841530412},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":737304.00615706085},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":397130.52666504018},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":209532.94824742744},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-32608.566982009717},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55717.828012207741},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":774885.83510792442},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":791490.15257384453},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":757011.31806417694},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":659459.06731530104},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":580098.93392883439},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":952824.489004459},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":819339.41501254146},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":741211.95941904327},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":399187.42580779089},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":208160.13464159414},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-32426.199269896511},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55342.156125896516},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":770544.32727003761},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":786854.89280261216},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":751662.93683404231},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":655499.08459186438},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":577238.04828972649},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":948973.10781863262},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":815968.04744671495},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":758398.74188074796},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":401250.74383974134},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":208880.83074906026},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-32428.851776304142},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55576.684253986918},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":774629.51439481205},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":790608.79719462653},{"$f":"IF($D125=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP125:$BY125)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ125:$DI125)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":754666.00953298807}]
[null,10436,"Vigilante Elec Coop",{"$f":"+Staging!D126","v":0},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":396987.04659979686},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":341560.26879069209},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":629225.59290964459},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":544053.20050556585},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":449132.2667349549},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":264840.88755491318},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":154095.58909107628},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30542.347138935595},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":138961.74341470213},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":920377.58914632292},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":803108.03714473592},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":646148.16297824541},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":397198.0849353415},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":341662.92165485414},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":629360.83497281629},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":544125.81064202578},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":449196.87143701495},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":265443.10867451172},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":154089.1143264944},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30501.459511915371},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":138938.56251529971},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":920237.19468990038},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":802962.10976448329},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":645923.78805168252},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":398497.85584617546},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":342677.49861545913},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":630340.49867060489},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":544974.66953481664},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":458180.29518969153},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":265982.71836608811},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":153851.85479696834},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":31002.507641595155},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":139068.39707601155},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":921333.68269532034},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":803349.34429184604},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":646774.75018037646},null,{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":358350.15445257805},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":298553.9420847299},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":565245.32936658966},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":481778.26037497848},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":402129.79161769152},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":218563.31606384099},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":115282.19859889851},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-24808.859347597449},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":62286.630342485398},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":830417.50724566635},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":729340.37851805962},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":595366.83640704246},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":358541.61531276559},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":298641.18765479862},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":565366.62064775825},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":481839.47879676672},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":402186.68250153103},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":219158.56789514219},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":115273.50651842516},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-24844.433553417253},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":62273.417193420682},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":830292.39396078186},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":729211.75027022988},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":595160.57837527711},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":359736.29358728405},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":299557.33613217098},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":566246.49292502319},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":482590.96700840176},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":410235.48522938089},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":219605.05845621688},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":114950.33718639676},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-24424.840252109261},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":62329.071349272468},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":831316.97990427609},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":729528.99084787443},{"$f":"IF($D126=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP126:$BY126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ126:$DI126)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":595945.09425967897}]
[null,10482,"Umpqua Indian Utility Cooperative",{"$f":"+Staging!D132","v":0},null,{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80092.139930874779},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":63135.530148776277},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":83990.093498539529},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75320.120597892324},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":72516.544111186915},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":47975.189562013882},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":31122.600048292385},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4530.1418146404731},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14052.569674283346},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":83682.918427054217},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":86691.589121117315},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":95115.131834659143},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80092.139930874779},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":63135.530148776277},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":83990.093498539529},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75331.825157892308},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":72516.544111186915},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":47722.74948000547},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":31122.600048292385},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4530.1418146404731},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14052.569674283346},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":83682.918427054217},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":86691.589121117315},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":95115.131834659143},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80013.609890874781},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":63037.816290784693},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":83990.093498539529},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75331.825157892308},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75246.083093823836},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":47722.74948000547},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":31340.174888292386},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":4346.9148426320662},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14052.569674283346},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":83547.938507054219},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":86848.491881117312},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":95115.131834659143},null,{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":72292.615331333785},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55204.329533039621},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75449.029300917202},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":66698.4111973338},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":64933.002353350807},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39643.895653130894},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23302.468650604285},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-3313.0496683186643},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6294.3766566527929},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75510.856278463689},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":78720.87146087861},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87640.702361029791},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":72292.615331333785},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55204.329533039621},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75449.029300917202},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":66710.115757333813},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":64933.002353350807},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39391.451502652955},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23302.468650604285},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-3313.0496683186643},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6294.3766566527929},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75510.856278463689},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":78720.87146087861},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87640.702361029791},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":72214.085291333773},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":55106.619743517556},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75449.029300917202},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":66710.115757333813},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":67374.428598063678},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":39391.451502652955},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23520.043490604279},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-3496.2807087965971},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":6294.3766566527929},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75375.876358463691},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":78877.774220878608},{"$f":"IF($D132=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP132:$BY132)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ132:$DI132)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":87640.702361029791}]
[null,10502,"Yakama Power",{"$f":"+Staging!D133","v":0},null,{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":448108.5532603286},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":289467.17912801856},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":432389.11354394909},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":365475.40141968633},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":365018.44391677959},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":206296.99995380314},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":174010.63639642723},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32662.445239122069},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":137312.29965385218},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":949891.75271743559},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1017811.5887069425},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":794897.08000392606},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":449102.55725651514},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":290120.11571400851},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":433378.99453587126},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":366313.78547935246},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":365850.64773849596},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":206762.28845511301},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":174394.85886725172},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32737.416879401204},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":137633.72410855076},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":952138.28064403613},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1020220.4523861634},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":796734.80527358875},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":450099.07435219712},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":290774.73193556129},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":434371.27616728912},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":367154.26614052267},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":379220.74124180095},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":207228.68452001936},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":174779.99591359706},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32812.584348923709},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":137955.97223830773},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":954390.35100351868},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1022635.4878262158},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":798576.93567253696},null,{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":404518.43372520071},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":252989.68007160956},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":388403.92527553893},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":323634.85397158621},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":326747.87676564476},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":170100.07476128725},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":129917.27972874034},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-28760.996767515942},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":61369.441932259389},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":857126.39598337351},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":924413.98367166508},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":732451.0037712144},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":405415.74240617256},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":253560.34406685305},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":389293.11164670286},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":324377.2587666742},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":327492.83632685442},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":170483.72942156618},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":130204.14779228705},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-28827.196951305174},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":61513.119021854538},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":859153.51134845917},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":926601.79926462169},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":734144.35533129214},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":406315.32007846842},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":254132.47613724403},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":390184.45454919082},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":325121.52012356417},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":339461.13865511806},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":170868.29635890436},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":130491.69852859159},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-28893.567468108358},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":61657.164117921224},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":861185.62803997984},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":928795.22110114584},{"$f":"IF($D133=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP133:$BY133)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ133:$DI133)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":735841.76620074548}]
[null,13927,"Kalispel Tribe Utility",{"$f":"+Staging!D134","v":0},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":134059.94506065766},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":105550.87809142933},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":140968.25230731766},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":121755.09557391667},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":123122.13728979367},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":74406.126506886736},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49126.756707729306},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7218.6472701880448},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23704.810680125913},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":145519.764137866},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":154559.48382784193},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":160204.84654802084},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":135522.53479828854},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":106687.50419198407},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":142512.27769096012},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":123075.52472359821},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":124494.67361720504},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":75217.456114316752},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":49661.645238157747},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7298.7643670622829},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":23969.366246425732},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147154.93602964029},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":156324.17008486614},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":161994.84748529206},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":137003.42085623712},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":107838.36125883969},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":144075.51283056714},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":124412.41062338724},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":126846.3959448479},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":76038.902930098047},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":50203.22514911402},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7379.8883922457671},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":24237.232310950727},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":148810.59253327816},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":158111.04501567833},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":163807.31366091454},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":121001.95614705028},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":92267.752279684515},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":126635.91702655796},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":107818.90310239398},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":110244.71925914046},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":61413.094777724909},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":36798.081641278855},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5739.8797689272687},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10617.528785934315},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":131297.06190541235},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":140364.83776123673},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":147614.02371615864},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":122322.09249271223},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":93261.404224171041},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":128022.9767874337},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":108988.19267766945},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":111473.72811862815},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":62082.841645664463},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":37198.645581850476},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5802.5822262792735},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10736.083254838879},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":132772.42838269105},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":141967.41991848341},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":149263.3329087655},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":123658.74316903963},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":94267.49700836718},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":129427.29343890175},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":110172.05530166207},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":113579.44229946728},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":62760.94000618119},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":37604.220625035872},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-5866.0638134437668},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":10856.121479151634},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":134266.27778482676},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":143590.15244628573},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP134:$BY134)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ134:$DI134)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":150933.34162394953}]
[null,10597,"Hermiston, City of",{"$f":"+Staging!D135","v":0},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":357369.16012312676},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":301980.82923008554},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":447341.35370010667},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":384619.80052977439},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":370876.8189668702},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":203398.09109325631},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":118363.87994686578},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16661.998191720078},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":67670.594801635278},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":471884.77638065082},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":484148.15994274721},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":444986.31124417728},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":360497.59688247123},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":303180.78480763256},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":449137.96419027954},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":386154.72915269341},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":372353.03064492636},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":204210.65808560932},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":118846.17086979274},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16728.276080480944},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":67942.979218509718},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":473794.7954380305},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":486084.00190473208},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":446773.75405630597},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":361908.94301086327},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":304416.09429597377},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":450910.78786545456},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":387705.15385994688},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":386023.87294800807},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":205027.89811226405},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":119314.65322396671},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":16795.838656079795},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":68211.523789797968},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":475674.62824748864},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":488031.58269649744},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":448553.16227973782},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":322616.91591139091},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":263928.66159155389},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":401815.41568000871},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":340591.94215298002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":331978.15742190561},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":167585.13991762634},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88307.544630954217},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-15848.405394269979},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30024.708598398327},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":425900.33811889717},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":439849.77275331831},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":410064.23284056527},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":325441.12879349},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":264977.41249918239},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":403429.18508123211},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":341951.16578249744},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":333299.539423696},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":168254.63511064253},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88667.366484221944},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-15911.451946318984},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30145.562867792258},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":427624.22876395076},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":441608.4898260372},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":411711.39889192127},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":326715.22917090589},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":266057.06234347459},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":405021.58840682544},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":343324.11164363613},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":345536.54321728321},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":168927.98150711623},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":89016.88678946771},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-15975.711851818705},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":30264.713238100892},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":429320.87466454983},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":443377.87165258185},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP135:$BY135)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ135:$DI135)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":413351.16096735676}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+Staging!D136","v":0},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":508751.40230077424},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":379604.86590996227},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":477439.18362302287},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":426615.61611353926},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":417106.38510940014},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":281331.23345943599},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":190090.361157696},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":28377.420369984709},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":91019.353127911163},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":573963.11959708808},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":623071.23835599632},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":651190.93072528997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":508751.40230077424},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":379604.86590996227},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":477439.18362302287},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":426615.61611353926},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":417106.38510940014},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":281331.23345943593},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":190090.361157696},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":28377.420369984709},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":91019.353127911163},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":573963.11959708808},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":623071.23835599632},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":651190.93072528997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":508751.40230077424},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":379604.86590996227},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":477439.18362302287},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":426615.61611353926},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":432003.0483894489},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":281331.23345943593},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":190090.361157696},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":28377.420369984709},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":91019.353127911163},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":573963.11959708808},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":623071.23835599632},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":651190.93072528997},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":459185.95818964083},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":331849.88666924613},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":428898.81888814812},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":377784.17679492594},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":373476.13419087185},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":232228.74456408882},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":142373.96728196053},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-21554.255162433463},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":40893.103040431743},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":517790.27755292348},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":565745.15200857818},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":599991.99609963316},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":459185.95818964083},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":331849.88666924613},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":428898.81888814812},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":377784.17679492594},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":373476.13419087185},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":232228.74456408879},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":142373.96728196053},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-21554.255162433463},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":40893.103040431743},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":517790.27755292348},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":565745.15200857818},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":599991.99609963316},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":459185.95818964083},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":331849.88666924613},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":428898.81888814812},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":377784.17679492594},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":386814.57364262035},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":232228.74456408879},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":142373.96728196053},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-21554.255162433463},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":40893.103040431743},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":517790.27755292354},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":565745.15200857806},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":599991.99609963316}]
[null,11680,"Weiser, City of",{"$f":"+Staging!D137","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":170842.60990388127},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":155390.62831572717},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":227348.88191828824},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":199296.30705833592},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":191603.63124006148},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":107076.60801437739},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":62722.625562667163},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7976.325384988073},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32167.728898089979},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":233673.96574916039},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":231817.51082211611},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":205860.06243610723},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":171702.20321534068},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":156168.06319324017},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":228477.31048086938},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":200341.52154626042},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":192563.96885553811},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":107050.97340468338},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":63035.681589096101},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":8015.3952724117808},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32327.592278241696},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":234842.34632631409},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":232959.35958412715},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":206919.64810434848},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":172400.44595792569},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":156710.13042175272},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":229611.73252218944},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":201335.88566901904},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":199532.00929004539},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":107587.86104435884},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":63793.745342423688},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":7693.3082505128341},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":32488.567273115521},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":235646.3285038789},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":234557.89638810931},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":207948.06468964246},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":154247.70107667346},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":135804.9712663815},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":204200.82006223378},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":176476.37133798969},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":171470.32971328494},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88227.803686219515},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46669.128317576979},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-7690.8421993608508},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14265.348224852503},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":210944.43955861175},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":210597.33393545679},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":189711.4443735088},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":155023.79718805919},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":136484.41705537069},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":205214.35504541232},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":177405.40661014151},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":172329.7570791184},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88107.467311378394},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":46902.059905168979},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-7728.5117841287847},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14336.242313418659},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":211999.17150803766},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":211634.65964688599},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":190687.91120934227},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":155638.11960973989},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":136928.0110474859},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":206233.27323690092},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":178285.93088710465},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":178558.60135399114},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":88549.348050692322},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":47579.466250151789},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-8130.8819151761609},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":14407.629609339034},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":212688.73611713439},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":213124.78801188935},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":191635.65411241335}]
[null,12026,"Jefferson County PUD #1",{"$f":"+Staging!D138","v":0},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1316148.4028239644},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1183801.4433424878},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1813109.2970956042},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1651697.6869776056},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1550404.560544149},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":909470.34872392006},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":525278.73832033016},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":59661.212198331763},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":181792.37064893323},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1022355.6129867353},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1086900.9529390859},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1298462.084967121},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1318553.9485980901},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1184460.157470972},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1807215.0956346127},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1647231.5945382363},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1547232.7795076205},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":904888.94593960792},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":525286.12930906459},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":59762.934778673574},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":182155.40901627141},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1024736.6156623506},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1089718.4688045757},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1302084.1335025604},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1316859.7595732915},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1181629.2886912203},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1799966.4866178685},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1642921.731941456},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1584797.9109349425},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":905203.66667501349},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":529060.55204873136},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":57602.448645679426},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":182827.73895190915},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1026893.6864537091},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1095068.8085063868},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1305949.4402652676},null,{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1188199.8166959123},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1034655.1382795579},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1628519.6938612002},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1462583.3597711362},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1387676.1744602644},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":750067.40350769588},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":391985.83096581337},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-51338.109543772676},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":80978.083996472604},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":922761.69631623081},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":987251.07040178764},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1196532.9196790331},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1190372.1700022398},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1035229.8832655036},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1623225.0830965419},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1458654.7324984446},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1384836.1120180353},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":745529.40315628273},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":391987.77020538354},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-51453.989056006962},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":81137.552422628476},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":924912.16323464829},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":989811.85770327377},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1199871.1151641416},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1188731.7946238564},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1032547.2166251605},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1616713.6197307915},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1454838.0985991904},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1418405.6076612161},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":745783.82917331904},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":395640.08190070931},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":-53974.99854754156},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":81433.211244178689},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":926717.5921364408},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":994835.93869688897},{"$f":"IF($D138=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":1203433.825437414}]
[null,10298,"PNGC Aggregate",{"$f":"+Staging!D139","v":1},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(F$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(F$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(F$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(F$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(F$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(G$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(G$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(G$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(G$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(G$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(H$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(H$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(H$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(H$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(H$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(I$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(I$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(I$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(I$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(I$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(J$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(J$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(J$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(J$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(J$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(K$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(K$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(K$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(K$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(K$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(L$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(L$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(L$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(L$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(L$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(M$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(M$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(M$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(M$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(M$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(N$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(N$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(N$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(N$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(N$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(O$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(O$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(O$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(O$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(O$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(P$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(P$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(P$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(P$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(P$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Q$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Q$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(Q$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Q$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Q$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(R$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(R$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(R$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(R$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(R$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(S$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(S$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(S$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(S$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(S$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(T$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(T$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(T$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(T$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(T$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(U$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(U$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(U$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(U$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(U$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(V$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(V$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(V$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(V$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(V$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(W$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(W$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(W$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(W$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(W$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(X$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(X$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(X$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(X$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(X$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Y$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Y$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(Y$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Y$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Y$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(Z$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(Z$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(Z$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(Z$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(Z$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AA$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AA$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AB$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AB$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AC$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AC$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AD$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AD$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AE$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AE$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AF$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AF$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AG$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AG$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AH$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AH$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AI$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AI$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AJ$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AK$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AK$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AL$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AL$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AM$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AM$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AN$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AN$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AO$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AO$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},null,{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AQ$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AR$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AR$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AS$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AS$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AT$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AT$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AU$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AU$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AV$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AV$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AW$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AW$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AX$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AX$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AY$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AY$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(AZ$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(AZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(AZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(AZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BA$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BA$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BA$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BA$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BA$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BB$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BB$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BB$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BB$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BB$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BC$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BC$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BC$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BC$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BC$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BD$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BD$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BD$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BD$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BD$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BE$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BE$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BE$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BE$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BE$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BF$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BF$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BF$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BF$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BF$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BG$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BG$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BG$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BG$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BG$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BH$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BH$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BH$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BH$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BH$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BI$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BI$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BI$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BI$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BI$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BJ$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BJ$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BJ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BJ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BJ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BK$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BK$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BK$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BK$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BK$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BL$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BL$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BL$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BL$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BL$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BM$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BM$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BM$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BM$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BM$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BN$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BN$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BN$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BN$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BN$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BO$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BO$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BO$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BO$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BO$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BP$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BP$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BP$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BP$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BP$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BQ$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BQ$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BQ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BQ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BQ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BR$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BR$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BR$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BR$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BR$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BS$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BS$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BS$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BS$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BS$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BT$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BT$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BT$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BT$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BT$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BU$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BU$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BU$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BU$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BU$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BV$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BV$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BV$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BV$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BV$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BW$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BW$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BW$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BW$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BW$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BX$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BX$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BX$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BX$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BX$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BY$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BY$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BY$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BY$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BY$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0},{"$f":"IF($D139=1,0,_xlfn.XLOOKUP(BZ$4,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_HLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE)+_xlfn.XLOOKUP(BZ$4,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BZ$4,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE)*VLOOKUP(BZ$2&\"_lLH\",'Energy Rates Marginal Demand'!$C:$AN,MATCH(BZ$4,'Energy Rates Marginal Demand'!$C$3:$AN$3,0),FALSE))","v":0}]

{"sheet":"Customer Tier 1 Energy","index":18,"n_rows":141,"n_cols":127,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Total Customer Tier 1 Energy",null,null,{"$f":"+Staging!F4","v":"2025-10-01"},{"$f":"+EOMONTH(E1,0)+1","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01",{"$f":"+EOMONTH(AB1,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(AC1,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(AD1,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(AE1,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(AF1,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(AG1,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(AH1,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(AI1,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(AJ1,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(AK1,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(AL1,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(AM1,0)+1","v":"2028-09-01"},null,{"$f":"+E1","v":"2025-10-01"},{"$f":"+F1","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01",{"$f":"+AC1","v":"2027-10-01"},{"$f":"+AD1","v":"2027-11-01"},{"$f":"+AE1","v":"2027-12-01"},{"$f":"+AF1","v":"2028-01-01"},{"$f":"+AG1","v":"2028-02-01"},{"$f":"+AH1","v":"2028-03-01"},{"$f":"+AI1","v":"2028-04-01"},{"$f":"+AJ1","v":"2028-05-01"},{"$f":"+AK1","v":"2028-06-01"},{"$f":"+AL1","v":"2028-07-01"},{"$f":"+AM1","v":"2028-08-01"},{"$f":"+AN1","v":"2028-09-01"}]
[null,"BESID","Customer","JOE",{"$f":"+\"HLH\"&E1","v":"HLH45931"},"HLH45962","HLH45992","HLH46023","HLH46054","HLH46082","HLH46113","HLH46143","HLH46174","HLH46204","HLH46235","HLH46266","HLH46296","HLH46327","HLH46357","HLH46388","HLH46419","HLH46447","HLH46478","HLH46508","HLH46539","HLH46569","HLH46600","HLH46631",{"$f":"+\"HLH\"&AC1","v":"HLH46661"},"HLH46692","HLH46722","HLH46753","HLH46784","HLH46813","HLH46844","HLH46874","HLH46905","HLH46935","HLH46966","HLH46997",null,{"$f":"+\"LLH\"&AP1","v":"LLH45931"},"LLH45962","LLH45992","LLH46023","LLH46054","LLH46082","LLH46113","LLH46143","LLH46174","LLH46204","LLH46235","LLH46266","LLH46296","LLH46327","LLH46357","LLH46388","LLH46419","LLH46447","LLH46478","LLH46508","LLH46539","LLH46569","LLH46600","LLH46631",{"$f":"+\"LLH\"&BN1","v":"LLH46661"},"LLH46692","LLH46722","LLH46753","LLH46784","LLH46813","LLH46844","LLH46874","LLH46905","LLH46935","LLH46966","LLH46997",null,{"$f":"+Staging!F4","v":"2025-10-01"},{"$f":"+EOMONTH(CA2,0)+1","v":"2025-11-01"},"2025-12-01","2026-01-01","2026-02-01","2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01",{"$f":"+EOMONTH(CW2,0)+1","v":"2027-09-01"},{"$f":"+EOMONTH(CX2,0)+1","v":"2027-10-01"},{"$f":"+EOMONTH(CY2,0)+1","v":"2027-11-01"},{"$f":"+EOMONTH(CZ2,0)+1","v":"2027-12-01"},{"$f":"+EOMONTH(DA2,0)+1","v":"2028-01-01"},{"$f":"+EOMONTH(DB2,0)+1","v":"2028-02-01"},{"$f":"+EOMONTH(DC2,0)+1","v":"2028-03-01"},{"$f":"+EOMONTH(DD2,0)+1","v":"2028-04-01"},{"$f":"+EOMONTH(DE2,0)+1","v":"2028-05-01"},{"$f":"+EOMONTH(DF2,0)+1","v":"2028-06-01"},{"$f":"+EOMONTH(DG2,0)+1","v":"2028-07-01"},{"$f":"+EOMONTH(DH2,0)+1","v":"2028-08-01"},{"$f":"+EOMONTH(DI2,0)+1","v":"2028-09-01"}]
[null,10015,"Asotin County PUD #1",{"$f":"+Staging!D5","v":0},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":232.20500000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":169.41900000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":171.94499999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":191.46},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.70400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":195.078},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":240.92200000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":330.666},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":437.57},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":596.15700000000004},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":573.68700000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":342.67},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":232.20500000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":169.41900000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":171.94499999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":191.46},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.70400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":195.078},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":240.92200000000003},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":330.666},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":437.57},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":596.15700000000004},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":573.68700000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":342.67},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":232.20499999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":169.41900000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":171.94499999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":191.46},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":158.98400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":195.078},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":240.922},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":330.666},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":437.57},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":596.15700000000004},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":573.68700000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":342.67},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":191.15600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123.872},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133.024},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117.994},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117.33499999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115.38299999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.45599999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.65499999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":380.16199999999992},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":535.87300000000005},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":483.97199999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":371.25599999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":191.15600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123.872},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133.024},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117.994},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117.33499999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115.383},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.45599999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.65499999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":380.16199999999992},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":535.87300000000005},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":483.97199999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":371.25599999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":191.15600000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123.872},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133.024},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117.994},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":121.36499999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":115.383},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153.45599999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":311.65499999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":380.16199999999992},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":535.87300000000005},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":483.97199999999998},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":371.25599999999997},null,{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":423.36099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":293.291},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":304.96899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":309.45400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":271.03899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":310.46100000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":394.37800000000004},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":642.32099999999991},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":817.73199999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1132.0300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1057.6590000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":713.92599999999993},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":423.36099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":293.291},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":304.96899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":309.45400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":271.03899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":310.46100000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":394.37800000000004},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":642.32099999999991},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":817.73199999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1132.0300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1057.6590000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":713.92599999999993},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":423.36099999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":293.291},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":304.96899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":309.45400000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":280.34899999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":310.46100000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":394.37799999999999},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":642.32099999999991},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":817.73199999999997},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1132.0300000000002},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1057.6590000000001},{"$f":"IF($D3=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP5:$BY5)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ5:$DI5)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":713.92599999999993}]
[null,10024,"Benton County PUD #1",{"$f":"+Staging!D6","v":0},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72550.288},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":68131.536999999997},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":82297.467000000004},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":79075.327000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":73757.380999999994},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72232.116000000009},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74338.585000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":90481.358000000007},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":118830.38200000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":134072.44399999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":121671.65500000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77301.327000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72622.539999999994},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":68149.392999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":81979.407000000007},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":79010.97},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":73748.322},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72077.235000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74434.196000000011},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":90602.547999999995},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":118985.274},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":134252.64199999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":121826.91500000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77386.001999999993},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":73208.754000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":68244.758000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":81950.402000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78748.710999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":75605.687999999995},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":72074.280999999988},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74688.452999999994},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":90476.566000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":119127.363},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":134662.54699999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":121779.992},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77430.383000000002},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45072.746999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48913.61299999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60308.028999999995},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57383.372000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50848.425999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47658.616000000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46079.481},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63081.575999999994},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72570.755000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":90024.114999999991},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72509.2},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51037.731999999996},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45081.383999999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48874.838000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60054.336000000003},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56970.164000000004},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50822.42},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47836.159},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46100.457999999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63111.632000000005},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72623.098999999987},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":90103.664000000004},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72533.625},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51046.84},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45121.718000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49275.843000000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60029.146999999997},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56769.697999999997},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52144.163},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47830.196000000004},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45925.45},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63376.592999999993},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72702.133999999991},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":90029.081000000006},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72812.12},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51067.176999999996},null,{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117623.035},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117045.15},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":142605.49599999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":136458.69900000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":124605.807},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":119890.73200000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":120418.06600000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153562.93400000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":191401.13700000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":224096.55899999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194180.85500000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":128339.05900000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117703.924},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117024.231},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":142033.74300000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135981.13400000002},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":124570.742},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":119913.394},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":120534.65400000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153714.18},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":191608.37299999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":224356.30599999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194360.54},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":128432.84199999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":118330.47200000001},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117520.601},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":141979.549},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135518.40899999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":127749.851},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":119904.47699999998},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":120613.90299999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153853.15899999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":191829.49699999997},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":224691.628},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":194592.11199999999},{"$f":"IF($D4=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP6:$BY6)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ6:$DI6)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":128497.56}]
[null,10025,"Benton REA",{"$f":"+Staging!D7","v":0},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24795.847000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19920.05},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27997.587000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26524.904999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19333.523999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19414.536},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22249.751000000004},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25443.940000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31585.509000000005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35170.794000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32897.384000000005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25854.327000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24874.120999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19938.753999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27888.31},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25245.552},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19281.933999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20243.718999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22273.309999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25503.013999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31687.797999999995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35289.126000000004},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32971.712},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25855.653000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23895.534},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20858.166999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27700.560999999991},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25230.823},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19962.681},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20277.888999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21365.654999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26686.260999999995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31768.420999999995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33967.608999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34472.03},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25948.221999999998},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15683.587000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16641.993999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19892.057000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19243.274000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13599.797000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14447.061999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14551.536},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18985.762000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19180.918999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23087.298999999995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21527.573},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17600.042000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15714.048000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16649.421999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19795.199000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20267.828999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13553.77},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13560.534000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14550.707999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19006.553},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19216.508999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23136.222000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21546.543000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17575.158000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16752.319000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15665.382000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19646.909},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20247.366000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13802.177000000001},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13576.352999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15537.841},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17918.631999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19247.274999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24670.583999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20249.609},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17622.341},null,{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40479.434000000008},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36562.043999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47889.644},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45768.179000000004},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32933.320999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33861.597999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36801.287000000004},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44429.702000000005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50766.428},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58258.092999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54424.957000000009},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43454.369000000006},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40588.169000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36588.175999999992},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47683.509000000005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45513.380999999994},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32835.703999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33804.252999999997},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36824.017999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44509.566999999995},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":50904.306999999993},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58425.348000000005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54518.255000000005},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43430.811000000002},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40647.853000000003},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36523.548999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47347.469999999987},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45478.188999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33764.858},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33854.241999999998},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36903.495999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44604.892999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51015.695999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58638.192999999999},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54721.638999999996},{"$f":"IF($D5=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP7:$BY7)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ7:$DI7)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43570.562999999995}]
[null,10027,"Big Bend Elec Coop",{"$f":"+Staging!D8","v":0},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22223.352999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14411.624000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16060.827999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15852.465},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12211.534000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13266.062999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22365.398999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36050.631000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46549.665999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47659.373},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39730.048999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26840.537999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22149.02},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14248.092000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15891.584999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15876.798000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12007.617000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12848.691000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22311.542000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36264.648999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46937.674999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48067.538},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39993.678999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26886.024000000005},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22339.57},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13903.23},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15763.272999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15762.406999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12000.668999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12645.227999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22521.040000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36325.980000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47404.565999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48771.57},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40109.445},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26985.387999999999},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15406.130999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10490.723},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12157.579},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12033.707},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8751.9120000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8820.7900000000009},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15104.915999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27122.215999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32346.600999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36191.997000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26739.775000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20763.855},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15331.311000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10298.388000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12005.683999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11682.162999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8583.0879999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8806.0910000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15033.7},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27225.857},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32590.590999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36479.39},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26854.054},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20778.5},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15078.607999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10357.532999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11888.203},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11544.275},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8614.4900000000016},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8645.0229999999992},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14784.632999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27600.798999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32892.479000000007},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36615.131999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27238.896999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20837.308999999994},null,{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37629.483999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24902.347000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28218.406999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27886.171999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20963.446000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22086.852999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37470.314999999995},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63172.846999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":78896.266999999993},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83851.37},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66469.823999999993},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47604.392999999996},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37480.331000000006},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24546.480000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27897.268999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27558.961000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20590.705000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21654.782000000003},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37345.241999999998},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63490.505999999994},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79528.265999999989},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84546.928},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66847.732999999993},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47664.524000000005},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37418.178},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24260.762999999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27651.475999999995},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27306.682000000001},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20615.159},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21290.250999999997},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37305.672999999995},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63926.779000000002},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80297.045000000013},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85386.70199999999},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67348.342000000004},{"$f":"IF($D6=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP8:$BY8)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ8:$DI8)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47822.696999999993}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+Staging!D9","v":0},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8005.1649999999981},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7191.6900000000005},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9225.4359999999997},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10640.530999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8981.4220000000005},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9493.2160000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8704.5759999999991},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7629.0869999999995},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8068.2340000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8029.5579999999991},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8215.1820000000007},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7522.7599999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8302.7309999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7507.7080000000005},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9518.530999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10408.648000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8971.9779999999992},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9684.2839999999997},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8685.1659999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7652.6630000000014},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8060.7330000000011},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8025.5669999999991},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8227.8289999999997},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7529.8469999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8538.6350000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8041.5099999999993},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9898.14},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10305.974},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9165.2810000000009},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9573.3559999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8413.8170000000009},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7684.2520000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7953.9370000000008},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7780.2920000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8264.780999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7427.1850000000004},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3839.605},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4236.0540000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5243.244999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5831.5779999999986},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4809.7469999999994},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5206.0709999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4436.0079999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4145.3290000000006},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3898.5629999999996},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3998.2890000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4123.9069999999992},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3738.2920000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3895.2459999999992},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4264.3090000000011},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5305.5540000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5943.7290000000012},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4711.2690000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4895.6620000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4339.75},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4002.248000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3790.4749999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3882.8779999999997},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3991.7719999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3615.1320000000005},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4236.0860000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4287.4830000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5500.7820000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5855.13},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4745.0929999999998},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4815.5760000000009},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4425.9980000000005},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3779.3860000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3712.1700000000005},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3936.8830000000003},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3763.5490000000004},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3532.692},null,{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11844.769999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11427.744000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14468.680999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16472.108999999997},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13791.169},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14699.287},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13140.583999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11774.416000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11966.797},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12027.847},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12339.089},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11261.052},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12197.976999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11772.017000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14824.084999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16352.377000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13683.246999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14579.946},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13024.915999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11654.911000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11851.208000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11908.445},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12219.600999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11144.978999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12774.721000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12328.992999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15398.921999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16161.103999999999},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13910.374},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14388.932000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12839.815000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11463.638000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11666.107000000002},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11717.175000000001},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12028.33},{"$f":"IF($D7=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP9:$BY9)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ9:$DI9)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10959.877}]
[null,10044,"Canby, City of",{"$f":"+Staging!D10","v":0},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9195.9259999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8947.74},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11303.771000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11097.688},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9307.4709999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9614.7659999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8924.4539999999997},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8076.4090000000015},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8886.84},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9833.9699999999993},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9979.9590000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8277.2090000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9201.9009999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8952.7939999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11309.078},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10716.24},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9312.3689999999988},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9955.82},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8929.9889999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8082.8809999999994},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8892.530999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9840.3670000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9985.9920000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8283.2489999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8904.969000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9296.2739999999994},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11316.878000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10723.938},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9646.3009999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9963.6920000000009},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8628.741},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8375.5},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8900.7170000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9514.1839999999993},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10337.188},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8291.6880000000001},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4791.5590000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5968.99},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6759.0890000000009},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6624.0689999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5231.0649999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5748.098},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4779.8500000000004},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4913.259},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4715.1870000000008},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5510.3610000000008},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5712.5380000000005},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4732.6660000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4785.8389999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5964.0749999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6754.0360000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7005.7659999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5226.393},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5407.4059999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4774.5549999999994},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4907.04},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4709.74},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5504.2219999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5706.762999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4726.8759999999993},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5087.4870000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5625.0599999999995},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6750.9489999999996},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7002.78},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5327.8250000000007},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5404.3530000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5080.362000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4619.1399999999994},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4706.116},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5835.1239999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5360.2930000000006},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4723.0049999999992},null,{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13987.485000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14916.73},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18062.86},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17721.756999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14538.536},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15362.864},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13704.304},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12989.668000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13602.027000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15344.331},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15692.497000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13009.875},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13987.74},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14916.868999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18063.114000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17722.006000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14538.761999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15363.225999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13704.543999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12989.920999999998},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13602.270999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15344.589},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15692.754999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13010.125},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13992.456000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14921.333999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18067.827000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17726.718000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14974.126},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15368.045000000002},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13709.103000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12994.64},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13606.833000000001},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15349.307999999999},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15697.481},{"$f":"IF($D8=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP10:$BY10)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ10:$DI10)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13014.692999999999}]
[null,10046,"Central Electric Coop",{"$f":"+Staging!D11","v":0},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32741.786},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32787.629000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":53888.634999999995},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50231.040999999997},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37636.079000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39067.688999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36051.975000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28555.456000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30705.962999999996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34429.717000000004},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33603.971000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26696.100999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32796.091},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32819.831000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":53931.205999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48069.841},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37663.229000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40829.399999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36084.752999999997},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28590.516000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30750.413000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34483.358000000007},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33653.002999999997},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26734.321},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31478.457000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34407.913},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":53960.308999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48086.347000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39281.105000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40844.493000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34526.312000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29907.332000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":30781.563000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33084.359000000004},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35102.239000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26759.956000000006},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18773.231},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25257.347000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35986.382000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34717.404999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24801.274000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27609.522999999997},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22316.258999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20477.063999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17463.964},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20369.559999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20181.735000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16798.568000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18732.434000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25234.506999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35952.536},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36884.913},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24777.565000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25850.683000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22282.557999999997},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20438.688000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17414.036},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20307.915000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20122.346000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16748.087},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20041.005000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23634.039000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35909.828999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36852.514000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25372.611000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25816.492000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23818.934000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19096.841},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17356.514999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21677.434000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18641.397000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16689.61},null,{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51515.017},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58044.976000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":89875.016999999993},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84948.445999999996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62437.353000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66677.212},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58368.234000000004},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49032.520000000004},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48169.926999999996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54799.277000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53785.706000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43494.669000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51528.525000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58054.338000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":89883.741999999998},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84954.754000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62440.794000000009},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66680.082999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58367.310999999994},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49029.204000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48164.449000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54791.273000000008},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53775.349000000002},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43482.407999999996},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51519.462},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58041.952000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":89870.137999999992},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84938.861000000004},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64653.716},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66660.985000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58345.246000000006},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49004.173000000003},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48138.078000000001},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54761.793000000005},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":53743.635999999999},{"$f":"IF($D9=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP11:$BY11)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ11:$DI11)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43449.566000000006}]
[null,10047,"Central Lincoln PUD",{"$f":"+Staging!D12","v":0},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66956.335999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65361.245999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78849.398000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":77116.891000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67441.883000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":71492.297000000006},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65577.233999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57515.074000000008},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":55840.273000000008},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":56591.012000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57871.858999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":56041.722999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67023.976999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65426.612999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":78928.414000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74247.858999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":67509.366999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74303.593999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65642.929999999993},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57572.632999999994},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":55896.18},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":56647.663999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":57929.797000000006},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":56097.780999999995},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":64677.800999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":68249.641000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":79063.335999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74374.710999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":70433.914000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":74430.508000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":63226.719000000005},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":59964.844000000005},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":55991.633000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54572.699000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":60244.016000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":56193.503999999994},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43146.27},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52166.112999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55591.155999999995},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":54889.468999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45495.527000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51093.613000000005},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43862.991999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45088.370999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37019.078000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40545.141000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41212.976999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40547.023000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43189.851999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52218.28899999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55646.866999999991},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57890.73},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45541.050999999992},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48405.074000000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43906.921999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45133.48},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37056.137000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40585.733999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41254.241999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40587.586000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45725.926000000007},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49595.964999999997},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55741.987999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57989.637000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46853.875000000007},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48487.766000000003},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46510.305},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42916.59},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37119.421999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":42826.758000000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39109.425999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40656.843999999997},null,{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110102.606},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117527.359},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134440.554},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":132006.35999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112937.41},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122585.91},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":109440.226},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102603.44500000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":92859.35100000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97136.153000000006},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99084.835999999996},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":96588.745999999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110213.829},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117644.90199999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134575.28099999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":132138.58900000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":113050.41799999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122708.66800000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":109549.85199999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102706.113},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":92952.31700000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97233.397999999986},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99184.039000000004},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":96685.366999999998},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110403.72700000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117845.606},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134805.32399999999},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":132364.348},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117287.78900000002},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":122918.274},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":109737.024},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102881.43400000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93111.054999999993},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97399.456999999995},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99353.44200000001},{"$f":"IF($D10=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP12:$BY12)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ12:$DI12)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":96850.347999999998}]
[null,10055,"Albion, City of",{"$f":"+Staging!D13","v":0},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":190.852},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":191.869},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":290.92},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":276.18799999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":225.017},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":210.816},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":185.881},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":152.887},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":160.90700000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":180.33500000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":169.38800000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":152.39699999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":192.13200000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":192.97500000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":292.12099999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":266.63799999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":226.11500000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":220.16000000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":187.09},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":154.08099999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":162.19300000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":181.66200000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":170.71700000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":153.636},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":186.49100000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":202.11099999999996},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":293.322},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":267.77600000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":233.66199999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":221.39900000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":181.161},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":161.232},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":163.47900000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":176.672},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":177.97399999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":154.875},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":123.59700000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":162.345},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":219.84299999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":215.887},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.28200000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.83799999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":128.042},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":117.172},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":94.488},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":106.309},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99.308999999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":98.596000000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":124.426},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":163.28100000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":220.751},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":227.54599999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":166.089},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":154.60300000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":128.875},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":118.087},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":95.243000000000009},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107.09099999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":100.08799999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":99.397999999999996},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":132.17699999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":156.18600000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":221.65899999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":228.51700000000002},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":169.31399999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":155.47399999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":136.845},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":113.045},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":95.998000000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114.191},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":94.94},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":100.19999999999999},null,{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":314.44900000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":354.214},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.76300000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":492.07499999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":390.29899999999998},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":372.654},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.923},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":270.05899999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":255.39500000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":286.64400000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":268.697},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":250.99299999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":316.55799999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":356.25600000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":512.87199999999996},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":494.18399999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":392.20400000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":374.76300000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":315.96500000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":272.16800000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":257.43600000000004},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":288.75299999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":270.80500000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":253.03399999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":318.66800000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":358.29699999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":514.98099999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":496.29300000000001},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":402.976},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":376.87300000000005},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":318.00599999999997},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":274.27699999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":259.47700000000003},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":290.863},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":272.91399999999999},{"$f":"IF($D11=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP13:$BY13)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ13:$DI13)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":255.07499999999999}]
[null,10057,"Ashland, City of",{"$f":"+Staging!D14","v":0},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8144.6369999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8391.6479999999992},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11312.995000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10884.566999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8916.1530000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8811.9459999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7720.5600000000013},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6849.4459999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7901.5339999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9526.6949999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9204.2420000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7462.1679999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8144.6369999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8391.6479999999992},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11312.995000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10459.287},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8916.1530000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9160.5190000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7720.5600000000013},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6849.4459999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7901.5339999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9526.6949999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9204.2420000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7462.1679999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7842.5829999999987},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8746.3449999999993},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11312.995000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10459.287},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9285.2219999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9160.5190000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7418.2749999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7124.37},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7901.5339999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9171.3649999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9552.1229999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7462.1679999999997},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4418.8190000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5885.0700000000006},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6966.6009999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6790.3329999999996},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5346.69},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5652.924},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4414.49},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4582.8900000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4233.21},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5270.4290000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5232.9269999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4428.3370000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4418.8190000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5885.0700000000006},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6966.6009999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7215.6130000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5346.69},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5304.3519999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4414.49},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4582.8900000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4233.21},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5270.4290000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5232.9269999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4428.3370000000004},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4720.8739999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5530.3739999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6966.6009999999997},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7215.6130000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5481.7240000000002},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5304.3519999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4716.7740000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4306.9660000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4233.21},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5626.759},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4886.0460000000003},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4428.3370000000004},null,{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12563.456},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14276.718000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18279.596000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17674.899999999998},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14262.843000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14464.869999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12135.050000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11432.335999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12134.743999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14797.124},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14437.169},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11890.505000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12563.456},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14276.718000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18279.596000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17674.900000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14262.843000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14464.870999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12135.050000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11432.335999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12134.743999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14797.124},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14437.169},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11890.505000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12563.456999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14276.718999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18279.596000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17674.900000000001},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14766.946},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14464.870999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12135.048999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11431.335999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12134.743999999999},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14798.124},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14438.169},{"$f":"IF($D12=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP14:$BY14)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ14:$DI14)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11890.505000000001}]
[null,10059,"Bandon, City of",{"$f":"+Staging!D15","v":0},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3357.6480000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3394.973},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4563.6369999999997},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4806.9390000000003},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4120.72},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3745.0019999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3644.2719999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2888.9769999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2893.6039999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2779.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2745.2869999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2735.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3357.6480000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3394.973},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4563.6369999999997},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4605.7520000000004},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4120.72},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3905.0520000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3644.2719999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2888.9769999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2893.6039999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2779.942},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2745.2869999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2735.723},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3225.587},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3550.6610000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4564.5540000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4606.625},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4251.3789999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3905.982},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3489.9180000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3015.7860000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2894.5210000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2666.84},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2858.6579999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2736.6210000000001},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1834.806},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2462.9059999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2838.201},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3048.482},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2539.201},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2495.8330000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2220.5160000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2026.711},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1648.287},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.9639999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1643.508},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1651.318},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1834.806},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2462.9059999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2838.201},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3249.6689999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2539.201},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2335.7820000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2220.5160000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2026.711},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1648.287},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1670.9639999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1643.508},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1651.318},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1968.354},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2308.6610000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2838.7710000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3250.2840000000006},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2576.5529999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2336.3389999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2376.3110000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1901.3899999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1648.809},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1785.5530000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1531.625},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1651.8610000000001},null,{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5192.4539999999997},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5857.8789999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7401.8379999999997},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7855.4210000000003},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6659.9210000000003},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6240.8349999999991},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5864.7880000000005},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4915.6880000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4541.8909999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.9059999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4388.7950000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4387.0410000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5192.4539999999997},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5857.8789999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7401.8379999999997},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7855.4210000000003},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6659.9210000000003},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6240.8340000000007},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5864.7880000000005},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4915.6880000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4541.8909999999996},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4450.9059999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4388.7950000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4387.0410000000002},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5193.9409999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5859.3220000000001},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7403.3250000000007},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7856.9090000000006},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6827.9319999999998},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6242.3209999999999},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5866.2290000000003},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4917.1759999999995},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4543.33},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4452.393},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4390.2829999999994},{"$f":"IF($D13=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP15:$BY15)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ15:$DI15)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4388.482}]
[null,10061,"Blaine, City of",{"$f":"+Staging!D16","v":0},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3769.4480000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4194.728000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4750.6760000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5124.5210000000006},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4328.0930000000008},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4288.9930000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3935.1750000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3458.7260000000006},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3499.4290000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3686.4530000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3655.3780000000011},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3464.5690000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3740.7799999999997},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4247.0810000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4760.2129999999997},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4984.5419999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4359.8040000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4464.125},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3972.3939999999993},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3495.9569999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3523.7449999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3689.8889999999992},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3689.550999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3462.3809999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3621.0170000000012},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4429.4880000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4774.4070000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5018.0879999999997},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4538.683},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4506.4359999999997},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3907.2380000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3615.9030000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3543.8050000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3598.1500000000005},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3803.7230000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3456.5590000000002},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2011.6410000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2815.3190000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2885.9390000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3234.4550000000008},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2582.2870000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2643.067},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2239.08},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2259.6179999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1910.067},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2219.7070000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2081.4640000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2022.4340000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1965.2},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2795.8409999999994},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2856.6489999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3395.0079999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2569.5250000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2500.2139999999995},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2230.982},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2249.1099999999997},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1888.6729999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2194.2139999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2041.6219999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1981.6419999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2021.2459999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2655.4090000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2831.1030000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3390.3720000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2611.8360000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2492.1720000000005},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2324.2339999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2151.902},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1865.4850000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2258.3510000000006},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1914.9630000000004},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1939.0900000000001},null,{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5781.0890000000009},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7010.0470000000014},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7636.6150000000007},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8358.9760000000024},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6910.380000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6932.06},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6174.2550000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5718.344000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5409.4960000000001},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5906.1600000000008},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5736.8420000000015},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5487.0030000000006},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5705.98},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7042.9219999999996},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7616.8619999999992},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8379.5499999999993},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6929.3289999999997},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6964.3389999999999},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6203.3759999999993},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5745.0669999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5412.4179999999997},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5884.1029999999992},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5731.1729999999989},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5444.0229999999992},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5642.2630000000008},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7084.8970000000008},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7605.51},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8408.4599999999991},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7150.5190000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6998.6080000000002},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6231.4719999999998},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5767.8050000000003},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5409.2900000000009},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5856.5010000000011},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5718.6860000000006},{"$f":"IF($D14=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP16:$BY16)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ16:$DI16)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5395.6490000000003}]
[null,10062,"Bonners Ferry, City of",{"$f":"+Staging!D17","v":0},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2750.9319999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3018.0940000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4073.3379999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4160.0370000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3439.3550000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3204.085},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2058.7689999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1106.3240000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1140.127},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1848.2340000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2786.1509999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2464.924},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2756.3109999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3024.846},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4077.7160000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4203.88},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3443.259},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3151.5619999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2063.5630000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1114.2520000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1146.8890000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1855.2860000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2795.0420000000004},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2471.7699999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2816.7690000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2975.7020000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4081.6769999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4209.4430000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3532.1639999999993},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3155.4860000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2146.4520000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1016.2690000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1153.2350000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1943.4340000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2751.0049999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2478.2160000000003},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1273.6600000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1558.8039999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2426.0039999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2528.2110000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1930.9969999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1559.7750000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":865.01300000000015},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-59.537000000000262},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16.093000000000075},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":551.51400000000012},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1044.2049999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.3319999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1268.2610000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1551.92},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2421.607},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2484.348},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1927.0749999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1612.3910000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":860.19999999999982},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":-67.485000000000127},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9.3110000000001492},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":544.44199999999978},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1035.2940000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1110.4660000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1207.0389999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1600.2110000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2416.8809999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2478.0199999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1979.4290000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1607.817},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":777.57100000000014},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29.73399999999992},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2.2259999999998854},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":455.53},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1078.567},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1103.2810000000002},null,{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4024.5920000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4576.8980000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6499.3419999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6688.2480000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5370.3520000000008},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4763.8600000000006},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2923.7820000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1046.7869999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1156.22},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2399.7480000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3830.3559999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3582.2559999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4024.5720000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4576.7659999999996},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6499.3230000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6688.2280000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5370.3339999999998},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4763.9529999999995},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2923.7629999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1046.7670000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1156.2000000000003},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2399.7280000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3830.3360000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3582.2359999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4023.808},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4575.9130000000005},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6498.5579999999991},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6687.4629999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5511.5929999999989},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4763.3029999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2924.0230000000001},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1046.0030000000002},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1155.461},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2398.9639999999999},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3829.5719999999997},{"$f":"IF($D15=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP17:$BY17)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ17:$DI17)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3581.4970000000003}]
[null,10064,"Burley, City of",{"$f":"+Staging!D18","v":0},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6291.51},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6004.35},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7979.735999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7876.1240000000007},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6894.24},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6701.3239999999996},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6210.1060000000007},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5637.1719999999996},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6236.36},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7018.4839999999995},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6922.3249999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5655.3689999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6291.735999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6005.3739999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7983.9539999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7658.5629999999992},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6896.8279999999995},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6868.9879999999994},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6210.2809999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5636.6389999999992},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6236.7030000000004},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7020.4340000000002},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6924.0060000000003},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5654.9599999999991},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6150.3680000000004},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6172.549},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7990.6579999999994},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7664.9849999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7106.1869999999981},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6872.8040000000001},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6067.2619999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5766.2070000000003},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6239.6},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6856.6719999999987},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7092.0199999999995},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5657.0010000000002},null,{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3241.3869999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3903.4969999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4941.1509999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5002.6769999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4058.1619999999994},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3985.683},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3267.2019999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3284.04},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2904.3639999999996},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3551.6419999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3433.2209999999995},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2908.1509999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3239.5479999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3902.5650000000005},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4942.3389999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5225.6359999999995},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4058.4179999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3818.5039999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3265.5189999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3281.4449999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2902.2490000000003},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3550.2239999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3431.6609999999996},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2905.6139999999996},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3383.768},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3739.8089999999993},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4945.4960000000001},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5229.0750000000007},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4134.1149999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3819.5290000000005},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3411.4399999999996},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3153.2970000000005},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2901.9900000000002},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3719.0830000000001},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3268.3339999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2905.0279999999993},null,{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9532.8970000000008},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9907.8469999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12920.886999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12878.800999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10952.401999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10687.007},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9477.3080000000009},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8921.2119999999995},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9140.7239999999983},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10570.126},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10355.545999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8563.52},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9531.2839999999997},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9907.9390000000003},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12926.293},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12884.198999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10955.245999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10687.491999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9475.7999999999993},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8918.0839999999989},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9138.9520000000011},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10570.657999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10355.666999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8560.5739999999987},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9534.1360000000004},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9912.3580000000002},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12936.153999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12894.060000000001},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11240.301999999998},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10692.333000000001},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9478.7019999999993},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8919.5040000000008},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9141.59},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10575.754999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10360.353999999999},{"$f":"IF($D16=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP18:$BY18)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ18:$DI18)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8562.0289999999986}]
[null,10065,"Cascade Locks, City of",{"$f":"+Staging!D19","v":0},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":911.44999999999993},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1194.7550000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1637.8820000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1449.8580000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1384.1109999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1399.0190000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1078.7180000000003},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":818.904},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":855.25200000000018},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":925.80700000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":782.83699999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":789.12699999999995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":957.56},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1238.3459999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1690.2389999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1447.9620000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1432.0350000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1503.6970000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1120.2169999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":834.78600000000006},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":784.02099999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":855.54599999999994},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":710.46199999999976},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":719.34500000000003},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":926.0319999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1288.3149999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1697.12},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1452.3219999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1496.2549999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1507.8959999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1080.8439999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":862.92699999999968},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":780.77999999999975},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":824.91099999999983},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":728.94699999999989},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":715.17899999999986},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":409.31400000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":798.69800000000032},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1000.6650000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":875.59900000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":825.07999999999993},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":914.64299999999992},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":603.70399999999995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":525.37699999999995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":458.04600000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":502.77700000000016},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":411.95300000000009},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":390.17399999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":424.49899999999991},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":815.74099999999987},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1025.0149999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":957.24999999999989},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":846.75},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":883.61399999999992},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":620.89699999999993},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":545.34800000000007},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":403.19599999999991},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":443.66699999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":351.64800000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":331.24599999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":449.06599999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":767.73199999999986},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1027.0940000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":957.98099999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":870.09199999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":884.46499999999992},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":658.48},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":510.84599999999989},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":398.53800000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":466.88200000000006},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":323.0329999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":325.37200000000007},null,{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1320.7639999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1993.4530000000004},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2638.5470000000005},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2325.4570000000003},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2209.1909999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2313.6620000000003},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1682.4220000000003},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1344.2809999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1313.2980000000002},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1428.5840000000003},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1194.79},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1179.3009999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1382.0589999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2054.0869999999995},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2715.2539999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2405.212},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2278.7849999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2387.3110000000001},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1741.1139999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1380.134},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1187.2169999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1299.213},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1062.1099999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1050.5909999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1375.0979999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2056.0469999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2724.2139999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2410.3029999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2366.3469999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2392.3609999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1739.3239999999996},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1373.7729999999997},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1179.3179999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1291.7929999999999},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1051.9799999999998},{"$f":"IF($D17=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP19:$BY19)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ19:$DI19)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1040.5509999999999}]
[null,10066,"Centralia, City of",{"$f":"+Staging!D20","v":0},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9885.3979999999992},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12696.435999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16448.384999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17066.441999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14461.580999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14111.299000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10867.11},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8639.2009999999991},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8478.6990000000005},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9530.2729999999992},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8184.3029999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7546.2549999999992},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9887.3779999999988},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12704.968000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16461.267},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16432.938999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14472.026000000002},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14657.514000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10869.321},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8635.7479999999996},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8475.0320000000011},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9529.7469999999994},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8182.0039999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7542.8759999999984},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9527.3850000000002},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13216.745000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16461.089},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16433.624},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15071.852999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14652.718000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10451.883},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8945.64},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8460.6190000000006},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9179.2479999999996},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8458.8230000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7529.15},null,{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4541.0059999999994},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8312.7379999999994},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9961.9660000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10468.127},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8432.3090000000011},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8696.39},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5701.6069999999991},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4947.3559999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3905.0459999999994},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4570.0079999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3749.8670000000002},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3516.8990000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4536.2539999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8313.49},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9965.0020000000004},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11119.41},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8434.4259999999995},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8158.2999999999993},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5697.9190000000008},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4938.5079999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3896.9270000000006},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4562.607},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3741.634},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3508.2049999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4873.7289999999994},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7790.1839999999993},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9958.7379999999994},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11113.876},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8642.5840000000007},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8149.9809999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6094.6020000000008},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4597.9070000000002},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3881.7179999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4886.1720000000005},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3435.6220000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3492.0699999999997},null,{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14426.403999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21009.173999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26410.350999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27534.569},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22893.89},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22807.688999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16568.717000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13586.556999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12383.744999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14100.280999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11934.17},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11063.153999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14423.631999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21018.457999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26426.269},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27552.348999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22906.452000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22815.814000000002},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16567.240000000002},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13574.255999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12371.959000000003},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14092.353999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11923.637999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11051.080999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14401.114},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21006.929},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26419.826999999997},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27547.5},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23714.436999999998},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22802.699000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16546.485000000001},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13543.546999999999},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12342.337},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14065.42},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11894.445},{"$f":"IF($D18=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP20:$BY20)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ20:$DI20)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11021.22}]
[null,10067,"Cheney, City of",{"$f":"+Staging!D21","v":0},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7261.8090000000011},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7239.5479999999998},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9102.3760000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9433.2450000000008},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7986.7759999999998},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7745.795000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7145.9120000000003},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6364.5010000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6595.5609999999997},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6992.3840000000009},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6945.3960000000006},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6196.7179999999998},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7324.5929999999989},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7294.5740000000005},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9161.0879999999997},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9128.0460000000003},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8041.1909999999998},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8104.1379999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7206.1200000000008},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6423.9040000000005},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6656.7920000000004},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7054.0410000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7006.9810000000007},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6256.0379999999996},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7121.0380000000005},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7651.6030000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9219.7999999999993},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9184.7970000000005},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8367.0319999999992},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8165.5550000000003},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6992.0889999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6731.2510000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6718.0209999999997},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6853.5680000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7329.2749999999996},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6315.357},null,{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4102.8180000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5274.2470000000003},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6135.95},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6278.1260000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5043.857},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5125.732},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4183.25},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4200.9530000000004},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3683.26},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4188.8599999999997},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4174.1769999999997},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3761.2020000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4138.2910000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5314.3339999999998},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6175.5280000000012},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6681.6149999999998},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5078.2209999999995},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4865.68},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4218.4970000000003},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4240.1620000000003},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3717.4540000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4225.7960000000003},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4211.1899999999996},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3797.2069999999994},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4440.1019999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5052.4179999999997},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6215.107},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6723.1559999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5206.0919999999996},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4902.5550000000003},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4527.982},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4031.4280000000003},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3751.6469999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4524.8609999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3987.4929999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3833.2130000000002},null,{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11364.627},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12513.795},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15238.326000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15711.371000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13030.633},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12871.527000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11329.162},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10565.454000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10278.821},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11181.244000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11119.573},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9957.92},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11462.883999999998},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12608.907999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15336.616000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15809.661},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13119.412},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12969.817999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11424.617000000002},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10664.066000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10374.246000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11279.837},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11218.171},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10053.244999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11561.14},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12704.021000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15434.906999999999},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15907.953000000001},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13573.124},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13068.11},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11520.071},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10762.679},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10469.668},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11378.429},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11316.768},{"$f":"IF($D19=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP21:$BY21)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ21:$DI21)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10148.57}]
[null,10068,"Chewelah, City of",{"$f":"+Staging!D22","v":0},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1078.991},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1182.864},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1477.403},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1481.6120000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1247.3620000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1230.6020000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1038.2139999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":896.67200000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":944.80600000000015},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1055.048},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1044.8489999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":871.697},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1078.991},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1182.864},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1477.403},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1481.6120000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1247.3620000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1230.6020000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1038.2139999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":896.67200000000003},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":944.80600000000015},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1055.048},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1044.8489999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":871.697},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1078.991},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1182.864},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1477.403},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1481.6120000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1278.9359999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1230.6020000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1038.2139999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":896.67199999999991},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":944.80600000000015},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1055.048},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1044.8489999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":871.697},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":631.01599999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":792.62099999999987},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1016.7039999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1006.7809999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":780.66899999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":775.48299999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":635.16300000000012},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":565.76900000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":543.08399999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":646.63900000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":580.44799999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":553.99699999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":631.01599999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":792.62099999999987},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1016.7039999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1006.7809999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":780.66899999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":775.48299999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":635.16300000000012},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":565.76900000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":543.08399999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":646.63900000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":580.44799999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":553.99699999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":631.01599999999996},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":792.62099999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1016.7039999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1006.7809999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":800.43},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":775.48299999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":635.16300000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":565.76900000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":543.08399999999995},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":646.63900000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":580.44799999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":553.99699999999996},null,{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.0070000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1975.4849999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2494.107},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2488.393},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2028.0309999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2006.085},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1673.377},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1462.441},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1487.89},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1701.6869999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1625.297},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1425.694},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.0070000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1975.4849999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2494.107},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2488.393},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2028.0309999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2006.085},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1673.377},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1462.441},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1487.89},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1701.6869999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1625.297},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1425.694},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1710.0070000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1975.4850000000001},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2494.107},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2488.393},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2079.366},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2006.085},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1673.377},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1462.4409999999998},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1487.89},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1701.6869999999999},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1625.297},{"$f":"IF($D20=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP22:$BY22)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ22:$DI22)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1425.694}]
[null,10070,"Declo, City of",{"$f":"+Staging!D23","v":0},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":180.68899999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":179.536},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":237.86},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":240.55500000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":201.352},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":188.61600000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":176.136},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":156.44499999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":160.16900000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":177.88},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":177.06800000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":161.16300000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":180.85300000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":179.7},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":238.08299999999997},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":231.934},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":201.53800000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":195.744},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":176.29599999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":156.58600000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":160.31200000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178.041},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":177.22800000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":161.30699999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":174.83500000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":186.88300000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":238.30500000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":232.15100000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":208.26900000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":195.92400000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":170.08099999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":162.49600000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":160.45599999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":171.95599999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":183.559},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":161.452},null,{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":103.923},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133.59299999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.02699999999996},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.035},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":131.703},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":131.44800000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107.874},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":109.17700000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97.578000000000003},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":109.717},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":106.997},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97.131},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104.018},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":133.715},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.18299999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":176.036},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":131.82400000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":124.613},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107.97199999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":109.27500000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97.665999999999997},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":109.81700000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107.09399999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97.218999999999994},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110.294},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":126.819},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":167.339},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":176.20099999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134.108},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":124.72799999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114.444},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":103.604},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97.753},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":116.163},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101.021},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":97.305999999999983},null,{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":284.61199999999997},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.12900000000002},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":404.88699999999994},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":407.59000000000003},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":333.05500000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":320.06400000000002},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":284.01},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":265.62200000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":257.74700000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":287.59699999999998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":284.065},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.29399999999998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":284.87099999999998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.41499999999996},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":405.26599999999996},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":407.97},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":333.36200000000002},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":320.35699999999997},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":284.26799999999997},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":265.86099999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":257.97800000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":287.858},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":284.322},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.52599999999995},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":285.12900000000002},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":313.702},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":405.64400000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":408.35199999999998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":342.37700000000001},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":320.65199999999999},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":284.52499999999998},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":266.10000000000002},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.209},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":288.11899999999997},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":284.58},{"$f":"IF($D21=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP23:$BY23)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ23:$DI23)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":258.75799999999998}]
[null,10071,"Drain, City of",{"$f":"+Staging!D24","v":0},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":821.76400000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":801.79300000000012},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1188.126},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1196.9570000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":941.01700000000005},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":976.86400000000003},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":866.70000000000016},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":701.85699999999997},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":710.476},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":709.44},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":710.26599999999996},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":648.28099999999995},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":825.40700000000004},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":805.11199999999985},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1188.126},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1155.76},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":941.01700000000005},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1011.0340000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":866.70000000000016},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":701.85699999999997},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":710.476},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":709.44},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":710.26599999999996},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":648.28099999999995},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":798.29200000000003},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":835.06599999999992},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1188.126},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1155.76},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":974.39099999999996},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1011.0340000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":836.67899999999997},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":726.33900000000006},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":710.476},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":686},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":733.9},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":648.28099999999995},null,{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":464.06299999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":575.13699999999994},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":750.096},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":765.298},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.91399999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":648.48699999999997},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":517.10599999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":464.28300000000007},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":384.56400000000008},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":407.03500000000003},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":415.43299999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":382.76299999999998},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":466.12},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":577.51800000000003},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":750.096},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":806.495},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":589.91399999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":614.31700000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":517.10599999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":464.28300000000007},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":384.56400000000008},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":407.03500000000003},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":415.43299999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":382.76299999999998},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":493.23599999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":547.56299999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":750.096},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":806.495},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":602.6099999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":614.31700000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":547.12699999999995},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":439.8},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":384.56400000000008},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":430.47500000000008},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":391.79899999999992},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":382.76299999999998},null,{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1285.827},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1376.93},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1938.222},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1962.2550000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1530.931},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1625.3510000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1383.806},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1166.1400000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1095.04},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1116.4750000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1125.6990000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1031.0439999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1291.527},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1382.6299999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1938.222},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1962.2550000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1530.931},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1625.3510000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1383.806},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1166.1400000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1095.04},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1116.4750000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1125.6990000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1031.0439999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1291.528},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1382.6289999999999},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1938.222},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1962.2550000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1577.0009999999997},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1625.3510000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1383.806},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1166.1390000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1095.04},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1116.4750000000001},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1125.6989999999998},{"$f":"IF($D22=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP24:$BY24)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ24:$DI24)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1031.0439999999999}]
[null,10072,"Ellensburg, City of",{"$f":"+Staging!D25","v":0},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10990.543000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10880.279999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13571.306},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14195.608},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11146.795},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11375.17},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10247.041000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9177.7540000000008},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9218.5959999999995},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9908.4130000000005},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10286.543},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9336.7139999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11118.609999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11192.234},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13807.442000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14491.604999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11387.146999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11451.328},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10283.345000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9159.9390000000003},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9112.5990000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9740.5519999999997},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10006.626},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8967.393},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11174.557999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11148.831},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13803.993000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14495.151999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11705.652},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11458.888999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10339.834000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9118.7189999999991},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9118.94},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9806.6219999999994},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9969.2609999999986},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8969.5220000000008},null,{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6355.0149999999994},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7087.1379999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9487.6039999999994},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9692.4009999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6699.2860000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7002.4340000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6165.9389999999994},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5644.5229999999992},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5245.652},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6084.2780000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5559.4070000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5930.85},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6391.6570000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7236.2939999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9608.1400000000012},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9815.18},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6809.875},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7062.5869999999995},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6163.0589999999993},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5532.9279999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5107.5549999999994},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5915.8989999999994},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5301.2630000000008},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5630.2539999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6341.6030000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7284.4919999999993},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9603.2690000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9812.7880000000005},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6997.2740000000003},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7064.5309999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6113.9739999999993},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5581.7310000000007},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5107.0410000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5871.7569999999996},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5351.3360000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5627.4939999999988},null,{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17345.558000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17967.417999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23058.91},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23888.008999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17846.080999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18377.603999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16412.98},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14822.277},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14464.248},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15992.691000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15845.95},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15267.564},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17510.267},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18428.527999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23415.582000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24306.784999999996},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18197.021999999997},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18513.915000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16446.404000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14692.867},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14220.153999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15656.450999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15307.889000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14597.647000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17516.161},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18433.323},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23407.262000000002},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24307.94},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18702.925999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18523.419999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16453.808000000001},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14700.45},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14225.981},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15678.378999999999},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15320.596999999998},{"$f":"IF($D23=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP25:$BY25)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ25:$DI25)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14597.016}]
[null,10074,"Forest Grove, City of",{"$f":"+Staging!D26","v":0},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12735.290999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12118.802},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14878.200999999997},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14727.946000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14257.695},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13991.895000000004},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12891.114000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10165.241999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10352.584000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11940.480000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12283.429},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10895.597000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12750.178},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12146.431},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14941.093000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14248.581999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14315.751},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14536.791000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12906.421},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10153.759},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10344.575000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11952.566000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12302.182000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10893.77},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12316.775000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12633.603999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14990.771000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14278.159999999996},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14960.412},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14568.895999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12446.182999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10499.948},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10330.307000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11543.808999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12733.080000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10884.509},null,{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6339.902},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7790.2869999999984},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8766.3209999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8759.3819999999996},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7969.402},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8350.7510000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6861.9660000000013},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5830.0530000000008},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4946.491},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6110.1510000000007},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6326.4359999999997},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5798.2439999999997},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6308.601999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7772.8539999999994},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8772.1329999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9297.3729999999996},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7972.8099999999995},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7832.4210000000003},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6835.5929999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5777.5540000000019},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4902.25},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6070.6830000000009},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6291.6279999999997},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5753.7070000000003},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6711.9109999999991},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7284.2969999999996},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8771.1419999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9294.8019999999997},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8165.030999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7817.9569999999985},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7273.268},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5368.1060000000007},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4862.6460000000006},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6444.0119999999988},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5833.9309999999996},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5713.5630000000001},null,{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19075.192999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19909.089},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23644.521999999997},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23487.328000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22227.097000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22342.646000000004},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19753.080000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15995.294999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15299.075000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18050.631000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18609.864999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16693.841},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19058.78},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19919.285},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23713.226000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23545.954999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22288.561000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22369.212},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19742.013999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15931.313000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15246.825000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18023.249000000003},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18593.810000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16647.476999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19028.686000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19917.900999999998},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23761.913},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23572.961999999996},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23125.442999999999},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22386.852999999996},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19719.451000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15868.054},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15192.953000000001},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17987.820999999996},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18567.011000000002},{"$f":"IF($D24=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP26:$BY26)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ26:$DI26)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16598.072}]
[null,10076,"Heyburn, City of",{"$f":"+Staging!D27","v":0},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2053.0529999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1963.1840000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2653.3419999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2659.683},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2238.7439999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2149.6030000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1946.6320000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1801.1149999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1990.5910000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2149.1610000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1929.9859999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1722.4640000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2053.8980000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1963.7270000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2654.0540000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2564.6380000000004},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2239.1850000000004},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2226.3969999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1947.3229999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1802.0959999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1991.6100000000004},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2150.4369999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1931.3119999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1723.527},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1986.7080000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2038.953},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2654.7650000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2565.1410000000005},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2322.8069999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2226.924},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1880.4880000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1865.7809999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1992.6299999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2080.0299999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1996.3649999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1724.5910000000001},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1283.3139999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1561.547},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1874.4860000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1950.2569999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1556.481},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1553.645},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1255.3710000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1298.8800000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1196.777},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1346.6380000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1188.2169999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.9739999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1282.5469999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1561.0309999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1873.85},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2045.3779999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1556.1089999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1476.9759999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1254.7559999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1297.97},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1195.827},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1345.431},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1186.9630000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1116.9810000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1349.8150000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1485.8319999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1873.2139999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2044.951},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1592.4710000000005},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1476.5740000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1321.6669999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1234.357},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1194.8770000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1415.9080000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1121.9830000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1115.989},null,{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3336.3669999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3524.7310000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4527.8279999999995},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4609.9399999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3795.2249999999995},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3703.248},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3202.0030000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3099.9949999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3187.3680000000004},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3495.799},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3118.2029999999995},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2840.4380000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3336.4449999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3524.7580000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4527.9040000000005},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4610.0160000000005},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3795.2940000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3703.3729999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3202.0789999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3100.0659999999998},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3187.4370000000004},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3495.8679999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3118.2749999999996},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2840.5080000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3336.5230000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3524.7849999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4527.9790000000003},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4610.0920000000006},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3915.2780000000002},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3703.498},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3202.1549999999997},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3100.1379999999999},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3187.5070000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3495.9380000000001},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3118.348},{"$f":"IF($D25=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP27:$BY27)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ27:$DI27)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2840.58}]
[null,10078,"McCleary, City of",{"$f":"+Staging!D28","v":0},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1830.825},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1897.837},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2319.587},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2210.127},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2021.355},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2061.6379999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1814.432},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1480.568},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1460.002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1415.1410000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1471.18},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1426.6849999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1835.748},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1902.9069999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2325.71},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2147.1889999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2026.7359999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2131.8290000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1819.308},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1484.5820000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1463.9590000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1418.981},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1475.1610000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1430.549},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1785.607},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1969.854},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2330.2710000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2151.415},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2112.9870000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2136.1039999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1766.3920000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1533.2850000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1466.932},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1380.021},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1521.713},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1433.4570000000001},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":847.73399999999992},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1147.0640000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1313.8819999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1218.5039999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1099.0930000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1157.6990000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":909.73099999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":792.23900000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":649.17200000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":666.54399999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":695.52499999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":679.85900000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":850.01400000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1150.1279999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1317.35},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1290.4939999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1102.019},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1096.1400000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":912.17599999999993},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":794.38699999999994},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":650.93200000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":668.35299999999995},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":697.40800000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":681.70100000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":905.56299999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1089.271},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1319.9339999999997},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1293.0329999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1133.606},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1098.338},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":970.5920000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":750.31899999999996},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":652.25300000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":711.55399999999997},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":655.27500000000009},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":683.08600000000001},null,{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2678.5590000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3044.9009999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3633.4690000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3428.6309999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3120.4480000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3219.337},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2724.163},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2272.8069999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2109.174},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2081.6849999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2166.7049999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2106.5439999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2685.7620000000002},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3053.0349999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3643.06},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3437.683},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3128.7550000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3227.9690000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2731.4839999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2278.9690000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2114.8910000000001},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2087.3339999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2172.569},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2112.25},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2691.17},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3059.125},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3650.2049999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3444.4479999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3246.5929999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3234.442},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2736.9840000000004},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2283.6040000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2119.1849999999999},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2091.5749999999998},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2176.9880000000003},{"$f":"IF($D26=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP28:$BY28)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ28:$DI28)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2116.5430000000001}]
[null,10079,"McMinnville, City of",{"$f":"+Staging!D29","v":0},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39699.188000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37402.050999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":43266.351999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42614.991999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41106.605000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41312.995999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38152.417999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34044.144999999997},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36074.855000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36506.016000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39784.531000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34922.480000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39788.851999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37502.383000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":43396.66},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41562.832000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41225.516000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42573.648000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38246.527000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34124.870999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36155.953000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36597.957000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39880.296999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35001.741999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38825.656000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38699.211000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":43537.629000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41677.167999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41531.097999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42699.855000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37277.563000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35151.633000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36237.449000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35715.961000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41053.461000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35081.383000000002},null,{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21535.77},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24175.056999999997},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26426.968999999997},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25915.039000000004},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24185.773000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25586.921999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21518.23},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21088.243999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19556.331999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20416.743999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22995.695},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20592.723000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21585.143000000004},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24240.969000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26507.768},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27163.016},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24256.527000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24505.958999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21571.822000000004},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21139.153999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19601.203000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20469.178},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23052.039000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20640.169999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22685.046999999995},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23216.210999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26589.973000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27242.48},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24150.713},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24572.342000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22689.232000000004},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20244.678},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19646.298999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21496.26},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22031.723000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20687.844000000001},null,{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61234.957999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61577.107999999993},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69693.320999999996},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68530.031000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65292.378000000004},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66899.918000000005},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59670.648000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55132.388999999996},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55631.187000000005},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56922.76},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62780.226000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55515.203000000009},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61373.995000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61743.351999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69904.428},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68725.847999999998},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65482.043000000005},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67079.607000000004},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59818.349000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55264.024999999994},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55757.156000000003},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57067.135000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62932.335999999996},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55641.911999999997},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61510.702999999994},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61915.422000000006},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70127.601999999999},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68919.648000000001},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65681.811000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67272.197},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59966.795000000006},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55396.311000000002},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55883.748},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57212.221000000005},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63085.184000000008},{"$f":"IF($D27=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP29:$BY29)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ29:$DI29)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":55769.226999999999}]
[null,10080,"Milton, Town of",{"$f":"+Staging!D30","v":0},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3099.15},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3262.8040000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3847.7910000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3930.6669999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3401.27},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3266.0439999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.3829999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2312.36},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2279.8980000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2455.5749999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2465.6559999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2289.62},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3103.527},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3266.8589999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3851.7460000000005},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3791.3620000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3405.0689999999995},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3389.627},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2943.491},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2310.0210000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2277.6010000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2453.1559999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2463.2379999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2287.33},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3000.19},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3398.7170000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3855.5990000000006},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3795.0500000000006},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3520.0639999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3393.7750000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2840.2159999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2393.9259999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2275.3629999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2362.703},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2549.221},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2285.0990000000002},null,{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1786.329},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2367.0830000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2499.92},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2584.3119999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2127.5749999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2159.5859999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1774.4750000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1619.4599999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1340.89},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1563.2610000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1564.2280000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1448.7449999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1788.8520000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2370.0250000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2502.4899999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2730.1289999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2129.9520000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2042.827},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1776.9549999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1617.8220000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1339.539},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1561.721},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1562.694},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1447.296},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1898.9100000000003},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2244.9810000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2504.9929999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2732.7840000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2170.8580000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2045.327},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1886.65},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1530.0429999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1338.223},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1648.316},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1472.8620000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1445.884},null,{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4885.4790000000003},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5629.8870000000006},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6347.7110000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6514.9789999999994},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5528.8449999999993},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5425.6299999999992},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4713.8580000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3931.8199999999997},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3620.7880000000005},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4018.8360000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4029.884},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3738.3649999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4892.3789999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5636.884},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6354.2360000000008},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6521.491},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5535.0209999999997},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5432.4539999999997},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4720.4459999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3927.8430000000003},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3617.1400000000003},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4014.877},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4025.9319999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3734.6260000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4899.1000000000004},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5643.6980000000003},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6360.5920000000006},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6527.8340000000007},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5690.9220000000005},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5439.1019999999999},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4726.866},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3923.9690000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3613.5859999999998},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4011.0190000000002},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4022.0830000000001},{"$f":"IF($D28=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP30:$BY30)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ30:$DI30)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3730.9830000000002}]
[null,10081,"Milton-Freewater, City of",{"$f":"+Staging!D31","v":0},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3782.0699999999997},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4112.701},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5808.6959999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5836.5959999999995},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4625.7820000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4283.6080000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4275.6080000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3107.6379999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3219.4260000000004},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4697.8580000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4437.4679999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3538.7869999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3782.0699999999997},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4112.701},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5808.6959999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5580.7280000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4625.7820000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4470.5649999999996},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4275.6080000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3107.6379999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3219.4260000000004},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4697.8580000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4437.4679999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3538.7869999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3626.8659999999995},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4311.857},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5818.6959999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5576.7280000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4774.0919999999996},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4482.5649999999996},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4095.5690000000004},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3240.1139999999996},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3219.4260000000004},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4510.8459999999995},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4617.8879999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3538.7869999999998},null,{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1923.317},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2909.3130000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3752.8710000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3794.8620000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2915.8510000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2847.5880000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2408.895},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1789.9479999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1339.0810000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2303.6770000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2213.8339999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1932.011},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1923.317},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2909.3130000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3752.8710000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4050.7299999999996},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2915.8510000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2660.6309999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2408.895},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1789.9479999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1339.0810000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2303.6770000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2213.8339999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1932.011},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2075.5219999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2715.1559999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3753.8709999999996},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4051.7299999999996},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2951.7869999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2660.6309999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2588.9350000000004},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1657.4720000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1339.0810000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2490.69},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2033.4140000000002},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1932.011},null,{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5705.3869999999997},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7022.0140000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9561.5669999999991},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9631.4579999999987},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7541.6329999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7131.1959999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6684.5030000000006},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4897.5859999999993},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4558.5070000000005},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.5349999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6651.3019999999997},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5470.7979999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5705.3869999999997},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7022.0140000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9561.5669999999991},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9631.4579999999987},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7541.6329999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7131.1959999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6684.5030000000006},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4897.5859999999993},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4558.5070000000005},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.5349999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6651.3019999999997},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5470.7979999999998},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5702.387999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7027.0129999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9572.5669999999991},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9628.4579999999987},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7725.878999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7143.1959999999999},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6684.5040000000008},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4897.5859999999993},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4558.5070000000005},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7001.5360000000001},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6651.3019999999997},{"$f":"IF($D29=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP31:$BY31)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ31:$DI31)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5470.7979999999998}]
[null,10082,"Minidoka, City of",{"$f":"+Staging!D32","v":0},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44.807000000000002},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48.448000000000008},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":75.963999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":76.218000000000004},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":60.146999999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54.268000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44.182000000000002},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34.009},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34.835999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37.472000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38.052},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31.765000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44.807000000000002},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48.448000000000008},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":75.963999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":76.218000000000004},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":60.146999999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54.268000000000008},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44.182000000000002},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34.009},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34.835999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37.472000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38.052},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31.765000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44.807000000000002},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48.448},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":75.963999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":76.218000000000004},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":61.145000000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":54.268000000000008},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44.182000000000002},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34.009},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34.835999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37.472000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38.052},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31.765000000000001},null,{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31.344000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38.643999999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58.914999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59.320999999999991},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44.094000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39.825000000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32.637999999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26.245999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23.510999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27.597000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25.248000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24.311},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31.344000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38.643999999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58.914999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59.320999999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44.094000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39.825000000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32.637999999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26.245999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23.510999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27.597000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25.248000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24.311},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31.344000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38.643999999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58.914999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59.320999999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":44.826000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39.825000000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32.637999999999998},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26.246000000000002},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23.510999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27.597000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25.248000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24.311},null,{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":76.15100000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.092000000000013},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134.87899999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.53899999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104.241},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":94.093000000000004},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":76.819999999999993},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60.254999999999995},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58.346999999999994},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65.069000000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.3},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56.076000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":76.15100000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.092000000000013},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134.87899999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.53899999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104.241},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":94.093000000000018},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":76.819999999999993},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60.254999999999995},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58.346999999999994},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65.069000000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.3},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56.076000000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":76.15100000000001},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87.091999999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134.87899999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":135.53899999999999},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105.971},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":94.093000000000018},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":76.819999999999993},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60.255000000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58.346999999999994},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65.069000000000003},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":63.3},{"$f":"IF($D30=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP32:$BY32)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ32:$DI32)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56.076000000000001}]
[null,10083,"Monmouth, City of",{"$f":"+Staging!D33","v":0},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3984.58},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4043.8429999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5098.8389999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5321.5410000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4434.6329999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4126.8280000000004},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3909.511},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3490.8769999999995},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3620.9250000000006},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3925.0219999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3851.8020000000006},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3520.9870000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3990.8000000000006},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4049.2849999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5104.6859999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5113.5029999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4440.0320000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4297.9539999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3915.3980000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3519.6149999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3650.8429999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3955.268},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3882.1079999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3549.9169999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3847.1619999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4228.2460000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5110.5330000000004},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5119.0789999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4600.732},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4304.0249999999996},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3765.9869999999996},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3691.4870000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3680.761},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3832.7620000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4062.0650000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3578.8470000000002},null,{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2176.125},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2872.1019999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3286.4879999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3487.6819999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2700.518},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2670.6840000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2269.6680000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2316.2199999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1978.2149999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2278.6779999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2224.0210000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2109.4920000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2179.5210000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2875.9670000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3290.2570000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3705.3359999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2703.8049999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2509.1750000000006},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2273.087},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2335.2869999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1994.56},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2296.2370000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2241.52},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2126.8249999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2332.7750000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2706.3119999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3294.0259999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3709.3760000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2751.3020000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2512.7199999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2431.8049999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2211.2199999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2010.905},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2466.547},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2109.3679999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2144.1570000000002},null,{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6160.7049999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6915.9449999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8385.3269999999993},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8809.223},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7135.1509999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6797.5120000000006},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6179.1790000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5807.0969999999998},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5599.14},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6203.7},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6075.8230000000003},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5630.4790000000003},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6170.3210000000008},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6925.2520000000004},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8394.9429999999993},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8818.8389999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7143.8369999999995},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6807.1290000000008},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6188.4850000000006},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5854.902},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5645.4030000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6251.5050000000001},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6123.6279999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5676.7420000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6179.9369999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6934.558},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8404.5590000000011},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8828.4549999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7352.0339999999997},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6816.744999999999},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6197.7919999999995},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5902.7070000000003},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5691.6660000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6299.3090000000002},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6171.433},{"$f":"IF($D31=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP33:$BY33)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ33:$DI33)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5723.0040000000008}]
[null,10086,"Plummer, City of",{"$f":"+Staging!D34","v":0},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1196.1079999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1152.028},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1594.701},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1636.0940000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1338.2550000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1368.2380000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1065.2660000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":915.68499999999983},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":843.53300000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":853.72900000000004},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":802.08199999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":820.77499999999986},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1199.5840000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1155.508},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1599.175},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1562.0730000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1342.1559999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1440.39},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1068.6089999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":918.55200000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":846.42600000000004},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":856.60500000000013},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":804.99},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":823.54000000000008},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1145.58},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1223.952},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1603.6479999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1566.434},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1386.31},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1444.4359999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1013.5839999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":972.11200000000008},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":849.33299999999986},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":811.53300000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":856.16700000000003},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":826.31899999999996},null,{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":667.64700000000005},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":872.82299999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1014.5599999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1093.7260000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":870.13499999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":909.95000000000016},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":660.55700000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":657.95},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":473.24},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":488.62},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":537.20699999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":515.55899999999997},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":669.68499999999995},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":875.38199999999995},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1017.56},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1175.2919999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":872.65},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":844.37400000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":662.62800000000004},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":659.93899999999996},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":474.87400000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":490.33699999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":538.92100000000005},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":517.24599999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":729.202},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":812.976},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1020.561},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1178.4760000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":884.21299999999997},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":846.87099999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":723.09400000000005},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":611.25800000000004},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":476.51600000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":540.02599999999995},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":492.38699999999994},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":518.94200000000001},null,{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1863.7550000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2024.8510000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2609.261},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2729.82},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2208.3900000000003},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2278.1880000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1725.8230000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1573.6349999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1316.7730000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1342.3490000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1339.289},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1336.3339999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1869.269},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2030.8899999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2616.7349999999997},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2737.3649999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2214.806},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2284.7640000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1731.2370000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1578.491},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1321.3000000000002},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1346.942},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1343.9110000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1340.7860000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1874.7819999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2036.9279999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2624.2089999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2744.91},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2270.5230000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2291.3069999999998},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1736.6779999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1583.3700000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1325.8489999999999},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1351.559},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1348.5540000000001},{"$f":"IF($D32=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP34:$BY34)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ34:$DI34)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1345.261}]
[null,10094,"Soda Springs, City of",{"$f":"+Staging!D38","v":0},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1171.4680000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1238.96},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1599.335},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1511.607},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1334.373},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1374.588},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1171.9849999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1079.7809999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1000.7080000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1117.8820000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1210.55},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1074.4780000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1175.174},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1242.4469999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1602.98},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1517.098},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1337.681},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1377.288},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1175.4259999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1083.5160000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1004.4659999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1121.5920000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1214.5309999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1078.097},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1180.7840000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1243.8430000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1606.5309999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1520.498},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1378.6179999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1380.8920000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1178.78},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1087.154},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1008.1279999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1128.2070000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1217.4090000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1081.6220000000001},null,{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":765.55200000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":862.27099999999996},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1073.6120000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1126.559},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":877.82100000000003},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":874.322},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":823.36400000000003},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":663.40099999999995},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":539.23900000000003},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":682.01900000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":602.45600000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":644.20299999999997},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":767.98299999999995},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":864.71},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1076.077},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1127.165},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":880.00700000000006},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":878.69100000000003},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":825.78300000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":665.70899999999995},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":541.31600000000003},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":684.32500000000005},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":604.47900000000004},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":646.38199999999995},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":768.35},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":869.08500000000015},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1078.4780000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1129.703},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":906.38},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":880.99900000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":828.13900000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":668.95799999999997},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":543.33900000000006},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":683.572},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":608.44899999999996},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":648.50400000000013},null,{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1937.02},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2101.2309999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2672.9470000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2638.1660000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2212.194},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2248.91},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1995.3489999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1743.1819999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1539.9470000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1799.9010000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1813.0059999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1718.681},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1943.1569999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2107.1570000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2679.0569999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2644.2629999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2217.6880000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2255.9790000000003},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2001.2089999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1749.2249999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1545.7819999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1805.9170000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1819.01},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1724.4789999999998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1949.134},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2112.9280000000003},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2685.009},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2650.201},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2284.998},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2261.8910000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2006.9189999999999},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1756.1120000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1551.4670000000001},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1811.779},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1825.8580000000002},{"$f":"IF($D36=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP38:$BY38)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ38:$DI38)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1730.1260000000002}]
[null,10101,"Clallam County PUD #1",{"$f":"+Staging!D41","v":0},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32292.809999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39691.639000000003},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50112.736000000004},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50561.404000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":43679.71},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41039.611000000004},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31994.950999999994},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26311.804999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23681.335999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22738.678},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23854.02},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23793.992999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32296.049999999996},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39694.205000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50095.281000000003},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50616.437999999995},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":43674.290999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40971.561000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31998.491999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26316.050000000003},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23687.326000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22743.635000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23858.656000000003},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23799.948},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32318.894},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39577.733999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50031.093000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50555.953000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45379.358999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40921.046000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32022.125},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26199.695},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23641.898000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22769.025000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23740.871999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23756.333999999999},null,{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18889.912999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26501.040000000005},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33318.120999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33945.112999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27728.811999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25634.357},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20052.932000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17342.34},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13890.038},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14541.044},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13268.389000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14973.081999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18892.338},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26503.473000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33306.890000000007},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33865.646999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27725.738000000001},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25705.961000000007},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20055.547000000006},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17345.870999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13894.117},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14544.785999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13271.852999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14977.469999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18785.394},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26536.125},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33258.329999999994},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33816.453999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28820.583999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25669.741000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19948.853000000003},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17379.033000000003},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13860.705},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14436.508},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13306.983},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14942.324999999999},null,{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51182.722999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66192.679000000004},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83430.857000000004},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84506.516999999993},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71408.521999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66673.968000000008},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52047.882999999994},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43654.144999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37571.373999999996},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37279.722000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37122.409},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38767.074999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51188.387999999992},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66197.678},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83402.171000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84482.084999999992},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71400.028999999995},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66677.522000000012},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":52054.039000000004},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43661.921000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37581.442999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37288.421000000002},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37130.509000000005},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38777.417999999998},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51104.288},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66113.858999999997},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83289.422999999995},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84372.407000000007},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":74199.942999999999},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66590.787000000011},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":51970.978000000003},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":43578.728000000003},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37502.603000000003},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37205.533000000003},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37047.854999999996},{"$f":"IF($D39=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP41:$BY41)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ41:$DI41)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38698.659}]
[null,10105,"Clatskanie PUD",{"$f":"+Staging!D43","v":0},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37399.103999999999},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34304.124981969486},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34852.211612903229},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36013.951999999997},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35667.664000000012},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36062.422998654089},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37214.417066666647},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31277.625806451597},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37164.397688888865},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34852.211612903229},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36013.951999999997},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34628.800000000003},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37416.383999999998},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34319.974968099858},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34868.314838709659},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34644.799999999996},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35684.143999999986},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37466.742524899077},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37231.611733333324},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31292.077419354842},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37181.569244444436},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34868.314838709659},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36030.591999999997},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34644.799999999996},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36247.773632876713},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35965.464076149961},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35078.490612461334},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34853.628493150674},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36105.554803967883},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37692.580843629134},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36015.416109589038},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32739.924571630589},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37405.68862392693},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33729.317896597437},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37641.918772602738},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34853.628493150682},null,{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27010.464},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30105.443018030513},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27479.628387096778},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28395.616000000002},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26750.748000000011},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28347.145001345882},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27195.150933333323},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26898.758193548376},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27158.598311111098},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27479.628387096778},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28395.616000000002},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27703.040000000001},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27022.944},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30119.353031900137},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27492.325161290311},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29794.527999999995},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26763.107999999989},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26972.585475100957},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27207.716266666663},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26911.186580645164},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27171.14675555555},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27492.325161290311},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28408.735999999997},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27715.839999999997},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28579.975364383565},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28862.284921110346},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27658.040675209897},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29974.120504109582},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26718.110554936233},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27135.168153631163},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28812.332887671226},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25814.171296862587},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27334.926302100452},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29007.213391073794},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27185.830224657533},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27882.902794520545},null,{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64409.567999999999},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64409.567999999999},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62331.840000000011},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64409.567999999999},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62418.412000000026},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64409.56799999997},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64409.56799999997},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58176.383999999976},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64322.995999999963},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62331.840000000011},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64409.567999999999},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62331.840000000004},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64439.327999999994},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64439.327999999994},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62360.63999999997},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64439.327999999994},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62447.251999999979},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64439.328000000038},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64439.327999999987},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58203.26400000001},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64352.715999999986},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62360.63999999997},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64439.327999999994},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62360.639999999992},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64827.748997260278},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64827.748997260307},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62736.531287671227},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64827.748997260256},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62823.665358904116},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64827.748997260293},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64827.748997260263},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58554.095868493176},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64740.614926027381},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62736.531287671227},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64827.748997260271},{"$f":"IF($D41=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP43:$BY43)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ43:$DI43)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62736.531287671227}]
[null,10116,"Consolidated Irrigation District #19",{"$f":"+Staging!D49","v":0},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":110.07399999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":107.209},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":116.09499999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":120.98500000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":114.461},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.971},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":117.68899999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":97.355999999999995},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.625},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":96.978999999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":87.048000000000002},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":97.710999999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":110.07399999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":107.209},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":116.09499999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":120.98500000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":114.461},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.971},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":117.68899999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":97.355999999999995},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.625},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":96.978999999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":87.048000000000002},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":97.710999999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":110.074},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":107.209},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":116.09499999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":120.98500000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":118.54900000000002},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122.971},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":117.68899999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":97.355999999999995},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":102.625},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":96.978999999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":87.048000000000002},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":97.710999999999999},null,{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81.516999999999996},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83.176000000000002},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88.796000000000006},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93.631},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80.983000000000004},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.614000000000004},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82.105999999999995},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71.180000000000007},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72.644000000000005},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.266999999999996},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57.681000000000004},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68.147999999999996},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81.516999999999996},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83.176000000000002},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88.796000000000006},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93.631},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":80.983000000000004},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.614000000000004},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82.105999999999995},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71.180000000000007},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72.644000000000005},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.266999999999996},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57.681000000000004},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68.147999999999996},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81.516999999999996},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83.176000000000002},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88.796000000000006},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":93.631},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":83.875000000000014},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84.614000000000004},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82.105999999999995},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71.180000000000007},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72.644000000000005},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64.266999999999996},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57.680999999999997},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68.147999999999996},null,{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":191.59099999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.38499999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":204.89099999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":214.61600000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":195.44400000000002},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":207.58500000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.79499999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":168.536},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":175.26900000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.24599999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144.72900000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.85899999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":191.59099999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.38499999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":204.89099999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":214.61600000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":195.44400000000002},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":207.58500000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.79499999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":168.536},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":175.26900000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.24599999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144.72900000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.85899999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":191.59100000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190.38499999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":204.89099999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":214.61600000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":202.42400000000004},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":207.58500000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199.79499999999999},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":168.536},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":175.26900000000001},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":161.24599999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144.72899999999998},{"$f":"IF($D47=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP49:$BY49)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ49:$DI49)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":165.85899999999998}]
[null,10123,"Cowlitz County PUD #1",{"$f":"+Staging!D52","v":0},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":199265.61599999998},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":182775.30381137319},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":185695.55612903234},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":191885.408},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":190040.35600000015},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":192143.66561507396},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":198281.58826666651},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":166649.85806451601},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":198015.08075555562},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":185695.55612903234},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":191885.408},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":184505.2},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":199222.84800000003},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":182736.07509570048},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":185655.70064516133},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":184465.59999999998},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":189999.56800000012},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":199490.98103903088},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":198239.03146666649},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":166614.09032258077},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":197972.58115555564},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":185655.70064516133},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":191844.22399999996},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":184465.59999999998},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":192030.27287671217},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":190534.6780916916},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":185835.74794520528},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":184644.49315068478},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":191276.83845063759},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":199684.44567488335},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":190799.30958904119},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":173446.69808219184},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":198164.57326027396},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":178688.21917808219},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":199416.05260273957},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":184644.49315068481},null,{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":143914.05599999998},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160404.36818862701},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":146413.80387096782},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151294.264},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":142530.26700000011},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151036.00638492595},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144898.08373333325},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":143318.87793548376},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144703.32824444451},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":146413.80387096782},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151294.264},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":147604.15999999997},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":143883.16800000001},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":160369.94090429964},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":146382.37935483875},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":158640.416},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":142499.67600000009},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":143615.034960969},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144866.98453333322},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":143288.11767741948},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144672.27084444452},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":146382.37935483875},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151261.79199999999},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":147572.47999999998},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":151408.48438356153},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":152904.07916858254},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":146524.33972602725},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":158794.26410958893},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":141544.8604534718},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":143754.31158539056},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":152639.44767123295},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":136756.05041095897},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144812.57276712329},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":153671.86849315069},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144022.70465753414},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":147715.59452054783},null,{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343179.67199999996},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343179.6720000002},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332109.36000000016},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343179.67200000002},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332570.62300000025},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343179.6719999999},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343179.67199999979},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":309968.7359999998},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":342718.4090000001},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332109.36000000016},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343179.67200000002},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332109.36},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343106.01600000006},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343106.01600000012},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332038.08000000007},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343106.01599999995},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332499.24400000018},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343106.01599999989},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343106.01599999971},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":309902.20800000022},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":342644.85200000019},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332038.08000000007},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343106.01599999995},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332038.07999999996},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343438.75726027368},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343438.75726027414},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332360.08767123253},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343438.75726027368},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332821.69890410942},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343438.75726027391},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343438.75726027414},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":310202.74849315081},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":342977.14602739725},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332360.08767123288},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343438.75726027368},{"$f":"IF($D50=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP52:$BY52)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ52:$DI52)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":332360.08767123264}]
[null,10156,"Elmhurst Mutual P & L",{"$f":"+Staging!D56","v":0},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14068.334000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16046.216},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20249.293000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20643.518},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17194.574000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16477.664000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13461.527999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11091.745000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10638.409},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11430.313},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11966.982},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10323.314},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14140.662},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16101.969999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20245.93},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20639.43},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17227.234},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16537.884999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13525.274000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11163.26},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10709.288},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11511.526},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12050.674000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10391.789000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13778.795000000002},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15741.763000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19817.967000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20220.406000000003},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17374.773000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16147.295},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13171.33},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10800.217000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10345.664999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11174.525},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11682.737000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10042.498},null,{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8804.9030000000002},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11655.251},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14441.144},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14472.842000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11541.839},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10907.851999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8888.91},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7857.3789999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6664.2979999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7670.7489999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7500.607},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6905.6819999999989},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8850.1720000000005},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11695.746999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14438.745000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14469.974},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11563.763999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10947.713},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8931.0030000000006},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7908.0389999999989},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6708.7},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7725.2530000000006},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7553.063000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6951.4859999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8553.0759999999991},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11402.311999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14100.838},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14109.842999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11634.087000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10663.026000000002},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8638.9560000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7616.09},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6435.6030000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7420.2029999999995},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7279.4039999999995},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6663.1030000000001},null,{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22873.237000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27701.467000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34690.437000000005},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35116.36},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28736.413},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27385.516},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22350.437999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18949.124},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17302.706999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19101.061999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19467.589},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17228.995999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22990.834000000003},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27797.716999999997},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34684.675000000003},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35109.404000000002},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28790.998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27485.597999999998},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22456.277000000002},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19071.298999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17417.988000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19236.779000000002},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19603.737000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17343.275000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22331.870999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27144.074999999997},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33918.805},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34330.249000000003},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29008.86},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26810.321000000004},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21810.286},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18416.307000000001},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16781.268},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18594.727999999999},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18962.141},{"$f":"IF($D54=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP56:$BY56)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ56:$DI56)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16705.600999999999}]
[null,10157,"Emerald PUD",{"$f":"+Staging!D57","v":0},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21451.811999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22798.499000000003},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29757.054999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":28977.521000000004},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24652.012999999999},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24685.980000000003},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21088.736000000004},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19215.048000000003},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19587.469000000005},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20748.810999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22227.619000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18075.559999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21376.051999999996},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22739.123999999996},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29585.305999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29447.235000000001},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24714.928},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24288.974999999999},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21150.170999999995},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19291.158000000003},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19664.274999999994},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20813.179999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22305.655999999999},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18150.205000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22229.704000000005},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22596.007000000005},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29849.116000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":29417.142},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24056.626},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24320.097000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21681.595000000001},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18868.561000000005},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19723.389000000003},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21354.45},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21875.471000000001},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18203.654999999999},null,{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12577.297000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14491.298999999999},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19374.788000000004},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20570.057999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14665.476000000001},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14737.056999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12892.258999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11627.260000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11137.302999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12772.108000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11052.534000000003},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10992.27},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12506.081000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14408.316000000004},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19229.969000000001},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20041.897000000001},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14683.130999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15177.224999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12915.91},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11641.860999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11163.138000000001},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12791.433999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11052.349999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11016.920999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12269.636000000004},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15154.274999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19418.393000000004},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20021.669999999995},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14308.724999999999},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15198.953000000001},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12463.187999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12168.401000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11202.931000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12347.178},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11573.267000000003},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11056.09},null,{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34029.108999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37289.798000000003},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49131.843000000001},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49547.578999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39317.489000000001},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39423.036999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33980.995000000003},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30842.308000000005},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30724.772000000004},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33520.919000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33280.153000000006},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29067.829999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33882.133000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37147.440000000002},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":48815.274999999994},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49489.131999999998},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39398.058999999994},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39466.199999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34066.080999999991},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30933.019},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30827.412999999993},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33604.613999999994},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33358.005999999994},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29167.126},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34499.340000000011},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37750.282000000007},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49267.509000000005},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":49438.811999999991},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38365.350999999995},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39519.050000000003},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34144.782999999996},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31036.962000000007},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30926.320000000007},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33701.627999999997},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33448.738000000005},{"$f":"IF($D55=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP57:$BY57)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ57:$DI57)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29259.744999999999}]
[null,10173,"Fall River Elec Coop",{"$f":"+Staging!D61","v":0},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11550.075999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12489.603999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18281.006000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18780.735000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16599.892999999996},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14476.118000000002},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11070.074999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8793.4519999999993},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17017.120000000003},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22398.845999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14648.057000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10615.290999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11560.879999999997},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12508.334000000003},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18288.330999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19048.989999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16625.723000000002},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14252.296999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11081.871999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8822.89},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17040.293999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22415.105},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14689.281999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10641.090999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11852.256999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12287.557000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18314.28},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19103.567999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16930.004000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14271.876999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11389.848000000002},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8556.1339999999982},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17073.519},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22765.432000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14441.505999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10672.787},null,{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6922.9859999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8646.1320000000014},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12961.519},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13821.371000000003},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11244.191999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9398.7060000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7055.9419999999991},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5336.0510000000004},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10034.349000000002},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15467.66},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7763.8830000000007},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6519.9830000000011},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6898.357},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8615.009},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12944.082999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13578.428},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11242.982},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9618.1870000000017},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7041.5969999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5305.5330000000004},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10011.981},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15451.562999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7722.3659999999973},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6493.3950000000004},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6631.0730000000012},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8857.7659999999996},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12941.060000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13580.028000000002},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11486.08},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9619.9459999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6753.6059999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5592.0429999999997},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9997.3640000000014},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15117.647000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7983.94},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6472.4570000000003},null,{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18473.061999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21135.736000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31242.525000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32602.106000000003},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27844.084999999995},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23874.824000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18126.017},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14129.503000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27051.469000000005},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37866.505999999994},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22411.940000000002},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17135.274000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18459.236999999997},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21123.343000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31232.413999999997},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32627.417999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27868.705000000002},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23870.484},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18123.468999999997},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14128.422999999999},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27052.274999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37866.667999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22411.647999999997},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17134.485999999997},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18483.329999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21145.323},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31255.34},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32683.596000000001},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28416.084000000003},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23891.822999999997},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18143.454000000002},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14148.176999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27070.883000000002},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37883.078999999998},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22425.445999999996},{"$f":"IF($D59=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP61:$BY61)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ61:$DI61)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17145.243999999999},null,317.33333333333331,331.66666666666669,328,338.66666666666669,290.66666666666669,316.33333333333331,309.33333333333331,338.66666666666669,304,333.33333333333331,322.66666666666669,320]
[null,10183,"Franklin County PUD #1",{"$f":"+Staging!D65","v":0},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50988.096000000012},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46768.554074896128},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47515.788387096633},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49099.647999999994},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48627.535999999876},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49165.73097173628},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50736.302933333471},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42642.374193548392},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50668.108977777825},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47515.788387096633},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49099.647999999994},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47211.200000000004},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50988.096000000012},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46768.554074896128},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47515.788387096633},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47211.200000000004},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48627.535999999876},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51056.72062449537},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50736.302933333471},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42642.374193548392},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50668.108977777825},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47515.788387096633},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49099.647999999994},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47211.200000000004},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49234.167583561793},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48850.715728915202},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47645.968629253272},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47340.545753424798},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49040.996391119596},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51196.602050863774},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":48918.563945205606},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44469.570720636257},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50806.925714703379},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45813.431374281994},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51127.789413698789},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47340.545753424798},null,{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36824.736000000004},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41044.277925104157},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37464.371612903116},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38713.184000000001},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36470.651999999907},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38647.10102826386},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37076.529066666772},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36672.441806451621},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37026.695022222259},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37464.371612903116},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38713.184000000001},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37768.959999999999},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36824.736000000004},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41044.277925104157},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37464.371612903116},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40601.632000000005},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36470.651999999907},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36756.11137550477},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37076.529066666772},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36672.441806451621},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37026.695022222259},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37464.371612903116},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38713.184000000001},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37768.959999999999},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38819.24751780834},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39202.699372454452},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37567.013726911238},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40712.869347945329},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36290.337329428505},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36856.813050506098},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39134.851156164485},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35062.546145117049},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37128.138022283245},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39399.550981882516},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36925.625687671345},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37872.436602739836},null,{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.832000000024},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.832000000286},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84980.159999999742},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.831999999995},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85098.187999999791},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.83200000014},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.832000000242},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79314.816000000021},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87694.804000000091},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84980.159999999742},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.831999999995},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84980.160000000003},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.832000000024},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.832000000286},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84980.159999999742},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.832000000009},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85098.187999999791},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.83200000014},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.832000000242},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79314.816000000021},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87694.804000000091},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84980.159999999742},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87812.831999999995},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84980.160000000003},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88053.415101370134},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88053.415101369654},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85212.982356164517},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88053.415101370134},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85331.333720548108},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88053.415101369872},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88053.41510137009},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79532.116865753313},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":87935.063736986631},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85212.982356164517},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":88053.415101370134},{"$f":"IF($D63=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP65:$BY65)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ65:$DI65)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85212.982356164634},null,{"$f":"+SUM(E63,Q63,AC63)/(DL58*3)","v":118.13309342465769},{"$f":"+SUM(F63,R63,AD63)/(DM58*3)","v":121.90738345779748},114.32495625276165,118.13436986301383,125.2534832115748,118.2961356617933,122.070754717429,106.70585452938572,121.90957024860501,114.32224687376238,118.13851694121739,118.135788127854]
[null,99999,"Grant - Returning Public",{"$f":"+Staging!D68","v":0},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":86400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":76800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":76800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":86400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":76800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":76800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":86400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":86400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":83199.999999999985},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":86400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":80000},null,{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62200},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64200},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59200},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62200},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64000},null,{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144200},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144200},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":134400},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144200},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":139200},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148600},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144000},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":148800},{"$f":"IF($D66=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP68:$BY68)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ68:$DI68)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":144000}]
[null,10203,"Idaho County L & P",{"$f":"+Staging!D72","v":0},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2679.482},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3293.3879999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4749.4839999999995},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4704.9979999999996},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3524.9749999999995},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3519.4700000000003},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2398.9780000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1676.848},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1713.3740000000005},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2205.5210000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2026.7240000000004},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1517.5},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2729.1370000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3333.8719999999994},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4792.4599999999991},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4535.4949999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3561.5419999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3717.3220000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2364.6489999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1643.9340000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1679.444},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2171.973},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1992.982},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1484.4690000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2657.0549999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3531.8180000000007},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4831.3980000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4571.3940000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3703.0959999999995},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3755.9870000000005},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2230.596},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1689.3960000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1650.1709999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2056.0169999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2043.9959999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1455.6469999999999},null,{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1420.6210000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2433.0010000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3128.098},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3177.518},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2249.2249999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2368.652},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1376.961},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1052.748},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":766.02600000000007},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1028.722},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":949.50400000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":777.73700000000008},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1441.2189999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2458.393},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3151.2839999999997},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3411.1430000000005},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2268.73},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2230.9739999999997},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1349.5529999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1021.422},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":737.3599999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":997.43099999999981},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":918.25199999999995},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":747.721},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1574.7559999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2319.1089999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3172.3690000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3434.5540000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2314.2110000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2250.317},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1429.5940000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":919.98900000000003},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":712.31700000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1056.953},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":810.49399999999991},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":721.33000000000015},null,{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4100.1030000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5726.3890000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7877.5819999999994},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7882.5159999999996},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5774.1999999999989},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5888.1220000000003},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3775.9390000000003},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2729.596},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2479.4000000000005},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3234.2430000000004},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2976.2280000000005},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2295.2370000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4170.3559999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5792.2649999999994},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7943.7439999999988},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7946.6380000000008},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5830.2719999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5948.2960000000003},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3714.2019999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2665.3560000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2416.8040000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3169.4039999999995},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2911.2339999999999},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2232.19},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4231.8109999999997},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5850.9270000000006},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8003.7669999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8005.9480000000003},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6017.3069999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6006.3040000000001},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3660.19},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2609.3850000000002},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2362.4879999999998},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3112.97},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2854.49},{"$f":"IF($D70=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP72:$BY72)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ72:$DI72)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2176.9769999999999}]
[null,10209,"Inland P & L",{"$f":"+Staging!D74","v":0},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41441.472000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45160.402999999998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":65905.258000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":63900.468000000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":50931.86},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47587.031000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40499.769},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36716.425999999999},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40433.902000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":43632.226000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45701.034999999996},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35898.277000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41440.983},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45241.417999999998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66090.938999999998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":64680.200000000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":51035.288999999997},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47040.67},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40494.736000000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36729.884000000005},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40446.662000000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":43681.986000000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45791.380000000005},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35886.888000000006},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42136.985999999997},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44714.417000000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":66322.69},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":64936.987999999998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":52052.464000000007},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47108.372000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41184.413},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36136.544999999998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40504.345999999998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44427.03},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45277.411000000007},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":35918.452000000005},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25429.752000000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31258.435000000005},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47147.369000000006},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45938.58},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33908.256000000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31675.548000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26760.662000000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24068.388000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24305.482000000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26932.176999999996},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24786.873000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24117.118999999999},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25338.780000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31175.726000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47217.949000000008},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45391.45},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33912.016000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32229.352999999996},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26701.277999999998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23923.473000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24210.531999999999},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26824.815999999999},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24639.031000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24013.107},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24630.210999999999},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31778.115000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47323.969000000005},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45448.601000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34661.800000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32248.531999999996},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26023.802000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24463.887000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24147.153999999999},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26101.330999999998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25174.672999999995},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23942.309999999998},null,{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66871.224000000002},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":76418.838000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":113052.62700000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":109839.04800000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84840.116000000009},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79262.578999999998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67260.431000000011},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60784.813999999998},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64739.384000000005},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70564.402999999991},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70487.907999999996},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60015.396000000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66779.763000000006},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":76417.144},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":113308.88800000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110071.65},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84947.304999999993},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79270.022999999986},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67196.013999999996},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60653.357000000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64657.194000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70506.801999999996},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70430.411000000007},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59899.99500000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66767.197},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":76492.532000000007},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":113646.65900000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":110385.58900000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":86714.26400000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":79356.903999999995},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67208.214999999997},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60600.432000000001},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64651.5},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70528.361000000004},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70452.084000000003},{"$f":"IF($D72=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP74:$BY74)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ74:$DI74)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59860.762000000002}]
[null,10236,"Lane County Elec Coop",{"$f":"+Staging!D79","v":0},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12554.326000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12923.703000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19244.637999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18933.955000000002},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14712.292000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14596.305},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12927.174000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9944.621000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9791.389000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10113.169},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10231.601000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9001.5349999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12554.326000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12923.703000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19244.637999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18203.435999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14712.292000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15168.531000000003},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12927.174000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9944.621000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9791.389000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10113.169},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10231.601000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9001.5349999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12097.14},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13469.648000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19247.607},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18206.255999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15193.353000000003},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15171.531999999997},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12429.833000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10339.816000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9794.402},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9743.1010000000006},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10611.826999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9004.4449999999997},null,{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7394.3159999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9895.4350000000013},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12600.867},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12743.824000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9635.8490000000002},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10217.191000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8114.2879999999996},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7132.7429999999995},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5684.45},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6112.1810000000005},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6175.5},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5730.2150000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7394.3159999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9895.4350000000013},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12600.867},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13474.342000000002},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9635.8490000000002},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9644.9660000000003},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8114.2879999999996},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7132.7429999999995},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5684.45},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6112.1810000000005},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6175.5},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5730.2150000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7856.4429999999993},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9354.2780000000002},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12602.808000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13476.431999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9805.4649999999983},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9646.8690000000006},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8616.3809999999994},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6742.4880000000003},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5686.1900000000005},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6487.16},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5800.2160000000003},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5732.0569999999998},null,{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19948.642},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22819.138000000003},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31845.504999999997},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31677.779000000002},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24348.141000000003},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24813.495999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21041.462},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17077.364000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15475.839},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16225.35},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16407.101000000002},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14731.75},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19948.642},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22819.138000000003},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31845.504999999997},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31677.777999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24348.141000000003},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24813.497000000003},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21041.462},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17077.364000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15475.839},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16225.35},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16407.101000000002},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14731.75},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19953.582999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22823.925999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31850.415000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31682.687999999995},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24998.817999999999},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24818.400999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21046.214},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17082.304},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15480.592000000001},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16230.261},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16412.042999999998},{"$f":"IF($D77=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP79:$BY79)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ79:$DI79)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14736.502}]
[null,10237,"Lewis County PUD #1",{"$f":"+Staging!D80","v":0},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49415.616000000009},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45326.20533703181},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46050.394838709661},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47585.407999999996},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47127.856000000123},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47649.452963660697},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49171.58826666652},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41327.277419354803},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49105.497422222164},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46050.394838709661},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47585.407999999996},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45755.200000000012},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49415.616000000009},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45326.20533703181},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46050.394838709661},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45755.199999999997},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47127.856000000123},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49482.124231493799},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49171.58826666652},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41327.277419354803},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49105.497422222164},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46050.394838709661},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47585.407999999996},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45755.200000000012},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47715.778980821946},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47344.152834913599},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":46176.560304021048},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45880.556712328798},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47528.565214926792},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49617.691695141701},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47409.908602739604},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":43098.122950419667},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49240.033031598236},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":44400.5387538664},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":49551.001249315108},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":45880.556712328806},null,{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35689.056000000004},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39778.466662968021},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36308.965161290311},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37519.264000000003},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35345.892000000094},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37455.219036339062},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35933.083733333231},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35541.458580645129},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35884.786577777741},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36308.965161290311},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37519.264000000003},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36604.160000000003},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35689.056000000004},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39778.466662968021},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36308.965161290311},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39349.472000000002},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35345.892000000094},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35622.54776850596},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35933.083733333231},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35541.458580645129},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35884.786577777741},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36308.965161290311},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37519.264000000003},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36604.160000000003},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37622.056504109612},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37993.682650018171},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36408.441778170447},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39457.278772602767},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35171.138259045823},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35720.143789789516},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":37927.926882191685},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33981.212326292436},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35983.101061552559},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38184.463328325102},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35786.834235616465},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36704.445369863039},null,{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.67200000002},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.671999999831},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82359.359999999971},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.671999999991},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82473.748000000225},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.671999999759},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.671999999759},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":76868.735999999932},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84990.283999999898},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82359.359999999971},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.671999999991},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82359.360000000015},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.67200000002},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.671999999831},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82359.359999999971},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.671999999991},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82473.748000000225},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.671999999759},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.671999999759},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":76868.735999999932},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":84990.283999999898},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82359.359999999971},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85104.671999999991},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82359.360000000015},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85337.835484931566},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85337.835484931769},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82585.002082191495},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85337.835484931566},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82699.703473972622},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85337.835484931216},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85337.835484931289},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":77079.33527671211},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85223.134093150788},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82585.002082191495},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":85337.835484931566},{"$f":"IF($D78=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP80:$BY80)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ80:$DI80)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82585.002082191844}]
[null,10244,"Lower Valley Energy",{"$f":"+Staging!D83","v":0},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33799.539000000004},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41514.548999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":60887.421999999991},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":59221.725999999988},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":52348.819000000003},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47900.925999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37696.639999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21085.857},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21571.850999999995},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22271.258000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23371.843999999997},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20122.165000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33928.464999999997},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41681.293000000005},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":61000.113000000005},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":59776.172000000006},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":52536.327999999994},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47574.284999999996},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38391.304999999993},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20834.754000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21329.874999999996},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22012.011999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23137.335999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19884.324000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34681.644},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41482.97},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":61249.588999999993},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":60037.501999999993},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":52216.345000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":47824.857000000004},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39717.896000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20224.39},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21241.729999999996},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22414.552000000003},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22556.052},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19794.667999999998},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23515.154000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32166.758999999998},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47101.896999999997},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47427.389000000003},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38167.339},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33869.638999999996},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27768.023000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15171.485000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12309.578000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13825.873999999998},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11859.674000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13057.353999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23589.771999999997},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32240.112000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47179.538},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47056.673999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38292.094999999994},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34368.669000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28282.325000000004},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14909.811000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12077.231},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13564.431999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11572.186},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12816.923000000003},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23273.457999999995},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32909.112000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47365.38},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":47229.194000000003},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":38159.235000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34550.858999999997},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28421.370999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15277.782000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11958.287000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12918.003000000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11908.37},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12695.916000000001},null,{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57314.693000000007},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73681.30799999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107989.31899999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":106649.11499999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":90516.157999999996},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81770.565000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65464.663},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36257.342000000004},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33881.428999999996},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36097.131999999998},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35231.517999999996},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33179.519},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57518.236999999994},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73921.404999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108179.65100000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":106832.84600000001},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":90828.422999999981},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":81942.953999999998},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66673.63},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35744.565000000002},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33407.106},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35576.443999999996},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34709.521999999997},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32701.247000000003},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57955.101999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":74392.081999999995},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108614.96899999998},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107266.696},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":90375.58},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":82375.716},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68139.266999999993},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35502.171999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33200.017},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":35332.555000000008},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34464.421999999999},{"$f":"IF($D81=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP83:$BY83)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ83:$DI83)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32490.583999999999}]
[null,10259,"Missoula Elec Coop",{"$f":"+Staging!D88","v":0},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11990.846000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12202.232},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16985.268},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16784.317999999999},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13090.012000000002},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13162.418000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11814.808000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8376.48},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9822.9880000000012},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11389.038},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10765.648000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8400.98},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12106.869999999999},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12297.45},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17088.78},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16139.529999999999},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13178.990000000002},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13856.329999999998},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11913.46},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8282.23},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9728.64},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11297.71},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10671.64},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8307.6200000000008},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11709.45},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12993.28},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":17194.11},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16236.619999999999},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13698.169999999998},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13958.520000000002},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11476.03},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8583.369999999999},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9641.33},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10739.9},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11046.15},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8221.11},null,{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6829.8000000000011},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9200.5460000000003},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11274.624},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11380.734},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8605.6540000000005},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9160.4159999999993},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7242.6679999999997},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5927.3959999999997},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5311.8680000000004},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6414.5909999999994},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6432.2019999999993},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5192.3170000000009},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6862.5740000000005},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9245.44},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11315.25},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12168.130000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8644.24},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8606.9700000000012},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7277.0349999999999},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.5109999999995},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5215.3739999999989},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6308.4500000000007},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6328.0210000000006},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5092.3940000000002},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7412.9119999999994},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8693.8499999999985},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11358.369999999999},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12218.060000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8811.1699999999983},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8649.7800000000007},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7851.9750000000004},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5339.545000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5124.7319999999991},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6682.1409999999996},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5768.6980000000003},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4998.6030000000001},null,{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18820.646000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21402.777999999998},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28259.892},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28165.052},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21695.666000000005},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22322.834000000003},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19057.476000000002},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14303.876},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15134.856000000002},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17803.629000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17197.849999999999},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13593.297},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18969.444},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21542.89},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28404.03},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28307.66},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21823.230000000003},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22463.3},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19190.494999999999},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14106.740999999998},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14944.013999999999},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17606.16},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16999.661},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13400.014000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19122.362000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21687.129999999997},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28552.48},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28454.68},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22509.339999999997},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22608.300000000003},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19328.005000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13922.915000000001},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14766.061999999998},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17422.040999999997},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16814.847999999998},{"$f":"IF($D86=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP88:$BY88)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ88:$DI88)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13219.713}]
[null,10278,"Northern Lights",{"$f":"+Staging!D91","v":0},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13844.644},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18600.948},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25148.991999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24890.521000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22083.008000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20540.291000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15647.664000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9401.5079999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9770.4139999999989},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12612.633999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12893.364999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11084.665000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13693.73},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":18683.455000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25248.638000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23932.331999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22177.510000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21498.863999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15707.615000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9274.2129999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9832.1290000000008},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12690.519},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12880.603000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11060.503000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13335.989},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19537.743999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25280.553},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23987.353999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22208.048999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21507.448},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15121.23},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9786.2479999999996},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9892.2530000000006},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12265.511999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13443.063000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11149.495999999999},null,{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7594.0549999999994},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13522.975000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16234.466999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16380.971000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14234.151999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14049.752999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9370.9609999999993},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5531.1209999999992},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4287.2850000000008},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6217.1839999999993},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6559.9049999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6047.0490000000009},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7462.3190000000004},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13549.350999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16262.593000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17367.888999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14270.628000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13263.994000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9376.7240000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5392.2389999999996},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4262.4760000000006},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6193.7210000000014},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6486.6960000000008},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5976.0720000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8071.598},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12763.408000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16269.156000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17395.826000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14043.978000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13258.906999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10029.688999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5090.0869999999995},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4272.7849999999989},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6660.0379999999996},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6029.567},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6009.1590000000006},null,{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21438.699000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32123.923000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41383.458999999995},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41271.492000000006},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36317.160000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34590.044000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25018.625},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14932.628999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14057.699000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18829.817999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19453.269999999997},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17131.714},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21156.048999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32232.806},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41511.231},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41300.220999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36448.138000000006},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34762.858},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25084.339000000004},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14666.451999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14094.605000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18884.240000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19367.299000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17036.575000000001},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21407.587},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32301.152000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41549.709000000003},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":41383.18},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36252.027000000002},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34766.354999999996},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25150.918999999998},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14876.334999999999},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14165.038},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18925.55},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19472.63},{"$f":"IF($D89=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP91:$BY91)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ91:$DI91)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17158.654999999999}]
[null,10288,"Orcas P & L",{"$f":"+Staging!D96","v":0},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10424.735000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12922.972000000002},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15446.322999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16998.273000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14186.09},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12461.460000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10625.709000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7968.0009999999993},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7600.0310000000018},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7588.0700000000006},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7552.6939999999995},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7464.4110000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10423.800000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12931.070000000003},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15458.627999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16255.513999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14197.307000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13033.759},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10626.267},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7963.0520000000006},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7593.2190000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7581.2269999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7545.7450000000008},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7458.1949999999988},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9983.4639999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13559.841},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15469.279},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16269.143},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14691.096},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13037.473},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10149.56},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8324.8459999999995},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7584.7430000000004},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7243.643},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7864.523000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7450.3779999999988},null,{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5978.62},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9716.646999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10158.799999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11501.471000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9375.9520000000011},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8788.5120000000006},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6604.1819999999998},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5824.3769999999995},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4496.0069999999996},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4753.174},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4733.1619999999994},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4752.8810000000003},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5974.0989999999993},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9719.75},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10163.536},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12268.385},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9381.2340000000004},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8222.6840000000011},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6601.6759999999995},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5817.5110000000004},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4488.3389999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4744.6630000000005},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4724.5970000000007},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4744.8470000000007},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6406},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9099.2990000000009},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10166.969999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12275.903999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9541.4419999999991},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8222.4669999999987},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7073.5569999999998},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5440.9290000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4479.4539999999997},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5063.9170000000004},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4387.3270000000002},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4735.5330000000004},null,{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16403.355},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22639.618999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25605.123},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28499.744000000002},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23562.042000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21249.972000000002},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17229.891},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13792.377999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12096.038},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12341.244000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12285.856},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12217.292000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16397.899000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22650.820000000003},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25622.163999999997},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28523.898999999998},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23578.541000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21256.442999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17227.942999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13780.563000000002},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12081.558000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12325.89},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12270.342000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12203.041999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":16389.464},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22659.14},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25636.249},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28545.046999999999},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24232.538},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21259.94},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17223.116999999998},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13765.775},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12064.197},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12307.560000000001},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12251.850000000002},{"$f":"IF($D94=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP96:$BY96)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ96:$DI96)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12185.911}]
[null,10304,"Parkland L & W",{"$f":"+Staging!D99","v":0},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5816.7049999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6859.2460000000001},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7767.3160000000007},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8037.1210000000001},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7016.2710000000006},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6960.2780000000012},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5759.1350000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4732.6809999999996},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4617.7460000000001},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4806.0709999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5029.7349999999997},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4417.3590000000004},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5830.3540000000003},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6872.8490000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7780.2369999999992},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8050.1289999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7028.7759999999998},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6974.329999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5771.9859999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4744.9160000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4630.7830000000004},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4819.942},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5044.1850000000004},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4429.3490000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5843.6469999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6886.0959999999995},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7792.8220000000001},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8062.799},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7264.9219999999996},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6988.0189999999993},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5784.5029999999997},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4756.8329999999996},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4643.4859999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4833.4570000000003},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5058.2659999999996},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4441.0320000000002},null,{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3582.0569999999998},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4683.491},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5429.4430000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5496.3040000000001},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4613.8389999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4381.2690000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3680.11},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3164.0790000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2809.15},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3247.0360000000001},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3042.3539999999998},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2874.0999999999995},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3590.4630000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4692.7780000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5438.4759999999997},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5505.2},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4622.0630000000001},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4390.1149999999998},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3688.3209999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3172.2579999999998},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2817.0810000000001},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3256.4070000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3051.0949999999998},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2881.9009999999998},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3598.6490000000003},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4701.8239999999996},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5447.2719999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5513.8639999999987},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4777.3500000000013},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4398.732},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3696.32},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3180.2269999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2824.808},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3265.538},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3059.6129999999998},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2889.502},null,{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9398.7619999999988},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11542.737000000001},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13196.759000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13533.424999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11630.11},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11341.547000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9439.2450000000008},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7896.76},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7426.8960000000006},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8053.107},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8072.0889999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7291.4589999999998},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9420.8170000000009},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11565.627},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13218.713},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13555.329},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11650.839},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11364.445},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9460.3070000000007},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7917.174},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7447.8640000000005},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8076.3490000000002},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8095.2800000000007},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7311.25},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9442.2960000000003},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11587.919999999998},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13240.094000000001},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13576.662999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12042.272000000001},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11386.751},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9480.8230000000003},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7937.0599999999995},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7468.2939999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8098.9950000000008},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8117.878999999999},{"$f":"IF($D97=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP99:$BY99)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ99:$DI99)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7330.5339999999997}]
[null,10326,"U.S. Naval Base,  Bremerton",{"$f":"+Staging!D102","v":0},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13688.218999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11391.722},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10610.173000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13046.932000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13349.317999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14487.167000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12630.798000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12263.852000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12929.120999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12742.37},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12245.927},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8991.3109999999997},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13717.279},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11415.904},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10632.7},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12551.201999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13377.657999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15107.35},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12657.61},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12289.885},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12956.567999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12769.421},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12271.928},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9010.3989999999994},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13207.195},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":11933.115},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10650.679},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12572.422},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":13962.573},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15132.887000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12165.290999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12821.802},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12978.477000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12281.046},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":12783.877},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9025.634},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9028.3860000000004},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9162.4879999999994},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7659.0349999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9287.9330000000009},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9198.3850000000002},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10629.647999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8546.6919999999991},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9509.5220000000008},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8464.7199999999993},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8981.2720000000008},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8678.2890000000007},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6437.1049999999996},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9047.5540000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9181.9380000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7675.295000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9831.0869999999995},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9217.9120000000003},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10062.799000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8564.8340000000007},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9529.7090000000007},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8482.6890000000003},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9000.3389999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8696.7150000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6450.771999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9596.1319999999996},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8699.5560000000005},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7688.2719999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9847.7080000000005},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9479.5490000000009},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10079.808999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9093.0339999999997},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9034.6869999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8497.0329999999994},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9525.5280000000002},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8220.2170000000006},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6461.6790000000001},null,{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22716.605},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20554.21},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18269.207999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22334.865000000002},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22547.703000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25116.815000000002},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21177.489999999998},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21773.374000000003},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21393.841},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21723.642},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20924.216},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15428.415999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22764.832999999999},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20597.842000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18307.995000000003},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22382.288999999997},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22595.57},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25170.149000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21222.444000000003},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21819.594000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21439.256999999998},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21769.760000000002},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20968.643},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15461.170999999998},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22803.326999999997},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":20632.671000000002},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18338.951000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":22420.13},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23442.122000000003},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25212.696},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21258.324999999997},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21856.489000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21475.510000000002},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21806.574000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":21004.094000000001},{"$f":"IF($D100=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP102:$BY102)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ102:$DI102)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15487.313}]
[null,10338,"Riverside Elec Coop",{"$f":"+Staging!D105","v":0},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":883.48400000000004},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":838.64499999999998},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1333.5630000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1328.7809999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1053.183},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":931.85},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1058.0070000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1294.028},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1671.0550000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1677.37},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1540.415},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1001.528},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":892.55600000000004},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":849.202},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1346.279},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1288.933},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1064.3320000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":980.11400000000015},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1070.0419999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1306.73},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1685.3140000000003},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1691.6570000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1554.375},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1013.359},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":871.59799999999996},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":895.76},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1359.059},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1301.105},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1108.354},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":992.0680000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1040.972},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1369.9690000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1699.6450000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1643.7929999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1625.107},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1025.2539999999999},null,{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":582.42700000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":710.452},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1016.818},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1040.2929999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":774.13000000000011},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":724.303},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":717.976},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":962.83899999999994},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1018.8390000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1111.9680000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":998.79499999999996},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":688.29100000000017},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":588.40800000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":719.39599999999996},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1026.5139999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1102.6130000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":782.32500000000005},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":696.38},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":726.14300000000003},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":972.28899999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1027.5329999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1121.4390000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1007.846},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":696.42200000000003},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":629.20699999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":692.44200000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1036.259},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1113.0260000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":802.08300000000008},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":704.87300000000005},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":775.52099999999996},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":931.31600000000003},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1036.27},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1193.1790000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":960.2399999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":704.596},null,{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1465.9110000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1549.097},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2350.3810000000003},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2369.0739999999996},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1827.3130000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1656.153},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1775.9830000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2256.8670000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2689.8940000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2789.3379999999997},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2539.21},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1689.8190000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1480.9639999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1568.598},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2372.7929999999997},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2391.5460000000003},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1846.6570000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1676.4940000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1796.1849999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2279.0190000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2712.8470000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2813.0960000000005},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2562.221},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1709.7809999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1500.8049999999998},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1588.202},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2395.3180000000002},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2414.1310000000003},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1910.4370000000001},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1696.9410000000003},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1816.4929999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2301.2849999999999},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2735.915},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2836.9719999999998},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2585.3469999999998},{"$f":"IF($D103=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP105:$BY105)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ105:$DI105)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1729.85}]
[null,10343,"Salmon River Elec Coop",{"$f":"+Staging!D107","v":0},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4130.9750000000004},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4380.3469999999998},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6086.4309999999996},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5953.0010000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4900.6610000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4783.134},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4272.473},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4875.7839999999997},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4999.4260000000004},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5260.7849999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4975.1779999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4086.098},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4130.9750000000004},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4380.3469999999998},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6086.4309999999996},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5957.0010000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4900.6610000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4778.134},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4272.473},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4875.7839999999997},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4999.4260000000004},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5260.7849999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4975.1779999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4086.098},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4133.9750000000004},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4379.3469999999998},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6098.4309999999996},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6024.0010000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5108.4170000000004},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4879.134},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4316.473},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4873.7839999999997},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4999.4260000000004},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":5262.7849999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4974.1779999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4089.098},null,{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.1889999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3403.1080000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4669.3379999999997},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4825.2920000000004},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3718.3090000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3552.9290000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3159.1889999999994},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3849.8870000000006},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3574.5450000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4012.636},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3477.1030000000005},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3150.0210000000006},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.1889999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3403.1080000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4669.3379999999997},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4821.2920000000004},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3718.3090000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3557.9290000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3159.1889999999994},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3849.8870000000006},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3574.5450000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4012.636},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3477.1030000000005},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3150.0210000000006},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2939.1889999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3405.1080000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4678.3379999999997},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4878.2920000000004},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3877.3539999999998},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3630.9290000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3189.1890000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3851.8870000000002},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3574.5450000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4010.6359999999995},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3478.1030000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3153.0209999999997},null,{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7070.1640000000007},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7783.4549999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10755.769},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10778.293000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8618.9700000000012},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8336.0630000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7431.6619999999994},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8725.6710000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8573.9710000000014},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9273.4210000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8452.2810000000009},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7236.1190000000006},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7070.1640000000007},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7783.4549999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10755.769},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10778.293000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8618.9700000000012},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8336.0630000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7431.6619999999994},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8725.6710000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8573.9710000000014},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9273.4210000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8452.2810000000009},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7236.1190000000006},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7073.1640000000007},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7784.4549999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10776.769},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10902.293000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8985.7710000000006},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8510.0630000000001},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7505.6620000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8725.6710000000003},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8573.9710000000014},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9273.4209999999985},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8452.280999999999},{"$f":"IF($D105=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP107:$BY107)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ107:$DI107)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7242.1189999999997}]
[null,10354,"Snohomish County PUD #1",{"$f":"+Staging!D110","v":0},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":335319.3},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":361738.8},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":413679.4},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":430999.20000000007},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":378511.1},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":393686.3},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":333023.90000000002},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":300704.7},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":304587.8},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":316528.59999999998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":330550.3},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":298596.90000000002},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":340432.7},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":367330.8},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":420149.9},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":436714.7},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":382833.7},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":397711.4},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":336811.6},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":304136.8},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":308042.8},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":320110.09999999998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":334282.90000000002},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":301973.09999999998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":344690.7},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":370871.7},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":425044.1},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":442077.49999999994},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":386931.6},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":402534},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":341316.1},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":307412.2},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":311774.09999999998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":324306.59999999998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":337997.8},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":305620.5},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":192359.80000000002},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":229902.1},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":265608.5},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":277128.8},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":229559.89999999997},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":233573.7},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":197114.10000000003},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190655.29999999996},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":175608.2},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":198346.40000000002},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":187489.7},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":185672.09999999998},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":195316.29999999996},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":233515.3},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":269815},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":279601.3},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":232203.3},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236685.6},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":199372.5},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":192858.2},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":177615.3},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":200605.9},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":189627.1},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":187786.9},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":197160.3},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236937.3},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":272996.90000000002},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":283083.5},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":234768.4},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":239573},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":201399.89999999997},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":195668.8},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":179782.9},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":202718.4},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":192253.3},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":190071.5},null,{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":527679.1},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":591640.9},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":679287.9},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":708128},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":608071},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":627260},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":530138},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":491360},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":480196},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":514875},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":518040},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":484269},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":535749},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":600846.1},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":689964.9},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":716316},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":615037},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":634397},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":536184.1},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":496995},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":485658.1},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":520716},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":523910},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":489760},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":541851},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":607809},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":698041},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":725161},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":621700},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":642107},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":542716},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":503081},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":491557},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":527025},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":530251.1},{"$f":"IF($D108=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP110:$BY110)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ110:$DI110)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":495692}]
[null,10370,"Tacoma Public Utilities",{"$f":"+Staging!D114","v":0},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":144747.21599999999},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":132768.59757004146},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":134889.87870967732},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":139386.20799999998},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":138045.95599999986},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":139573.80720322995},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":144032.41493333346},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":121055.01935483881},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":143838.8229777778},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":134889.87870967732},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":139386.20799999998},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":134025.20000000001},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":141816.09600000002},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":130080.04367267674},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":132158.36903225796},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":131311.20000000001},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":135250.53599999999},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":142006.96557738879},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":141115.76959999997},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":118603.6645161292},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":140926.09786666653},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":132158.36903225796},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":136563.64799999999},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":131311.20000000001},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":136070.56149041097},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":135010.7993023388},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":131681.18853910716},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":130837.07835616439},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":135536.68605573921},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":141494.22503465042},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":135198.31430137},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":122902.44263650036},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":140417.25998246585},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":126616.52744144919},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":141304.04462465754},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":130837.07835616439},null,{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104539.656},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":116518.27442995827},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":106355.48129032251},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":109900.66399999999},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":103534.4669999999},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":109713.06479676972},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105254.45706666677},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104107.31664516137},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105112.98602222225},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":106355.48129032251},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":109900.66399999999},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107220.16},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102422.73600000002},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":114158.7883273231},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104201.79096774188},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112927.63200000001},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101437.902},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102231.86642261094},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":103123.0624},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101999.15148387112},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102984.45613333324},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104201.79096774188},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107675.18400000001},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":105048.96000000001},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":107286.40425205481},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108346.16644012691},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":103825.55250198834},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":112519.88738630139},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":100297.14768124699},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":101862.74070781545},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108158.65144109599},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":96903.84900185607},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102612.61306410967},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":108890.2135996463},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":102052.92111780823},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":104669.66268493152},null,{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":249286.87199999997},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":249286.87199999974},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":241245.35999999981},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":249286.87199999997},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":241580.42299999978},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":249286.87199999968},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":249286.87200000024},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":225162.33600000018},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":248951.80900000007},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":241245.35999999981},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":249286.87199999997},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":241245.36000000002},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":244238.83200000005},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":244238.83199999982},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236360.15999999986},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":244238.83200000002},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236688.43799999999},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":244238.83199999973},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":244238.83199999997},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":220602.81600000031},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243910.55399999977},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236360.15999999986},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":244238.83199999999},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236360.16000000003},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243356.96574246578},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243356.96574246569},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":235506.74104109549},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243356.96574246578},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":235833.83373698621},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243356.96574246587},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243356.96574246598},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":219806.29163835643},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243029.87304657552},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":235506.74104109549},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":243356.96574246578},{"$f":"IF($D112=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP114:$BY114)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ114:$DI114)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":235506.74104109593}]
[null,10379,"Steilacoom, Town of",{"$f":"+Staging!D118","v":0},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2009.444},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2386.8049999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2713.2159999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2740.23},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2325.8380000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2279.0120000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1929.9459999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1630.761},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1538.231},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1636.6289999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1711.4829999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1538.3130000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2022.6080000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2399.7620000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2724.2080000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2748.2539999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2333.6959999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2287.3339999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1937.3989999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1637.6369999999997},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1545.0350000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1643.386},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1717.87},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1543.4570000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2027.943},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2404.7440000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2727.915},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2753.9169999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2412.5},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2293.1869999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1942.297},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1641.82},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1548.751},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1646.99},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1721.1880000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":1546.1210000000001},null,{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1201.999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1642.7909999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1768.2929999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1885.0530000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1489.962},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1426.845},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1218.9159999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1126.0450000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":940.87599999999986},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1130.1220000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1067.4159999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":995.54499999999985},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1209.873},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1651.7080000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1775.4570000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1890.5720000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1494.9949999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1432.0550000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1223.623},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1130.7919999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":945.03700000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1134.788},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1071.4000000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":998.87400000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1213.0650000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1655.1369999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1777.873},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1894.4680000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1545.479},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1435.7190000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1226.7159999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1133.681},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":947.31100000000004},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1137.2760000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1073.4690000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1000.598},null,{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3211.4430000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4029.5959999999995},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4481.509},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4625.2830000000004},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3815.8},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3705.857},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3148.8619999999996},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2756.806},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2479.107},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2766.7510000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2778.8989999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2533.8580000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3232.4810000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4051.4700000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4499.665},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4638.826},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3828.6909999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3719.3890000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3161.0219999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2768.4289999999996},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2490.0720000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2778.174},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2789.27},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2542.3310000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3241.0079999999998},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4059.8810000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4505.7880000000005},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4648.3850000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3957.9790000000003},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3728.9059999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3169.0129999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2775.5010000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2496.0619999999999},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2784.2660000000001},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2794.6570000000002},{"$f":"IF($D116=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP118:$BY118)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ118:$DI118)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2546.7190000000001}]
[null,10406,"U.S. DOE Albany Research Center",{"$f":"+Staging!D121","v":0},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":305.19},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":328.959},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":441.77800000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":463.86799999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":380.10399999999998},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":350.11900000000003},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":325.93599999999998},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":254.87899999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":247.88900000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":255.49199999999996},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":265.19600000000003},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":244.79400000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":316.17},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":339.351},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":452.80300000000005},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":456.06200000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":387.846},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":370.38499999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":331.50900000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":259.42500000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":251.70000000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":259.02300000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":268.27800000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":247.19400000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":307.78500000000003},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":354.92099999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":455.22500000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":458.37700000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":402.93},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":372.85700000000003},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":321.62799999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":271.45100000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":254.17},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":252.52099999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":280.11700000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":249.59399999999999},null,{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":214.79199999999997},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":290.18299999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":343.62299999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":367.83300000000003},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":289.709},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":283.02100000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":246.054},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":211.18},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":170.828},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":180.54199999999997},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":184.2},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":180.81299999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":224.11300000000003},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":299.096},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":352.06599999999997},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":393.09599999999995},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":295.68799999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":275.68700000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":250.49700000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":214.84200000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":173.48500000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":183.11},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":186.327},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":182.58199999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":236.80500000000004},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":287.69499999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":353.95100000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":395.089},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":303.34899999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":277.52300000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":264.54599999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":207.124},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":175.184},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":193.92},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":178.79599999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":184.351},null,{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":519.98199999999997},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":619.14200000000005},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":785.40100000000007},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":831.70100000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":669.81299999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":633.1400000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":571.99},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":466.05899999999997},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":418.71699999999998},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":436.03399999999993},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":449.39600000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":425.60699999999997},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":540.28300000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":638.447},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":804.86900000000003},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":849.1579999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":683.53399999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":646.072},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":582.00600000000009},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":474.26700000000005},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":425.18500000000006},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":442.13300000000004},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":454.60500000000002},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":429.77600000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":544.59},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":642.61599999999999},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":809.17600000000004},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":853.46600000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":706.279},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":650.38000000000011},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":586.17399999999998},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":478.57500000000005},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":429.35399999999998},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":446.44099999999997},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":458.91300000000001},{"$f":"IF($D119=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP121:$BY121)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ121:$DI121)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":433.94499999999999}]
[null,10409,"U.S. Naval Submarine Base, Bangor",{"$f":"+Staging!D123","v":0},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9039.6769999999997},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8972.4920000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10142.133},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10227.623},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8885.7010000000009},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9258.6720000000005},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8773.9979999999996},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7768.6459999999979},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8105.3610000000008},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8134.6740000000009},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8247.7950000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7779.9569999999985},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9039.6769999999997},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8972.4920000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10142.133},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9976.241},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8885.7010000000009},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9467.5349999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8773.9979999999996},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7768.6459999999979},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8105.3610000000008},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8134.6740000000009},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8247.7950000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7779.9569999999985},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8844.1829999999991},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9186.0289999999986},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":10140.468999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9974.6409999999996},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9233.7079999999987},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":9465.8070000000007},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8576.2819999999992},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7934.5229999999992},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8103.6970000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7967.3519999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8415.7430000000004},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7778.357},null,{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6075.4430000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6648.0450000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7354.0770000000011},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7598.7400000000007},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6127.9569999999985},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6543.3370000000014},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5957.692},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6108.0119999999988},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5306.1169999999993},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5656.1679999999997},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5729.4400000000005},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5475.9839999999995},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6075.4430000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6648.0450000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7354.0770000000011},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7850.1219999999994},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6127.9569999999985},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6334.4740000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5957.692},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6108.0119999999988},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5306.1169999999993},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5656.1679999999997},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5729.4400000000005},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5475.9839999999995},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6267.9619999999995},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6431.6229999999996},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7352.7650000000012},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7848.7460000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6313.3679999999995},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6333.2300000000005},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6152.527},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5939.1589999999997},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5304.9009999999998},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5820.5119999999997},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5558.5149999999994},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5474.7039999999997},null,{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15115.119999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15620.537},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17496.21},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17826.363000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15013.657999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15802.009000000002},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14731.689999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13876.657999999996},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13411.477999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13790.842000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13977.235000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13255.940999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15115.119999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15620.537},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17496.21},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17826.362999999998},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15013.657999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15802.009},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14731.689999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13876.657999999996},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13411.477999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13790.842000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13977.235000000001},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13255.940999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15112.144999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15617.651999999998},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17493.234},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17823.386999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15547.075999999997},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15799.037},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14728.808999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13873.681999999999},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13408.598},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13787.864},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13974.258},{"$f":"IF($D121=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP123:$BY123)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ123:$DI123)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13253.061}]
[null,10446,"Wells Rural Elec Coop",{"$f":"+Staging!D129","v":0},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34839.718999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":31606.991999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37049.961000000003},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37044.629000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32935.991999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34327.964999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32387.855},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34067.105000000003},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37995.792999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34937.375},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37104.964999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36418.991999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36098.387000000002},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33022.616999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":38527.690999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37085.18},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":34582.258000000002},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37515.718999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":33291.707000000002},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37476.574000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40293.347999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37211.394999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39757.144999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39047.858999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37232.538999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36840.913999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":40688.245999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39039.190999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":37913.516000000003},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39179.75},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":32727.938999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39163.656000000003},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":41619.375},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":36923.608999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":42297.012000000002},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":39903.766000000003},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25292.436000000002},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28435.368999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29482.973000000002},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29656.486000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25202.437999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27637.370999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":23831.412},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30350.934000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27661.309000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27180.253999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29067.423999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29064.072},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26308.688999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29544.986000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30645.320000000003},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32535.960999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26473.143},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27528.738000000005},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24622.226999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":33182.586000000003},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29336.905999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29164.723000000002},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30988.188999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31165.523000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":29728.812999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30012.094000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32345.394999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":34254.82},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28666.743999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":28728.482},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":26535.653999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31807.804999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30304.217000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31515.541000000005},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":30282.236000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31849.717000000001},null,{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60132.154999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":60042.360999999997},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66532.934000000008},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66701.115000000005},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":58138.429999999993},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61965.335999999996},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":56219.267},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":64418.039000000004},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65657.101999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62117.629000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66172.388999999996},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65483.063999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62407.076000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":62567.603000000003},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69173.010999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69621.141000000003},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":61055.400999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":65044.457000000002},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":57913.934000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70659.16},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":69630.254000000001},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66376.118000000002},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70745.334000000003},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70213.381999999998},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66961.351999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66853.008000000002},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73033.641000000003},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":73294.010999999999},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":66580.260000000009},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":67908.232000000004},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":59263.592999999993},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":70971.460999999996},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71923.592000000004},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":68439.149999999994},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":72579.248000000007},{"$f":"IF($D127=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP129:$BY129)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ129:$DI129)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":71753.483000000007}]
[null,10448,"West Oregon Elec Coop",{"$f":"+Staging!D130","v":0},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3676.9770000000003},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4061.2449999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4862.1120000000001},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4775.5860000000002},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4532.0959999999995},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4499.1810000000005},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3937.9609999999998},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3310.3870000000002},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3285.5329999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3281.13},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3364.2000000000003},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3036.9650000000001},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3676.5940000000001},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4065.5569999999998},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4869.6210000000001},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4592.0999999999995},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4539.2740000000003},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4684.3019999999997},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3939.9019999999996},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3309.366},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3283.54},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3279.1680000000001},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3362.761},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3034.29},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3538.529},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4244.4369999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4877.7220000000007},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4599.3109999999997},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4703.7579999999998},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":4690.402},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3785.7},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3442.24},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3282.085},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3152.2509999999997},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3490.375},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3032.127},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1981.2660000000003},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2820.366},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3000.444},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2991.71},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2709.7719999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2849.4670000000006},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2271.723},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2172.076},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1773.4560000000001},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1877.2660000000001},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1894.1509999999998},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1761.9140000000002},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1976.9749999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2819.7759999999998},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3001.4160000000002},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3183.04},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2711.058},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2669.6490000000003},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2269.511},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2167.2629999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1768.308},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1871.5129999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1888.5969999999998},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1755.8689999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2111.3209999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2645.6010000000001},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3002.826},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3184.6980000000003},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2761.3730000000005},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2669.8640000000005},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2424.393},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2029.5009999999997},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1763.53},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1991.6559999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1754.932},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1750.2109999999998},null,{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5658.2430000000004},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6881.6109999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7862.5560000000005},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7767.2960000000003},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7241.8679999999995},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7348.648000000001},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6209.6839999999993},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5482.4629999999997},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5058.9889999999996},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5158.3960000000006},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5258.3510000000006},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4798.8790000000008},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5653.5689999999995},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6885.3329999999996},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7871.0370000000003},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7775.1399999999994},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7250.3320000000003},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7353.951},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6209.4129999999996},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5476.6289999999999},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5051.848},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5150.6810000000005},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5251.3580000000002},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4790.1589999999997},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5649.85},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6890.0380000000005},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7880.5480000000007},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7784.009},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7465.1310000000003},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":7360.2660000000005},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6210.0929999999998},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5471.741},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5045.6149999999998},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5143.9069999999992},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5245.3069999999998},{"$f":"IF($D128=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP130:$BY130)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ130:$DI130)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4782.3379999999997}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+Staging!D136","v":0},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7061.5110000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6551.384},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6694.116},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6692.7790000000005},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6186.4939999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7010.9070000000011},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6800.9859999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6822.2089999999998},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7171.8320000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7720.665},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8186.0710000000008},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7014.3389999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7061.5110000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6551.384},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6694.116},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6692.7790000000005},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6186.4939999999997},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7010.9069999999992},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6800.9859999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6822.2089999999998},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7171.8320000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7720.665},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8186.0710000000008},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7014.3389999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7061.5110000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6551.384},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6694.116},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6692.7790000000005},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6407.44},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7010.9069999999992},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6800.9860000000008},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":6822.2089999999998},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7171.8320000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7720.665},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":8186.0709999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":7014.3389999999999},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5121.3119999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5186.4399999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5236.75},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5309.6310000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4537.5020000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5058.125},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4927.3539999999994},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5450.6310000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5148.8330000000005},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6086.2079999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5904.2610000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5569.9840000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5121.3119999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5186.4399999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5236.75},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5309.6310000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4537.5020000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5058.125},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4927.3539999999994},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5450.6310000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5148.8330000000005},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6086.2079999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5904.2610000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5569.9840000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5121.3119999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5186.4399999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5236.75},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5309.6310000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4699.5559999999996},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5058.125},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4927.3540000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5450.6310000000003},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5148.8330000000005},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":6086.2080000000005},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5904.2610000000004},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5569.9840000000004},null,{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12182.823},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11737.824000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11930.866},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12002.41},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10723.995999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12069.032000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11728.34},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.84},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.665000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13806.873},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14090.332000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.323},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12182.823},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11737.824000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11930.866},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12002.41},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10723.995999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12069.031999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11728.34},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.84},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.665000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13806.873},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14090.332000000002},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.323},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12182.823},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11737.824000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11930.866},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12002.41},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11106.995999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12069.031999999999},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11728.34},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12272.84},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12320.665000000001},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13806.873},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14090.332},{"$f":"IF($D134=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP136:$BY136)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ136:$DI136)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12584.323}]
[null,11680,"Weiser, City of",{"$f":"+Staging!D137","v":0},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2649.9549999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2827.181},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3479.9130000000005},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3419.1019999999994},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3087.116},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2862.6640000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2546.614},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2365.248},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2907.77},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3613.134},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3368.605},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2535.431},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2663.288},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2841.326},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3497.1849999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3309.1280000000006},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3102.5889999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2982.3960000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2559.3240000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2376.8330000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2922.221},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3631.1999999999994},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3385.1970000000006},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2548.4810000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2583.5949999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2968.91},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3514.549},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3325.5520000000006},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3233.721},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2997.3539999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2479.067},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2476.837},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2936.7719999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3521.8870000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":3521.4409999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":2561.1480000000001},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1428.952},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1986.83},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2209.7109999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2189.8710000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1861.502},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1770.2340000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1399.2180000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1485.627},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1492.5039999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1973.617},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1847.1590000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1433.7809999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1436.1420000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1996.77},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2220.6790000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2328.4009999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1870.8320000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1673.779},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1406.202},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1492.904},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1499.921},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1983.4849999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1856.258},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1441.1610000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1536.462},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1893.39},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2231.7049999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2339.9580000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1921.3889999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1682.173},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1506.2840000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1412.633},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1507.39},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":2120.9209999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1746.6600000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":1448.3230000000001},null,{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4078.9070000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4814.0110000000004},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5689.6239999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5608.973},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4948.6180000000004},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4632.8980000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3945.8320000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3850.875},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4400.2739999999994},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5586.7510000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5215.7640000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3969.212},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4099.43},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4838.0959999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5717.8639999999996},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5637.5290000000005},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4973.4210000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4656.1750000000002},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3965.5259999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3869.7370000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4422.1419999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5614.6849999999995},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5241.4550000000008},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3989.6420000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4120.0569999999998},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4862.3},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5746.2539999999999},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5665.51},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5155.1099999999997},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4679.527},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3985.3510000000001},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":3889.4700000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4444.1620000000003},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5642.808},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":5268.1010000000006},{"$f":"IF($D135=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP137:$BY137)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ137:$DI137)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":4009.4710000000005}]
[null,12026,"Jefferson County PUD #1",{"$f":"+Staging!D138","v":0},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19831.978999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21297.119999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27611.101000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27997.497000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24482.719999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":23474.499},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20201.38},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15994.622999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15716.316000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15306.625},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15326.621000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15372.459999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19871.945000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":21312.79},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27525.545999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26967.710999999996},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24435.829000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24278.158000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":20205.166999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16029.668000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15752.181},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15347.020999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15371.085999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15419.464},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19222.798999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":22075.78},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":27422.252},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":26903.328999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":25171.253000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":24292.512000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":19531.823},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":16651.657999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15817.940999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":14903.592999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15936.142999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":15472.39},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11616.846},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15361.949000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17759.671000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":18485.419000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15514.725},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15705.577000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12561.039999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11288.197},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9063.0969999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9172.8300000000017},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9166.59},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9680.982},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11634.197},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15366.918},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17697.850999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19383.100000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15480.082},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14891.25},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12558.593000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":11306.637000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9077.268},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9189.0980000000018},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9185.226999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9703.7469999999994},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":12270.116},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14567.501},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":17619.96},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":19326.25},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":15726.755999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":14891.716},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":13261.950999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":10773.261},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9104.0910000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9718.9570000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":8700.3619999999992},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":9725.1970000000001},null,{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31448.824999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36659.069000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45370.772000000004},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46482.916000000005},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39997.445},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39180.076000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32762.42},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27282.82},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24779.413},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24479.455000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24493.211000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25053.441999999995},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31506.142000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36679.707999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45223.396999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46350.811000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39915.911},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39169.408000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32763.759999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27336.305},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24829.449000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24536.118999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24556.312999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25123.210999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":31492.915000000001},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":36643.281000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":45042.212},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":46229.578999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":40898.008999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":39184.228000000003},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":32793.773999999998},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":27424.919000000002},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24922.031999999999},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24622.549999999996},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":24636.504999999997},{"$f":"IF($D136=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP138:$BY138)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ138:$DI138)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":25197.587}]
[null,10298,"PNGC Aggregate",{"$f":"+Staging!D139","v":1},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(E$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(E$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(F$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(F$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(G$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(G$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(H$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(H$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(I$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(I$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(J$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(J$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(K$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(K$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(L$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(L$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(M$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(M$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(N$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(N$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(O$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(O$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(P$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(P$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Q$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(Q$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(R$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(R$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(S$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(S$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(T$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(T$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(U$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(U$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(V$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(V$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(W$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(W$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(X$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(X$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Y$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(Y$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(Z$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(Z$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AA$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AA$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AB$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AB$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AC$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AC$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AD$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AD$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AE$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AE$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AF$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AF$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AG$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AG$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AH$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AH$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AI$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AI$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AJ$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AJ$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AK$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AK$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AL$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AL$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AM$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AM$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AN$1,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(AN$1,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AP$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AR$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AS$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AT$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AU$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AV$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AW$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AX$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AY$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(AZ$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(AZ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BA$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BA$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BB$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BB$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BC$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BC$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BD$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BD$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BE$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BE$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BF$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BF$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BG$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BG$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BH$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BH$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BI$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BI$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BJ$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BJ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BK$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BK$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BL$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BL$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BM$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BM$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BN$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BN$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BO$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BO$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BP$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BP$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BQ$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BQ$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BR$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BR$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BS$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BS$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BT$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BT$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BU$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BU$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BV$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BV$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BW$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BW$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BX$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BX$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(BY$1,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(BY$1,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},null,{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CA$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CA$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CB$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CB$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CC$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CC$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CD$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CD$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CE$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CE$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CF$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CF$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CG$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CG$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CH$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CH$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CI$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CI$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CJ$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CK$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CK$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CK$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CL$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CL$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CL$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CM$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CM$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CM$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CN$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CN$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CN$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CO$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CO$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CO$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CP$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CP$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CP$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CQ$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CQ$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CQ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CR$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CR$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CR$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CS$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CS$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CS$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CT$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CT$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CT$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CU$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CU$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CU$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CV$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CV$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CV$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CW$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CW$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CW$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CX$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CX$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CX$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CY$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CY$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CY$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(CZ$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(CZ$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(CZ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DA$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DA$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(DA$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DB$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DB$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(DB$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DC$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DC$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(DC$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DD$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DD$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(DD$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DE$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DE$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(DE$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DF$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DF$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(DF$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DG$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DG$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(DG$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DH$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DH$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(DH$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DI$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DI$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(DI$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0},{"$f":"IF($D137=1,0,_xlfn.XLOOKUP(DJ$2,Staging!$AP$4:$BY$4,Staging!$AP139:$BY139)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"HLH\",Init!$I$1:$L$1,0),FALSE)+_xlfn.XLOOKUP(DJ$2,Staging!$BZ$4:$DI$4,Staging!$BZ139:$DI139)*VLOOKUP(DJ$2,Init!$I:$L,MATCH(\"LLH\",Init!$I$1:$L$1,0),FALSE))","v":0}]
[]
[]
[]
[null,null,null,null,{"$f":"+SUM(E3:P137,AP3:BA137)","v":60930683.682000168}]

{"sheet":"Effective Rates","index":19,"n_rows":143,"n_cols":23,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,{"$f":"+SUMPRODUCT(D8:D141,$I$8:$I$141)","v":6314677830.4537897},{"$f":"+SUMPRODUCT(E8:E141,$I$8:$I$141)","v":6314677830.4537926},{"$f":"+SUMPRODUCT(F8:F141,$I$8:$I$141)","v":5673079085.1431761},{"$f":"+SUMPRODUCT(G8:G141,$I$8:$I$141)","v":641598745.31061649},{"$f":"+SUMPRODUCT(H8:H141,$I$8:$I$141)+G1*E3","v":6314677830.4537907}]
[null,null,null,"Select Alternative","Input sum of Slice %","Cap Threshold","Calc Floor Threshold",null,"Average RICc",null,null,null,null,null,"RIC-M Credit","RIC-M Charge"]
[null,"Rates and Impacts",null,"Alternative 1",0,{"$f":"+'RIC-M Temporal Calcs'!$D$3","v":0.02},-1.6574664118641027E-2,{"$f":"IF(Q3<>0,\"Run Macro to reset the Charge Floor\",\"\")","v":""},{"$f":"SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141)","v":3.4932479217403154},null,null,null,null,null,{"$f":"SUMPRODUCT(L8:L141,I8:I141)","v":38806972.662466407},{"$f":"SUM(P8:P141)","v":-38806972.662466399},{"$f":"O3+P3","v":0}]
[null,null,null,"Effective Rates"]
[null,null,null,null,"Marginal Demand","Embedded Demand","Rate Impact Credit - RIC-C",null,null,"Rate Impact Credit - RIC-M",null,null,"Rate Impact Charge - RIC-M"]
[null,null,null,"Status Quo_Demand","Alternative 1_Demand_PLVS","Alternative 1_Demand_PLVS"]
[null,"BESID","Customer","Status Quo","Alternative 1","Alternative 1","RIC-C",{"$f":"+D3","v":"Alternative 1"},"Energy","Change %","Effective Cap %","RIC-M Credit","Decrease %","Gainer?","RIC-M Charge","Sum RIC-M Charge $","Charge Percent of Rate","PRDM - Status Quo","TRM","PRDM Increase","PRDM Decrease","Rank","Rate Impact"]
[{"$f":"+VLOOKUP(B8,Init!$V:$Y,4,FALSE)","v":0},10015,"Asotin County PUD #1",{"$f":"IF(Staging!$D5=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!5:5)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!5:5))/SUM('Customer Tier 1 Energy'!$CA3:$DJ3))","v":37.578125066477085},{"$f":"IF(Staging!$D5=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!5:5)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!5:5)+SUM('PLVS Revenues'!$CB9:$DK9))/SUM('Customer Tier 1 Energy'!$CA3:$DJ3))","v":52.50268631482264},{"$f":"IF(Staging!$D5=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!5:5)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!5:5)+SUM('PLVS Revenues'!$CB9:$DK9))/SUM('Customer Tier 1 Energy'!$CA3:$DJ3))","v":39.009660757559033},{"$f":"IF(Staging!$D5=1,\"\",(SUM('Demand Revenues Marginal'!$AQ5:$BZ5)-SUM('Demand Revenues Embedded'!$AQ5:$BZ5))/I8)","v":13.493025557263596},{"$f":"IF(Staging!$D5=1,\"\",INDEX(E8:E8,1,MATCH($D$3,$E$7:$E$7,0))-G8+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":42.50290867929936},{"$f":"IF(Staging!$D5=1,\"\",SUM('Customer Tier 1 Energy'!$CA3:$DJ3))","v":20021.172999999995},{"$f":"IF(Staging!$D5=1,\"\",(H8-D8)/D8)","v":0.13105453250022855},{"$f":"IF(J8=\"\",\"\",MAX(MIN(J8,$F$3),0))","v":0.02},{"$f":"IF(K8=\"\",\"\",MAX(0,(J8-K8)*D8))","v":4.1732211114927322},{"$f":"IF(J8=\"\",\"\",IF(J8<$G$3,J8-$G$3,0))","v":0},{"$f":"+IF(M8=\"\",\"\",IF(M8<0,1,0))","v":0},{"$f":"M8*D8","v":0},{"$f":"O8*I8","v":0},{"$f":"IF(N8=0,0,IF(ABS(O8/H8/M8)<1,0,1))","v":0},{"$f":"IF(OR(N8=1,AND(N8=0,H8-L8-D8<0)),H8-L8+O8-D8,IF(AND(N8=0,H8-L8-D8>=0),H8-L8-D8))","v":0.75156250132954483},{"$f":"+IF(R8>=0,D8,R8+D8)","v":37.578125066477085},{"$f":"+IF(R8>=0,R8,0)","v":0.75156250132954483},{"$f":"+IF(T8=0,ABS(R8),0)","v":0},{"$f":"RANK(J8,$J$8:$J$141,1)","v":134},{"$f":"((H8-L8-O8)/D8)-1","v":2.0000000000000018E-2}]
[{"$f":"+VLOOKUP(B9,Init!$V:$Y,4,FALSE)","v":0},10024,"Benton County PUD #1",{"$f":"IF(Staging!$D6=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!6:6)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!6:6))/SUM('Customer Tier 1 Energy'!$CA4:$DJ4))","v":33.480613543824802},{"$f":"IF(Staging!$D6=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!6:6)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!6:6)+SUM('PLVS Revenues'!$CB10:$DK10))/SUM('Customer Tier 1 Energy'!$CA4:$DJ4))","v":35.401925401890495},{"$f":"IF(Staging!$D6=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!6:6)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!6:6)+SUM('PLVS Revenues'!$CB10:$DK10))/SUM('Customer Tier 1 Energy'!$CA4:$DJ4))","v":31.218862563813545},{"$f":"IF(Staging!$D6=1,\"\",(SUM('Demand Revenues Marginal'!$AQ6:$BZ6)-SUM('Demand Revenues Embedded'!$AQ6:$BZ6))/I9)","v":4.1830628380769532},{"$f":"IF(Staging!$D6=1,\"\",INDEX(E9:E9,1,MATCH($D$3,$E$7:$E$7,0))-G9+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":34.712110485553858},{"$f":"IF(Staging!$D6=1,\"\",SUM('Customer Tier 1 Energy'!$CA4:$DJ4))","v":5315542.8099999987},{"$f":"IF(Staging!$D6=1,\"\",(H9-D9)/D9)","v":3.6782388713309411E-2},0.02,0.56188467085255955,0,0,{"$f":"M9*D9","v":0},0,0,{"$f":"IF(OR(N9=1,AND(N9=0,H9-L9-D9<0)),H9-L9+O9-D9,IF(AND(N9=0,H9-L9-D9>=0),H9-L9-D9))","v":0.66961227087649888},33.480613543824802,0.66961227087649888,0,99,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B10,Init!$V:$Y,4,FALSE)","v":0},10025,"Benton REA",{"$f":"IF(Staging!$D7=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!7:7)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!7:7))/SUM('Customer Tier 1 Energy'!$CA5:$DJ5))","v":34.866427457629648},{"$f":"IF(Staging!$D7=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!7:7)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!7:7)+SUM('PLVS Revenues'!$CB11:$DK11))/SUM('Customer Tier 1 Energy'!$CA5:$DJ5))","v":36.387601060424224},{"$f":"IF(Staging!$D7=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!7:7)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!7:7)+SUM('PLVS Revenues'!$CB11:$DK11))/SUM('Customer Tier 1 Energy'!$CA5:$DJ5))","v":32.024534841749059},{"$f":"IF(Staging!$D7=1,\"\",(SUM('Demand Revenues Marginal'!$AQ7:$BZ7)-SUM('Demand Revenues Embedded'!$AQ7:$BZ7))/I10)","v":4.3630662186751614},{"$f":"IF(Staging!$D7=1,\"\",INDEX(E10:E10,1,MATCH($D$3,$E$7:$E$7,0))-G10+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.517782763489372},{"$f":"IF(Staging!$D7=1,\"\",SUM('Customer Tier 1 Energy'!$CA5:$DJ5))","v":1578325.1950000003},{"$f":"IF(Staging!$D7=1,\"\",(H10-D10)/D10)","v":1.8681446691126109E-2},1.8681446691126109E-2,0,0,0,0,0,0,0.6513553058597239,34.866427457629648,0.6513553058597239,0,69,1.8681446691126036E-2]
[{"$f":"+VLOOKUP(B11,Init!$V:$Y,4,FALSE)","v":0},10027,"Big Bend Elec Coop",{"$f":"IF(Staging!$D8=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!8:8)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!8:8))/SUM('Customer Tier 1 Energy'!$CA6:$DJ6))","v":32.647145985222082},{"$f":"IF(Staging!$D8=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!8:8)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!8:8)+SUM('PLVS Revenues'!$CB12:$DK12))/SUM('Customer Tier 1 Energy'!$CA6:$DJ6))","v":32.496685412076317},{"$f":"IF(Staging!$D8=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!8:8)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!8:8)+SUM('PLVS Revenues'!$CB12:$DK12))/SUM('Customer Tier 1 Energy'!$CA6:$DJ6))","v":29.224428215459834},{"$f":"IF(Staging!$D8=1,\"\",(SUM('Demand Revenues Marginal'!$AQ8:$BZ8)-SUM('Demand Revenues Embedded'!$AQ8:$BZ8))/I11)","v":3.2722571966164815},{"$f":"IF(Staging!$D8=1,\"\",INDEX(E11:E11,1,MATCH($D$3,$E$7:$E$7,0))-G11+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":32.717676137200151},{"$f":"IF(Staging!$D8=1,\"\",SUM('Customer Tier 1 Energy'!$CA6:$DJ6))","v":1618933.1989999998},{"$f":"IF(Staging!$D8=1,\"\",(H11-D11)/D11)","v":2.1603772657491985E-3},2.1603772657491985E-3,0,0,0,0,0,0,7.0530151978069E-2,32.647145985222082,7.0530151978069E-2,0,45,2.160377265749247E-3]
[{"$f":"+VLOOKUP(B12,Init!$V:$Y,4,FALSE)","v":1},10029,"Blachly Lane Elec Coop",{"$f":"IF(Staging!$D9=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!9:9)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!9:9))/SUM('Customer Tier 1 Energy'!$CA7:$DJ7))","v":34.684984043914852},{"$f":"IF(Staging!$D9=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!9:9)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!9:9)+SUM('PLVS Revenues'!$CB13:$DK13))/SUM('Customer Tier 1 Energy'!$CA7:$DJ7))","v":38.335039450845919},{"$f":"IF(Staging!$D9=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!9:9)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!9:9)+SUM('PLVS Revenues'!$CB13:$DK13))/SUM('Customer Tier 1 Energy'!$CA7:$DJ7))","v":32.741904393217602},{"$f":"IF(Staging!$D9=1,\"\",(SUM('Demand Revenues Marginal'!$AQ9:$BZ9)-SUM('Demand Revenues Embedded'!$AQ9:$BZ9))/I12)","v":5.5931350576283103},{"$f":"IF(Staging!$D9=1,\"\",INDEX(E12:E12,1,MATCH($D$3,$E$7:$E$7,0))-G12+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.235152314957922},{"$f":"IF(Staging!$D9=1,\"\",SUM('Customer Tier 1 Energy'!$CA7:$DJ7))","v":466065.24200000003},{"$f":"IF(Staging!$D9=1,\"\",(H12-D12)/D12)","v":4.4692777401321368E-2},0.02,0.85646859016477284,0,0,0,0,0,0.69369968087829648,34.684984043914852,0.69369968087829648,0,114,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B13,Init!$V:$Y,4,FALSE)","v":0},10044,"Canby, City of",{"$f":"IF(Staging!$D10=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!10:10)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!10:10))/SUM('Customer Tier 1 Energy'!$CA8:$DJ8))","v":34.573176890476688},{"$f":"IF(Staging!$D10=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!10:10)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!10:10)+SUM('PLVS Revenues'!$CB14:$DK14))/SUM('Customer Tier 1 Energy'!$CA8:$DJ8))","v":36.939203070310192},{"$f":"IF(Staging!$D10=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!10:10)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!10:10)+SUM('PLVS Revenues'!$CB14:$DK14))/SUM('Customer Tier 1 Energy'!$CA8:$DJ8))","v":32.271452508941913},{"$f":"IF(Staging!$D10=1,\"\",(SUM('Demand Revenues Marginal'!$AQ10:$BZ10)-SUM('Demand Revenues Embedded'!$AQ10:$BZ10))/I13)","v":4.6677505613682717},{"$f":"IF(Staging!$D10=1,\"\",INDEX(E13:E13,1,MATCH($D$3,$E$7:$E$7,0))-G13+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.764700430682232},{"$f":"IF(Staging!$D10=1,\"\",SUM('Customer Tier 1 Energy'!$CA8:$DJ8))","v":537291.41999999993},{"$f":"IF(Staging!$D10=1,\"\",(H13-D13)/D13)","v":3.4463814071241862E-2},0.02,0.50006000239601067,0,0,0,0,0,0.69146353780953262,34.573176890476688,0.69146353780953262,0,95,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B14,Init!$V:$Y,4,FALSE)","v":1},10046,"Central Electric Coop",{"$f":"IF(Staging!$D11=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!11:11)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!11:11))/SUM('Customer Tier 1 Energy'!$CA9:$DJ9))","v":38.472053259020797},{"$f":"IF(Staging!$D11=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!11:11)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!11:11)+SUM('PLVS Revenues'!$CB15:$DK15))/SUM('Customer Tier 1 Energy'!$CA9:$DJ9))","v":43.548578386230169},{"$f":"IF(Staging!$D11=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!11:11)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!11:11)+SUM('PLVS Revenues'!$CB15:$DK15))/SUM('Customer Tier 1 Energy'!$CA9:$DJ9))","v":35.226947586812869},{"$f":"IF(Staging!$D11=1,\"\",(SUM('Demand Revenues Marginal'!$AQ11:$BZ11)-SUM('Demand Revenues Embedded'!$AQ11:$BZ11))/I14)","v":8.3216307994172976},{"$f":"IF(Staging!$D11=1,\"\",INDEX(E14:E14,1,MATCH($D$3,$E$7:$E$7,0))-G14+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":38.720195508553182},{"$f":"IF(Staging!$D11=1,\"\",SUM('Customer Tier 1 Energy'!$CA9:$DJ9))","v":2165428.1900000004},{"$f":"IF(Staging!$D11=1,\"\",(H14-D14)/D14)","v":6.4499351740266667E-3},6.4499351740266667E-3,0,0,0,0,0,0,0.24814224953238551,38.472053259020797,0.24814224953238551,0,52,6.4499351740265887E-3]
[{"$f":"+VLOOKUP(B15,Init!$V:$Y,4,FALSE)","v":0},10047,"Central Lincoln PUD",{"$f":"IF(Staging!$D12=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!12:12)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!12:12))/SUM('Customer Tier 1 Energy'!$CA10:$DJ10))","v":32.976027587085206},{"$f":"IF(Staging!$D12=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!12:12)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!12:12)+SUM('PLVS Revenues'!$CB16:$DK16))/SUM('Customer Tier 1 Energy'!$CA10:$DJ10))","v":32.839068538251453},{"$f":"IF(Staging!$D12=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!12:12)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!12:12)+SUM('PLVS Revenues'!$CB16:$DK16))/SUM('Customer Tier 1 Energy'!$CA10:$DJ10))","v":30.275312925413498},{"$f":"IF(Staging!$D12=1,\"\",(SUM('Demand Revenues Marginal'!$AQ12:$BZ12)-SUM('Demand Revenues Embedded'!$AQ12:$BZ12))/I15)","v":2.5637556128379551},{"$f":"IF(Staging!$D12=1,\"\",INDEX(E15:E15,1,MATCH($D$3,$E$7:$E$7,0))-G15+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":33.768560847153815},{"$f":"IF(Staging!$D12=1,\"\",SUM('Customer Tier 1 Energy'!$CA10:$DJ10))","v":3990913.557},{"$f":"IF(Staging!$D12=1,\"\",(H15-D15)/D15)","v":2.4033618299706853E-2},0.02,0.13301270832690487,0,0,0,0,0,0.6595205517417071,32.976027587085206,0.6595205517417071,0,77,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B16,Init!$V:$Y,4,FALSE)","v":0},10055,"Albion, City of",{"$f":"IF(Staging!$D13=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!13:13)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!13:13))/SUM('Customer Tier 1 Energy'!$CA11:$DJ11))","v":38.651409091044123},{"$f":"IF(Staging!$D13=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!13:13)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!13:13)+SUM('PLVS Revenues'!$CB17:$DK17))/SUM('Customer Tier 1 Energy'!$CA11:$DJ11))","v":41.034723278301712},{"$f":"IF(Staging!$D13=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!13:13)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!13:13)+SUM('PLVS Revenues'!$CB17:$DK17))/SUM('Customer Tier 1 Energy'!$CA11:$DJ11))","v":34.153421061916347},{"$f":"IF(Staging!$D13=1,\"\",(SUM('Demand Revenues Marginal'!$AQ13:$BZ13)-SUM('Demand Revenues Embedded'!$AQ13:$BZ13))/I16)","v":6.881302216385369},{"$f":"IF(Staging!$D13=1,\"\",INDEX(E16:E16,1,MATCH($D$3,$E$7:$E$7,0))-G16+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":37.646668983656653},{"$f":"IF(Staging!$D13=1,\"\",SUM('Customer Tier 1 Energy'!$CA11:$DJ11))","v":12323.863000000001},{"$f":"IF(Staging!$D13=1,\"\",(H16-D16)/D16)","v":-2.5994915347608293E-2},0,0,-9.4202512289672663E-3,1,-0.36410598399122496,-4487.1922641880501,1,-1.3688460913786926,37.28256299966543,0,1.3688460913786926,15,-1.6574664118641058E-2]
[{"$f":"+VLOOKUP(B17,Init!$V:$Y,4,FALSE)","v":0},10057,"Ashland, City of",{"$f":"IF(Staging!$D14=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!14:14)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!14:14))/SUM('Customer Tier 1 Energy'!$CA12:$DJ12))","v":35.348850637039718},{"$f":"IF(Staging!$D14=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!14:14)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!14:14)+SUM('PLVS Revenues'!$CB18:$DK18))/SUM('Customer Tier 1 Energy'!$CA12:$DJ12))","v":38.740502276039109},{"$f":"IF(Staging!$D14=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!14:14)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!14:14)+SUM('PLVS Revenues'!$CB18:$DK18))/SUM('Customer Tier 1 Energy'!$CA12:$DJ12))","v":33.214040422493433},{"$f":"IF(Staging!$D14=1,\"\",(SUM('Demand Revenues Marginal'!$AQ14:$BZ14)-SUM('Demand Revenues Embedded'!$AQ14:$BZ14))/I17)","v":5.5264618535456798},{"$f":"IF(Staging!$D14=1,\"\",INDEX(E17:E17,1,MATCH($D$3,$E$7:$E$7,0))-G17+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.707288344233739},{"$f":"IF(Staging!$D14=1,\"\",SUM('Customer Tier 1 Energy'!$CA12:$DJ12))","v":505553.03900000005},{"$f":"IF(Staging!$D14=1,\"\",(H17-D17)/D17)","v":3.842947317134561E-2},0.02,0.65146069445322663,0,0,0,0,0,0.7069770127407935,35.348850637039718,0.7069770127407935,0,104,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B18,Init!$V:$Y,4,FALSE)","v":0},10059,"Bandon, City of",{"$f":"IF(Staging!$D15=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!15:15)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!15:15))/SUM('Customer Tier 1 Energy'!$CA13:$DJ13))","v":32.837424537477553},{"$f":"IF(Staging!$D15=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!15:15)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!15:15)+SUM('PLVS Revenues'!$CB19:$DK19))/SUM('Customer Tier 1 Energy'!$CA13:$DJ13))","v":36.003481741887853},{"$f":"IF(Staging!$D15=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!15:15)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!15:15)+SUM('PLVS Revenues'!$CB19:$DK19))/SUM('Customer Tier 1 Energy'!$CA13:$DJ13))","v":31.607891301151497},{"$f":"IF(Staging!$D15=1,\"\",(SUM('Demand Revenues Marginal'!$AQ15:$BZ15)-SUM('Demand Revenues Embedded'!$AQ15:$BZ15))/I18)","v":4.3955904407363562},{"$f":"IF(Staging!$D15=1,\"\",INDEX(E18:E18,1,MATCH($D$3,$E$7:$E$7,0))-G18+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.10113922289181},{"$f":"IF(Staging!$D15=1,\"\",SUM('Customer Tier 1 Energy'!$CA13:$DJ13))","v":203456.55599999998},{"$f":"IF(Staging!$D15=1,\"\",(H18-D18)/D18)","v":6.8937035023275528E-2},0.02,1.606966194664706,0,0,0,0,0,0.65674849074954977,32.837424537477553,0.65674849074954977,0,125,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B19,Init!$V:$Y,4,FALSE)","v":0},10061,"Blaine, City of",{"$f":"IF(Staging!$D16=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!16:16)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!16:16))/SUM('Customer Tier 1 Energy'!$CA14:$DJ14))","v":34.243877173006396},{"$f":"IF(Staging!$D16=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!16:16)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!16:16)+SUM('PLVS Revenues'!$CB20:$DK20))/SUM('Customer Tier 1 Energy'!$CA14:$DJ14))","v":34.706651578490785},{"$f":"IF(Staging!$D16=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!16:16)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!16:16)+SUM('PLVS Revenues'!$CB20:$DK20))/SUM('Customer Tier 1 Energy'!$CA14:$DJ14))","v":31.307860866767843},{"$f":"IF(Staging!$D16=1,\"\",(SUM('Demand Revenues Marginal'!$AQ16:$BZ16)-SUM('Demand Revenues Embedded'!$AQ16:$BZ16))/I19)","v":3.3987907117229414},{"$f":"IF(Staging!$D16=1,\"\",INDEX(E19:E19,1,MATCH($D$3,$E$7:$E$7,0))-G19+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":34.801108788508159},{"$f":"IF(Staging!$D16=1,\"\",SUM('Customer Tier 1 Energy'!$CA14:$DJ14))","v":231390.06900000002},{"$f":"IF(Staging!$D16=1,\"\",(H19-D19)/D19)","v":1.6272445222441548E-2},1.6272445222441548E-2,0,0,0,0,0,0,0.55723161550176314,34.243877173006396,0.55723161550176314,0,62,{"$f":"((H19-L19-O19)/D19)-1","v":1.6272445222441645E-2}]
[{"$f":"+VLOOKUP(B20,Init!$V:$Y,4,FALSE)","v":0},10062,"Bonners Ferry, City of",{"$f":"IF(Staging!$D17=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!17:17)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!17:17))/SUM('Customer Tier 1 Energy'!$CA15:$DJ15))","v":37.998346673134911},{"$f":"IF(Staging!$D17=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!17:17)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!17:17)+SUM('PLVS Revenues'!$CB21:$DK21))/SUM('Customer Tier 1 Energy'!$CA15:$DJ15))","v":43.228115862579756},{"$f":"IF(Staging!$D17=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!17:17)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!17:17)+SUM('PLVS Revenues'!$CB21:$DK21))/SUM('Customer Tier 1 Energy'!$CA15:$DJ15))","v":37.148746381645402},{"$f":"IF(Staging!$D17=1,\"\",(SUM('Demand Revenues Marginal'!$AQ17:$BZ17)-SUM('Demand Revenues Embedded'!$AQ17:$BZ17))/I20)","v":6.079369480934349},{"$f":"IF(Staging!$D17=1,\"\",INDEX(E20:E20,1,MATCH($D$3,$E$7:$E$7,0))-G20+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":40.641994303385722},{"$f":"IF(Staging!$D17=1,\"\",SUM('Customer Tier 1 Energy'!$CA15:$DJ15))","v":140720.80499999999},{"$f":"IF(Staging!$D17=1,\"\",(H20-D20)/D20)","v":6.9572701491243769E-2},0.02,1.8836806967881126,0,0,0,0,0,0.7599669334626995,37.998346673134911,0.7599669334626995,0,126,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B21,Init!$V:$Y,4,FALSE)","v":0},10064,"Burley, City of",{"$f":"IF(Staging!$D18=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!18:18)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!18:18))/SUM('Customer Tier 1 Energy'!$CA16:$DJ16))","v":34.174570339014934},{"$f":"IF(Staging!$D18=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!18:18)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!18:18)+SUM('PLVS Revenues'!$CB22:$DK22))/SUM('Customer Tier 1 Energy'!$CA16:$DJ16))","v":35.850717402131203},{"$f":"IF(Staging!$D18=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!18:18)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!18:18)+SUM('PLVS Revenues'!$CB22:$DK22))/SUM('Customer Tier 1 Energy'!$CA16:$DJ16))","v":31.951379764677419},{"$f":"IF(Staging!$D18=1,\"\",(SUM('Demand Revenues Marginal'!$AQ18:$BZ18)-SUM('Demand Revenues Embedded'!$AQ18:$BZ18))/I21)","v":3.8993376374537867},{"$f":"IF(Staging!$D18=1,\"\",INDEX(E21:E21,1,MATCH($D$3,$E$7:$E$7,0))-G21+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.444627686417732},{"$f":"IF(Staging!$D18=1,\"\",SUM('Customer Tier 1 Energy'!$CA16:$DJ16))","v":372067.74199999997},{"$f":"IF(Staging!$D18=1,\"\",(H21-D21)/D21)","v":3.7163813174641555E-2},0.02,0.586565940622499,0,0,0,0,0,0.68349140678029841,34.174570339014934,0.68349140678029841,0,100,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B22,Init!$V:$Y,4,FALSE)","v":0},10065,"Cascade Locks, City of",{"$f":"IF(Staging!$D19=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!19:19)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!19:19))/SUM('Customer Tier 1 Energy'!$CA17:$DJ17))","v":36.076202428560201},{"$f":"IF(Staging!$D19=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!19:19)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!19:19)+SUM('PLVS Revenues'!$CB23:$DK23))/SUM('Customer Tier 1 Energy'!$CA17:$DJ17))","v":38.344148816646815},{"$f":"IF(Staging!$D19=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!19:19)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!19:19)+SUM('PLVS Revenues'!$CB23:$DK23))/SUM('Customer Tier 1 Energy'!$CA17:$DJ17))","v":33.206866676673677},{"$f":"IF(Staging!$D19=1,\"\",(SUM('Demand Revenues Marginal'!$AQ19:$BZ19)-SUM('Demand Revenues Embedded'!$AQ19:$BZ19))/I22)","v":5.1372821399731414},{"$f":"IF(Staging!$D19=1,\"\",INDEX(E22:E22,1,MATCH($D$3,$E$7:$E$7,0))-G22+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.700114598413982},{"$f":"IF(Staging!$D19=1,\"\",SUM('Customer Tier 1 Energy'!$CA17:$DJ17))","v":62887.945999999996},{"$f":"IF(Staging!$D19=1,\"\",(H22-D22)/D22)","v":1.7294286201250862E-2},1.7294286201250862E-2,0,0,0,0,0,0,0.62391216985378151,36.076202428560201,0.62391216985378151,0,65,1.7294286201250841E-2]
[{"$f":"+VLOOKUP(B23,Init!$V:$Y,4,FALSE)","v":0},10066,"Centralia, City of",{"$f":"IF(Staging!$D20=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!20:20)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!20:20))/SUM('Customer Tier 1 Energy'!$CA18:$DJ18))","v":33.314456532156498},{"$f":"IF(Staging!$D20=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!20:20)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!20:20)+SUM('PLVS Revenues'!$CB24:$DK24))/SUM('Customer Tier 1 Energy'!$CA18:$DJ18))","v":37.539609158044641},{"$f":"IF(Staging!$D20=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!20:20)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!20:20)+SUM('PLVS Revenues'!$CB24:$DK24))/SUM('Customer Tier 1 Energy'!$CA18:$DJ18))","v":32.604869060532437},{"$f":"IF(Staging!$D20=1,\"\",(SUM('Demand Revenues Marginal'!$AQ20:$BZ20)-SUM('Demand Revenues Embedded'!$AQ20:$BZ20))/I23)","v":4.934740097512206},{"$f":"IF(Staging!$D20=1,\"\",INDEX(E23:E23,1,MATCH($D$3,$E$7:$E$7,0))-G23+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.098116982272749},{"$f":"IF(Staging!$D20=1,\"\",SUM('Customer Tier 1 Energy'!$CA18:$DJ18))","v":644748.16299999994},{"$f":"IF(Staging!$D20=1,\"\",(H23-D23)/D23)","v":8.3557132244656204E-2},0.02,2.1173713194731212,0,0,0,0,0,0.66628913064312911,33.314456532156498,0.66628913064312911,0,132,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B24,Init!$V:$Y,4,FALSE)","v":0},10067,"Cheney, City of",{"$f":"IF(Staging!$D21=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!21:21)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!21:21))/SUM('Customer Tier 1 Energy'!$CA19:$DJ19))","v":37.24896111542779},{"$f":"IF(Staging!$D21=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!21:21)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!21:21)+SUM('PLVS Revenues'!$CB25:$DK25))/SUM('Customer Tier 1 Energy'!$CA19:$DJ19))","v":37.516230813159353},{"$f":"IF(Staging!$D21=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!21:21)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!21:21)+SUM('PLVS Revenues'!$CB25:$DK25))/SUM('Customer Tier 1 Energy'!$CA19:$DJ19))","v":32.428217617262582},{"$f":"IF(Staging!$D21=1,\"\",(SUM('Demand Revenues Marginal'!$AQ21:$BZ21)-SUM('Demand Revenues Embedded'!$AQ21:$BZ21))/I24)","v":5.0880131958967718},{"$f":"IF(Staging!$D21=1,\"\",INDEX(E24:E24,1,MATCH($D$3,$E$7:$E$7,0))-G24+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.921465539002895},{"$f":"IF(Staging!$D21=1,\"\",SUM('Customer Tier 1 Energy'!$CA19:$DJ19))","v":439329.37400000001},{"$f":"IF(Staging!$D21=1,\"\",(H24-D24)/D24)","v":-3.563845907839485E-2},0,0,-1.9063794959753824E-2,1,-0.71010655716835847,-311970.66923407017,1,-2.0376021335932535,35.211358981834536,0,2.0376021335932535,7,-1.6574664118641058E-2]
[{"$f":"+VLOOKUP(B25,Init!$V:$Y,4,FALSE)","v":0},10068,"Chewelah, City of",{"$f":"IF(Staging!$D22=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!22:22)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!22:22))/SUM('Customer Tier 1 Energy'!$CA20:$DJ20))","v":35.63737945693839},{"$f":"IF(Staging!$D22=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!22:22)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!22:22)+SUM('PLVS Revenues'!$CB26:$DK26))/SUM('Customer Tier 1 Energy'!$CA20:$DJ20))","v":36.758668234496028},{"$f":"IF(Staging!$D22=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!22:22)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!22:22)+SUM('PLVS Revenues'!$CB26:$DK26))/SUM('Customer Tier 1 Energy'!$CA20:$DJ20))","v":32.253363065152421},{"$f":"IF(Staging!$D22=1,\"\",(SUM('Demand Revenues Marginal'!$AQ22:$BZ22)-SUM('Demand Revenues Embedded'!$AQ22:$BZ22))/I25)","v":4.5053051693436039},{"$f":"IF(Staging!$D22=1,\"\",INDEX(E25:E25,1,MATCH($D$3,$E$7:$E$7,0))-G25+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.74661098689274},{"$f":"IF(Staging!$D22=1,\"\",SUM('Customer Tier 1 Energy'!$CA20:$DJ20))","v":66286.816999999995},{"$f":"IF(Staging!$D22=1,\"\",(H25-D25)/D25)","v":3.0650831127001761E-3},3.0650831127001761E-3,0,0,0,0,0,0,0.10923152995435004,35.63737945693839,0.10923152995435004,0,48,3.065083112700151E-3]
[{"$f":"+VLOOKUP(B26,Init!$V:$Y,4,FALSE)","v":0},10070,"Declo, City of",{"$f":"IF(Staging!$D23=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!23:23)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!23:23))/SUM('Customer Tier 1 Energy'!$CA21:$DJ21))","v":37.901691088326899},{"$f":"IF(Staging!$D23=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!23:23)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!23:23)+SUM('PLVS Revenues'!$CB27:$DK27))/SUM('Customer Tier 1 Energy'!$CA21:$DJ21))","v":40.243923177562067},{"$f":"IF(Staging!$D23=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!23:23)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!23:23)+SUM('PLVS Revenues'!$CB27:$DK27))/SUM('Customer Tier 1 Energy'!$CA21:$DJ21))","v":33.716049857478914},{"$f":"IF(Staging!$D23=1,\"\",(SUM('Demand Revenues Marginal'!$AQ23:$BZ23)-SUM('Demand Revenues Embedded'!$AQ23:$BZ23))/I26)","v":6.5278733200831578},{"$f":"IF(Staging!$D23=1,\"\",INDEX(E26:E26,1,MATCH($D$3,$E$7:$E$7,0))-G26+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":37.20929777921922},{"$f":"IF(Staging!$D23=1,\"\",SUM('Customer Tier 1 Energy'!$CA21:$DJ21))","v":11120.873000000001},{"$f":"IF(Staging!$D23=1,\"\",(H26-D26)/D26)","v":-1.8268137627266052E-2},0,0,-1.6934735086250249E-3,1,-6.4185509790170792E-2,-713.79890281674614,1,-0.75657881889785017,37.145112269429049,0,0.75657881889785017,21,-1.6574664118641058E-2]
[{"$f":"+VLOOKUP(B27,Init!$V:$Y,4,FALSE)","v":0},10071,"Drain, City of",{"$f":"IF(Staging!$D24=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!24:24)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!24:24))/SUM('Customer Tier 1 Energy'!$CA22:$DJ22))","v":33.377933597646305},{"$f":"IF(Staging!$D24=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!24:24)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!24:24)+SUM('PLVS Revenues'!$CB28:$DK28))/SUM('Customer Tier 1 Energy'!$CA22:$DJ22))","v":36.487695233508845},{"$f":"IF(Staging!$D24=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!24:24)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!24:24)+SUM('PLVS Revenues'!$CB28:$DK28))/SUM('Customer Tier 1 Energy'!$CA22:$DJ22))","v":31.892938287176651},{"$f":"IF(Staging!$D24=1,\"\",(SUM('Demand Revenues Marginal'!$AQ24:$BZ24)-SUM('Demand Revenues Embedded'!$AQ24:$BZ24))/I27)","v":4.5947569463321889},{"$f":"IF(Staging!$D24=1,\"\",INDEX(E27:E27,1,MATCH($D$3,$E$7:$E$7,0))-G27+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.386186208916968},{"$f":"IF(Staging!$D24=1,\"\",SUM('Customer Tier 1 Energy'!$CA22:$DJ22))","v":49982.029000000002},{"$f":"IF(Staging!$D24=1,\"\",(H27-D27)/D27)","v":6.016707431559748E-2},0.02,1.3406939393177368,0,0,0,0,0,0.66755867195292495,33.377933597646305,0.66755867195292495,0,121,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B28,Init!$V:$Y,4,FALSE)","v":0},10072,"Ellensburg, City of",{"$f":"IF(Staging!$D25=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!25:25)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!25:25))/SUM('Customer Tier 1 Energy'!$CA23:$DJ23))","v":37.619131953856922},{"$f":"IF(Staging!$D25=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!25:25)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!25:25)+SUM('PLVS Revenues'!$CB29:$DK29))/SUM('Customer Tier 1 Energy'!$CA23:$DJ23))","v":38.745338511264677},{"$f":"IF(Staging!$D25=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!25:25)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!25:25)+SUM('PLVS Revenues'!$CB29:$DK29))/SUM('Customer Tier 1 Energy'!$CA23:$DJ23))","v":33.144956104831735},{"$f":"IF(Staging!$D25=1,\"\",(SUM('Demand Revenues Marginal'!$AQ25:$BZ25)-SUM('Demand Revenues Embedded'!$AQ25:$BZ25))/I28)","v":5.6003824064329404},{"$f":"IF(Staging!$D25=1,\"\",INDEX(E28:E28,1,MATCH($D$3,$E$7:$E$7,0))-G28+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.638204026572048},{"$f":"IF(Staging!$D25=1,\"\",SUM('Customer Tier 1 Energy'!$CA23:$DJ23))","v":634450.06399999978},{"$f":"IF(Staging!$D25=1,\"\",(H28-D28)/D28)","v":-2.6075240877117153E-2},0,0,-9.5005767584761258E-3,1,-0.35740345071485963,-226754.64217986347,1,-1.3383313779997366,36.280800575857185,0,1.3383313779997366,14,-1.6574664118640947E-2]
[{"$f":"+VLOOKUP(B29,Init!$V:$Y,4,FALSE)","v":0},10074,"Forest Grove, City of",{"$f":"IF(Staging!$D26=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!26:26)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!26:26))/SUM('Customer Tier 1 Energy'!$CA24:$DJ24))","v":35.045393217167472},{"$f":"IF(Staging!$D26=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!26:26)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!26:26)+SUM('PLVS Revenues'!$CB30:$DK30))/SUM('Customer Tier 1 Energy'!$CA24:$DJ24))","v":37.815574009012572},{"$f":"IF(Staging!$D26=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!26:26)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!26:26)+SUM('PLVS Revenues'!$CB30:$DK30))/SUM('Customer Tier 1 Energy'!$CA24:$DJ24))","v":32.814859052556045},{"$f":"IF(Staging!$D26=1,\"\",(SUM('Demand Revenues Marginal'!$AQ26:$BZ26)-SUM('Demand Revenues Embedded'!$AQ26:$BZ26))/I29)","v":5.0007149564565232},{"$f":"IF(Staging!$D26=1,\"\",INDEX(E29:E29,1,MATCH($D$3,$E$7:$E$7,0))-G29+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.308106974296358},{"$f":"IF(Staging!$D26=1,\"\",SUM('Customer Tier 1 Energy'!$CA24:$DJ24))","v":705894.48900000018},{"$f":"IF(Staging!$D26=1,\"\",(H29-D29)/D29)","v":3.6030805798187696E-2},0.02,0.56180589278553605,0,0,0,0,0,0.70090786434334973,35.045393217167472,0.70090786434334973,0,97,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B30,Init!$V:$Y,4,FALSE)","v":0},10076,"Heyburn, City of",{"$f":"IF(Staging!$D27=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!27:27)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!27:27))/SUM('Customer Tier 1 Energy'!$CA25:$DJ25))","v":34.849294122233637},{"$f":"IF(Staging!$D27=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!27:27)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!27:27)+SUM('PLVS Revenues'!$CB31:$DK31))/SUM('Customer Tier 1 Energy'!$CA25:$DJ25))","v":35.828783517175481},{"$f":"IF(Staging!$D27=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!27:27)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!27:27)+SUM('PLVS Revenues'!$CB31:$DK31))/SUM('Customer Tier 1 Energy'!$CA25:$DJ25))","v":31.975039695985068},{"$f":"IF(Staging!$D27=1,\"\",(SUM('Demand Revenues Marginal'!$AQ27:$BZ27)-SUM('Demand Revenues Embedded'!$AQ27:$BZ27))/I30)","v":3.8537438211904185},{"$f":"IF(Staging!$D27=1,\"\",INDEX(E30:E30,1,MATCH($D$3,$E$7:$E$7,0))-G30+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.468287617725373},{"$f":"IF(Staging!$D27=1,\"\",SUM('Customer Tier 1 Energy'!$CA25:$DJ25))","v":127445.98900000003},{"$f":"IF(Staging!$D27=1,\"\",(H30-D30)/D30)","v":1.7762009563827067E-2},1.7762009563827067E-2,0,0,0,0,0,0,0.61899349549173621,34.849294122233637,0.61899349549173621,0,66,1.7762009563827119E-2]
[{"$f":"+VLOOKUP(B31,Init!$V:$Y,4,FALSE)","v":0},10078,"McCleary, City of",{"$f":"IF(Staging!$D28=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!28:28)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!28:28))/SUM('Customer Tier 1 Energy'!$CA26:$DJ26))","v":35.6508219223753},{"$f":"IF(Staging!$D28=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!28:28)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!28:28)+SUM('PLVS Revenues'!$CB32:$DK32))/SUM('Customer Tier 1 Energy'!$CA26:$DJ26))","v":38.999446525195864},{"$f":"IF(Staging!$D28=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!28:28)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!28:28)+SUM('PLVS Revenues'!$CB32:$DK32))/SUM('Customer Tier 1 Energy'!$CA26:$DJ26))","v":32.967239211443172},{"$f":"IF(Staging!$D28=1,\"\",(SUM('Demand Revenues Marginal'!$AQ28:$BZ28)-SUM('Demand Revenues Embedded'!$AQ28:$BZ28))/I31)","v":6.0322073137526955},{"$f":"IF(Staging!$D28=1,\"\",INDEX(E31:E31,1,MATCH($D$3,$E$7:$E$7,0))-G31+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.460487133183484},{"$f":"IF(Staging!$D28=1,\"\",SUM('Customer Tier 1 Energy'!$CA26:$DJ26))","v":98111.045999999988},{"$f":"IF(Staging!$D28=1,\"\",(H31-D31)/D31)","v":2.2710983005416182E-2},0.02,9.6648772360678079E-2,0,0,0,0,0,0.71301643844750373,35.6508219223753,0.71301643844750373,0,76,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B32,Init!$V:$Y,4,FALSE)","v":0},10079,"McMinnville, City of",{"$f":"IF(Staging!$D29=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!29:29)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!29:29))/SUM('Customer Tier 1 Energy'!$CA27:$DJ27))","v":35.111301143942178},{"$f":"IF(Staging!$D29=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!29:29)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!29:29)+SUM('PLVS Revenues'!$CB33:$DK33))/SUM('Customer Tier 1 Energy'!$CA27:$DJ27))","v":38.781094762504253},{"$f":"IF(Staging!$D29=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!29:29)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!29:29)+SUM('PLVS Revenues'!$CB33:$DK33))/SUM('Customer Tier 1 Energy'!$CA27:$DJ27))","v":32.928286500388289},{"$f":"IF(Staging!$D29=1,\"\",(SUM('Demand Revenues Marginal'!$AQ29:$BZ29)-SUM('Demand Revenues Embedded'!$AQ29:$BZ29))/I32)","v":5.8528082621159605},{"$f":"IF(Staging!$D29=1,\"\",INDEX(E32:E32,1,MATCH($D$3,$E$7:$E$7,0))-G32+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.421534422128609},{"$f":"IF(Staging!$D29=1,\"\",SUM('Customer Tier 1 Energy'!$CA27:$DJ27))","v":2222411.1819999996},{"$f":"IF(Staging!$D29=1,\"\",(H32-D32)/D32)","v":3.7316568611769824E-2},0.02,0.60800725530758704,0,0,0,0,0,0.70222602287884683,35.111301143942178,0.70222602287884683,0,101,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B36,Init!$V:$Y,4,FALSE)","v":0},10083,"Monmouth, City of",{"$f":"IF(Staging!$D33=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!33:33)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!33:33))/SUM('Customer Tier 1 Energy'!$CA31:$DJ31))","v":35.334466346613645},{"$f":"IF(Staging!$D33=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!33:33)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!33:33)+SUM('PLVS Revenues'!$CB37:$DK37))/SUM('Customer Tier 1 Energy'!$CA31:$DJ31))","v":37.247897793335177},{"$f":"IF(Staging!$D33=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!33:33)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!33:33)+SUM('PLVS Revenues'!$CB37:$DK37))/SUM('Customer Tier 1 Energy'!$CA31:$DJ31))","v":32.360832609705106},{"$f":"IF(Staging!$D33=1,\"\",(SUM('Demand Revenues Marginal'!$AQ33:$BZ33)-SUM('Demand Revenues Embedded'!$AQ33:$BZ33))/I36)","v":4.8870651836300798},{"$f":"IF(Staging!$D33=1,\"\",INDEX(E36:E36,1,MATCH($D$3,$E$7:$E$7,0))-G36+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.854080531445412},{"$f":"IF(Staging!$D33=1,\"\",SUM('Customer Tier 1 Energy'!$CA31:$DJ31))","v":240202.46599999996},{"$f":"IF(Staging!$D33=1,\"\",(H36-D36)/D36)","v":1.4705590279321282E-2},1.4705590279321282E-2,0,0,0,0,0,0,0.51961418483176658,35.334466346613645,0.51961418483176658,0,60,1.470559027932139E-2]
[{"$f":"+VLOOKUP(B41,Init!$V:$Y,4,FALSE)","v":0},10094,"Soda Springs, City of",{"$f":"IF(Staging!$D38=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!38:38)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!38:38))/SUM('Customer Tier 1 Energy'!$CA36:$DJ36))","v":34.442013030035525},{"$f":"IF(Staging!$D38=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!38:38)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!38:38)+SUM('PLVS Revenues'!$CB42:$DK42))/SUM('Customer Tier 1 Energy'!$CA36:$DJ36))","v":34.665373135796436},{"$f":"IF(Staging!$D38=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!38:38)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!38:38)+SUM('PLVS Revenues'!$CB42:$DK42))/SUM('Customer Tier 1 Energy'!$CA36:$DJ36))","v":31.319876984146944},{"$f":"IF(Staging!$D38=1,\"\",(SUM('Demand Revenues Marginal'!$AQ38:$BZ38)-SUM('Demand Revenues Embedded'!$AQ38:$BZ38))/I41)","v":3.3454961516494892},{"$f":"IF(Staging!$D38=1,\"\",INDEX(E41:E41,1,MATCH($D$3,$E$7:$E$7,0))-G41+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":34.813124905887264},{"$f":"IF(Staging!$D38=1,\"\",SUM('Customer Tier 1 Energy'!$CA36:$DJ36))","v":73539.879000000001},{"$f":"IF(Staging!$D38=1,\"\",(H41-D41)/D41)","v":1.0774976350194938E-2},1.0774976350194938E-2,0,0,0,0,0,0,0.37111187585173866,34.442013030035525,0.37111187585173866,0,56,1.0774976350194976E-2]
[{"$f":"+VLOOKUP(B44,Init!$V:$Y,4,FALSE)","v":0},10101,"Clallam County PUD #1",{"$f":"IF(Staging!$D41=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!41:41)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!41:41))/SUM('Customer Tier 1 Energy'!$CA39:$DJ39))","v":33.906724602025939},{"$f":"IF(Staging!$D41=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!41:41)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!41:41)+SUM('PLVS Revenues'!$CB45:$DK45))/SUM('Customer Tier 1 Energy'!$CA39:$DJ39))","v":37.842022042288761},{"$f":"IF(Staging!$D41=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!41:41)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!41:41)+SUM('PLVS Revenues'!$CB45:$DK45))/SUM('Customer Tier 1 Energy'!$CA39:$DJ39))","v":32.680659507975854},{"$f":"IF(Staging!$D41=1,\"\",(SUM('Demand Revenues Marginal'!$AQ41:$BZ41)-SUM('Demand Revenues Embedded'!$AQ41:$BZ41))/I44)","v":5.1613625343128993},{"$f":"IF(Staging!$D41=1,\"\",INDEX(E44:E44,1,MATCH($D$3,$E$7:$E$7,0))-G44+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.173907429716174},{"$f":"IF(Staging!$D41=1,\"\",SUM('Customer Tier 1 Energy'!$CA39:$DJ39))","v":2011354.5610000005},{"$f":"IF(Staging!$D41=1,\"\",(H44-D44)/D44)","v":6.6865285700724086E-2},0.02,1.5890483356497156,0,0,0,0,0,0.67813449204052034,33.906724602025939,0.67813449204052034,0,124,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B47,Init!$V:$Y,4,FALSE)","v":1},10106,"Clearwater Power",{"$f":"IF(Staging!$D44=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!44:44)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!44:44))/SUM('Customer Tier 1 Energy'!$CA42:$DJ42))","v":36.083732164213089},{"$f":"IF(Staging!$D44=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!44:44)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!44:44)+SUM('PLVS Revenues'!$CB48:$DK48))/SUM('Customer Tier 1 Energy'!$CA42:$DJ42))","v":38.701847203474564},{"$f":"IF(Staging!$D44=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!44:44)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!44:44)+SUM('PLVS Revenues'!$CB48:$DK48))/SUM('Customer Tier 1 Energy'!$CA42:$DJ42))","v":33.20424718523099},{"$f":"IF(Staging!$D44=1,\"\",(SUM('Demand Revenues Marginal'!$AQ44:$BZ44)-SUM('Demand Revenues Embedded'!$AQ44:$BZ44))/I47)","v":5.4976000182435723},{"$f":"IF(Staging!$D44=1,\"\",INDEX(E47:E47,1,MATCH($D$3,$E$7:$E$7,0))-G47+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.697495106971303},{"$f":"IF(Staging!$D44=1,\"\",SUM('Customer Tier 1 Energy'!$CA42:$DJ42))","v":631719.36000000022},{"$f":"IF(Staging!$D44=1,\"\",(H47-D47)/D47)","v":1.7009408560207866E-2},1.7009408560207866E-2,0,0,0,0,0,0,0.61376294275821408,36.083732164213089,0.61376294275821408,0,64,1.7009408560207939E-2]
[{"$f":"+VLOOKUP(B50,Init!$V:$Y,4,FALSE)","v":0},10112,"Columbia River PUD",{"$f":"IF(Staging!$D47=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!47:47)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!47:47))/SUM('Customer Tier 1 Energy'!$CA45:$DJ45))","v":35.180585540198258},{"$f":"IF(Staging!$D47=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!47:47)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!47:47)+SUM('PLVS Revenues'!$CB51:$DK51))/SUM('Customer Tier 1 Energy'!$CA45:$DJ45))","v":35.501106067285896},{"$f":"IF(Staging!$D47=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!47:47)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!47:47)+SUM('PLVS Revenues'!$CB51:$DK51))/SUM('Customer Tier 1 Energy'!$CA45:$DJ45))","v":31.544057827785362},{"$f":"IF(Staging!$D47=1,\"\",(SUM('Demand Revenues Marginal'!$AQ47:$BZ47)-SUM('Demand Revenues Embedded'!$AQ47:$BZ47))/I50)","v":3.9570482395005349},{"$f":"IF(Staging!$D47=1,\"\",INDEX(E50:E50,1,MATCH($D$3,$E$7:$E$7,0))-G50+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.037305749525679},{"$f":"IF(Staging!$D47=1,\"\",SUM('Customer Tier 1 Energy'!$CA45:$DJ45))","v":1541047.9879999999},{"$f":"IF(Staging!$D47=1,\"\",(H50-D50)/D50)","v":-4.0726948819218576E-3},0,0,0,0,0,0,0,-0.14327979067257957,35.037305749525679,0,0.14327979067257957,31,-4.0726948819218567E-3]
[{"$f":"+VLOOKUP(B52,Init!$V:$Y,4,FALSE)","v":0},10116,"Consolidated Irrigation District #19",{"$f":"IF(Staging!$D49=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!49:49)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!49:49))/SUM('Customer Tier 1 Energy'!$CA47:$DJ47))","v":32.501574275047524},{"$f":"IF(Staging!$D49=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!49:49)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!49:49)+SUM('PLVS Revenues'!$CB53:$DK53))/SUM('Customer Tier 1 Energy'!$CA47:$DJ47))","v":32.388227146028292},{"$f":"IF(Staging!$D49=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!49:49)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!49:49)+SUM('PLVS Revenues'!$CB53:$DK53))/SUM('Customer Tier 1 Energy'!$CA47:$DJ47))","v":29.849153502556454},{"$f":"IF(Staging!$D49=1,\"\",(SUM('Demand Revenues Marginal'!$AQ49:$BZ49)-SUM('Demand Revenues Embedded'!$AQ49:$BZ49))/I52)","v":2.5390736434718413},{"$f":"IF(Staging!$D49=1,\"\",INDEX(E52:E52,1,MATCH($D$3,$E$7:$E$7,0))-G52+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":33.342401424296767},{"$f":"IF(Staging!$D49=1,\"\",SUM('Customer Tier 1 Energy'!$CA47:$DJ47))","v":6666.818000000002},{"$f":"IF(Staging!$D49=1,\"\",(H52-D52)/D52)","v":2.5870351452322495E-2},0.02,0.19079566374829268,0,0,0,0,0,0.65003148550095347,32.501574275047524,0.65003148550095347,0,81,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B55,Init!$V:$Y,4,FALSE)","v":0},10123,"Cowlitz County PUD #1",{"$f":"IF(Staging!$D52=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!52:52)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!52:52))/SUM('Customer Tier 1 Energy'!$CA50:$DJ50))","v":32.489568086519249},{"$f":"IF(Staging!$D52=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!52:52)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!52:52)+SUM('PLVS Revenues'!$CB56:$DK56))/SUM('Customer Tier 1 Energy'!$CA50:$DJ50))","v":29.014238778096583},{"$f":"IF(Staging!$D52=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!52:52)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!52:52)+SUM('PLVS Revenues'!$CB56:$DK56))/SUM('Customer Tier 1 Energy'!$CA50:$DJ50))","v":28.060358620672421},{"$f":"IF(Staging!$D52=1,\"\",(SUM('Demand Revenues Marginal'!$AQ52:$BZ52)-SUM('Demand Revenues Embedded'!$AQ52:$BZ52))/I55)","v":0.9538801574241631},{"$f":"IF(Staging!$D52=1,\"\",INDEX(E55:E55,1,MATCH($D$3,$E$7:$E$7,0))-G55+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":31.553606542412737},{"$f":"IF(Staging!$D52=1,\"\",SUM('Customer Tier 1 Energy'!$CA50:$DJ50))","v":12124174.920000002},{"$f":"IF(Staging!$D52=1,\"\",(H55-D55)/D55)","v":-2.8808063610265906E-2},0,0,-1.2233399491624879E-2,1,-0.39745786571273645,-4818848.6872310881,1,-1.3334194098192498,31.156148676699999,0,1.3334194098192498,11,-1.6574664118640947E-2]
[{"$f":"+VLOOKUP(B60,Init!$V:$Y,4,FALSE)","v":0},10157,"Emerald PUD",{"$f":"IF(Staging!$D57=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!57:57)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!57:57))/SUM('Customer Tier 1 Energy'!$CA55:$DJ55))","v":37.796576243602196},{"$f":"IF(Staging!$D57=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!57:57)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!57:57)+SUM('PLVS Revenues'!$CB61:$DK61))/SUM('Customer Tier 1 Energy'!$CA55:$DJ55))","v":38.581246378647911},{"$f":"IF(Staging!$D57=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!57:57)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!57:57)+SUM('PLVS Revenues'!$CB61:$DK61))/SUM('Customer Tier 1 Energy'!$CA55:$DJ55))","v":33.048285489294592},{"$f":"IF(Staging!$D57=1,\"\",(SUM('Demand Revenues Marginal'!$AQ57:$BZ57)-SUM('Demand Revenues Embedded'!$AQ57:$BZ57))/I60)","v":5.5329608893533235},{"$f":"IF(Staging!$D57=1,\"\",INDEX(E60:E60,1,MATCH($D$3,$E$7:$E$7,0))-G60+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.541533411034898},{"$f":"IF(Staging!$D57=1,\"\",SUM('Customer Tier 1 Energy'!$CA55:$DJ55))","v":1321668.8499999999},{"$f":"IF(Staging!$D57=1,\"\",(H60-D60)/D60)","v":-3.3205198917447942E-2},0,0,-1.6630534798806915E-2,1,-0.62857727649498507,-830771.00616125891,1,-1.8836201090622851,35.912956134539911,0,1.8836201090622851,8,-1.6574664118640947E-2]
[{"$f":"+VLOOKUP(B63,Init!$V:$Y,4,FALSE)","v":0},10172,"U.S. Airforce Base, Fairchild",{"$f":"IF(Staging!$D60=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!60:60)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!60:60))/SUM('Customer Tier 1 Energy'!$CA58:$DJ58))","v":37.457559869043735},{"$f":"IF(Staging!$D60=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!60:60)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!60:60)+SUM('PLVS Revenues'!$CB64:$DK64))/SUM('Customer Tier 1 Energy'!$CA58:$DJ58))","v":37.769394720073862},{"$f":"IF(Staging!$D60=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!60:60)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!60:60)+SUM('PLVS Revenues'!$CB64:$DK64))/SUM('Customer Tier 1 Energy'!$CA58:$DJ58))","v":32.4802701826776},{"$f":"IF(Staging!$D60=1,\"\",(SUM('Demand Revenues Marginal'!$AQ60:$BZ60)-SUM('Demand Revenues Embedded'!$AQ60:$BZ60))/I63)","v":5.2891245373962654},{"$f":"IF(Staging!$D60=1,\"\",INDEX(E63:E63,1,MATCH($D$3,$E$7:$E$7,0))-G63+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.973518104417913},{"$f":"IF(Staging!$D60=1,\"\",SUM('Customer Tier 1 Energy'!$CA58:$DJ58))","v":138213.75599999999},{"$f":"IF(Staging!$D60=1,\"\",(H63-D63)/D63)","v":-3.9619285661271458E-2},0,0,-2.3044621542630431E-2,1,-0.86319529109253434,-119305.46334341251,1,-2.3472370557183595,35.110322813325375,0,2.3472370557183595,4,-1.6574664118640947E-2]
[{"$f":"+VLOOKUP(B68,Init!$V:$Y,4,FALSE)","v":0},10183,"Franklin County PUD #1",{"$f":"IF(Staging!$D65=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!65:65)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!65:65))/SUM('Customer Tier 1 Energy'!$CA63:$DJ63))","v":31.573016402214513},{"$f":"IF(Staging!$D65=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!65:65)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!65:65)+SUM('PLVS Revenues'!$CB69:$DK69))/SUM('Customer Tier 1 Energy'!$CA63:$DJ63))","v":28.804398078524461},{"$f":"IF(Staging!$D65=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!65:65)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!65:65)+SUM('PLVS Revenues'!$CB69:$DK69))/SUM('Customer Tier 1 Energy'!$CA63:$DJ63))","v":27.969278409742699},{"$f":"IF(Staging!$D65=1,\"\",(SUM('Demand Revenues Marginal'!$AQ65:$BZ65)-SUM('Demand Revenues Embedded'!$AQ65:$BZ65))/I68)","v":0.83511966878176469},{"$f":"IF(Staging!$D65=1,\"\",INDEX(E68:E68,1,MATCH($D$3,$E$7:$E$7,0))-G68+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":31.462526331483012},{"$f":"IF(Staging!$D65=1,\"\",SUM('Customer Tier 1 Energy'!$CA63:$DJ63))","v":3104608.5120000029},{"$f":"IF(Staging!$D65=1,\"\",(H68-D68)/D68)","v":-3.4995094964620286E-3},0,0,0,0,0,0,0,-0.11049007073150108,31.462526331483012,0,0.11049007073150108,34,-3.4995094964620499E-3]
[{"$f":"+VLOOKUP(B71,Init!$V:$Y,4,FALSE)","v":0},99999,"Grant - Returning Public",{"$f":"IF(Staging!$D68=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!68:68)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!68:68))/SUM('Customer Tier 1 Energy'!$CA66:$DJ66))","v":32.586648394063687},{"$f":"IF(Staging!$D68=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!68:68)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!68:68)+SUM('PLVS Revenues'!$CB72:$DK72))/SUM('Customer Tier 1 Energy'!$CA66:$DJ66))","v":28.662878971121589},{"$f":"IF(Staging!$D68=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!68:68)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!68:68)+SUM('PLVS Revenues'!$CB72:$DK72))/SUM('Customer Tier 1 Energy'!$CA66:$DJ66))","v":27.840228423676333},{"$f":"IF(Staging!$D68=1,\"\",(SUM('Demand Revenues Marginal'!$AQ68:$BZ68)-SUM('Demand Revenues Embedded'!$AQ68:$BZ68))/I71)","v":0.82265054744525545},{"$f":"IF(Staging!$D68=1,\"\",INDEX(E71:E71,1,MATCH($D$3,$E$7:$E$7,0))-G71+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":31.333476345416649},{"$f":"IF(Staging!$D68=1,\"\",SUM('Customer Tier 1 Energy'!$CA66:$DJ66))","v":5260800},{"$f":"IF(Staging!$D68=1,\"\",(H71-D71)/D71)","v":-3.8456610618333123E-2},{"$f":"IF(J71=\"\",\"\",MAX(MIN(J71,$F$3),0))","v":0},{"$f":"IF(K71=\"\",\"\",MAX(0,(J71-K71)*D71))","v":0},{"$f":"IF(J71=\"\",\"\",IF(J71<$G$3,J71-$G$3,0))","v":-2.1881946499692096E-2},{"$f":"+IF(M71=\"\",\"\",IF(M71<0,1,0))","v":1},{"$f":"M71*D71","v":-0.71305929676317892},{"$f":"O71*I71","v":-3751262.3484117314},{"$f":"IF(N71=0,0,IF(ABS(O71/H71/M71)<1,0,1))","v":1},{"$f":"IF(OR(N71=1,AND(N71=0,H71-L71-D71<0)),H71-L71+O71-D71,IF(AND(N71=0,H71-L71-D71>=0),H71-L71-D71))","v":-1.9662313454102183},{"$f":"+IF(R71>=0,D71,R71+D71)","v":30.620417048653469},{"$f":"+IF(R71>=0,R71,0)","v":0},{"$f":"+IF(T71=0,ABS(R71),0)","v":1.9662313454102183},6,{"$f":"((H71-L71-O71)/D71)-1","v":-1.6574664118641058E-2}]
[{"$f":"+VLOOKUP(B73,Init!$V:$Y,4,FALSE)","v":0},10197,"Harney Elec Coop",{"$f":"IF(Staging!$D70=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!70:70)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!70:70))/SUM('Customer Tier 1 Energy'!$CA68:$DJ68))","v":33.323302682177257},{"$f":"IF(Staging!$D70=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!70:70)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!70:70)+SUM('PLVS Revenues'!$CB74:$DK74))/SUM('Customer Tier 1 Energy'!$CA68:$DJ68))","v":33.720756298239245},{"$f":"IF(Staging!$D70=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!70:70)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!70:70)+SUM('PLVS Revenues'!$CB74:$DK74))/SUM('Customer Tier 1 Energy'!$CA68:$DJ68))","v":29.908287754438362},{"$f":"IF(Staging!$D70=1,\"\",(SUM('Demand Revenues Marginal'!$AQ70:$BZ70)-SUM('Demand Revenues Embedded'!$AQ70:$BZ70))/I73)","v":3.812468543800887},{"$f":"IF(Staging!$D70=1,\"\",INDEX(E73:E73,1,MATCH($D$3,$E$7:$E$7,0))-G73+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":33.401535676178675},{"$f":"IF(Staging!$D70=1,\"\",SUM('Customer Tier 1 Energy'!$CA68:$DJ68))","v":601943.17499999993},{"$f":"IF(Staging!$D70=1,\"\",(H73-D73)/D73)","v":2.3476962877170128E-3},{"$f":"IF(J73=\"\",\"\",MAX(MIN(J73,$F$3),0))","v":2.3476962877170128E-3},0,0,{"$f":"+IF(M73=\"\",\"\",IF(M73<0,1,0))","v":0},0,{"$f":"O73*I73","v":0},{"$f":"IF(N73=0,0,IF(ABS(O73/H73/M73)<1,0,1))","v":0},{"$f":"IF(OR(N73=1,AND(N73=0,H73-L73-D73<0)),H73-L73+O73-D73,IF(AND(N73=0,H73-L73-D73>=0),H73-L73-D73))","v":7.8232994001417921E-2},{"$f":"+IF(R73>=0,D73,R73+D73)","v":33.323302682177257},{"$f":"+IF(R73>=0,R73,0)","v":7.8232994001417921E-2},{"$f":"+IF(T73=0,ABS(R73),0)","v":0},46,{"$f":"((H73-L73-O73)/D73)-1","v":2.3476962877169161E-3}]
[{"$f":"+VLOOKUP(B78,Init!$V:$Y,4,FALSE)","v":0},10230,"Kittitas County PUD #1",{"$f":"IF(Staging!$D75=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!75:75)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!75:75))/SUM('Customer Tier 1 Energy'!$CA73:$DJ73))","v":38.808976255027368},{"$f":"IF(Staging!$D75=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!75:75)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!75:75)+SUM('PLVS Revenues'!$CB79:$DK79))/SUM('Customer Tier 1 Energy'!$CA73:$DJ73))","v":43.908602682533839},{"$f":"IF(Staging!$D75=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!75:75)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!75:75)+SUM('PLVS Revenues'!$CB79:$DK79))/SUM('Customer Tier 1 Energy'!$CA73:$DJ73))","v":35.622734682826568},{"$f":"IF(Staging!$D75=1,\"\",(SUM('Demand Revenues Marginal'!$AQ75:$BZ75)-SUM('Demand Revenues Embedded'!$AQ75:$BZ75))/I78)","v":8.2858679997072677},{"$f":"IF(Staging!$D75=1,\"\",INDEX(E78:E78,1,MATCH($D$3,$E$7:$E$7,0))-G78+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":39.115982604566888},{"$f":"IF(Staging!$D75=1,\"\",SUM('Customer Tier 1 Energy'!$CA73:$DJ73))","v":256680.30399999997},{"$f":"IF(Staging!$D75=1,\"\",(H78-D78)/D78)","v":7.9107046659018816E-3},7.9107046659018816E-3,0,0,0,0,0,0,0.30700634953952033,38.808976255027368,0.30700634953952033,0,55,7.9107046659019353E-3]
[{"$f":"+VLOOKUP(B79,Init!$V:$Y,4,FALSE)","v":0},10231,"Klickitat County PUD #1",{"$f":"IF(Staging!$D76=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!76:76)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!76:76))/SUM('Customer Tier 1 Energy'!$CA74:$DJ74))","v":33.658499585620504},{"$f":"IF(Staging!$D76=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!76:76)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!76:76)+SUM('PLVS Revenues'!$CB80:$DK80))/SUM('Customer Tier 1 Energy'!$CA74:$DJ74))","v":36.54666761522045},{"$f":"IF(Staging!$D76=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!76:76)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!76:76)+SUM('PLVS Revenues'!$CB80:$DK80))/SUM('Customer Tier 1 Energy'!$CA74:$DJ74))","v":32.795598563647864},{"$f":"IF(Staging!$D76=1,\"\",(SUM('Demand Revenues Marginal'!$AQ76:$BZ76)-SUM('Demand Revenues Embedded'!$AQ76:$BZ76))/I79)","v":3.7510690515725829},{"$f":"IF(Staging!$D76=1,\"\",INDEX(E79:E79,1,MATCH($D$3,$E$7:$E$7,0))-G79+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.288846485388177},{"$f":"IF(Staging!$D76=1,\"\",SUM('Customer Tier 1 Energy'!$CA74:$DJ74))","v":969833.57499999995},{"$f":"IF(Staging!$D76=1,\"\",(H79-D79)/D79)","v":7.8148073507453758E-2},0.02,1.9571769080552628,0,0,0,0,0,0.67316999171241321,33.658499585620504,0.67316999171241321,0,129,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B82,Init!$V:$Y,4,FALSE)","v":1},10236,"Lane County Elec Coop",{"$f":"IF(Staging!$D79=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!79:79)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!79:79))/SUM('Customer Tier 1 Energy'!$CA77:$DJ77))","v":34.34248221879389},{"$f":"IF(Staging!$D79=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!79:79)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!79:79)+SUM('PLVS Revenues'!$CB83:$DK83))/SUM('Customer Tier 1 Energy'!$CA77:$DJ77))","v":38.559986427751525},{"$f":"IF(Staging!$D79=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!79:79)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!79:79)+SUM('PLVS Revenues'!$CB83:$DK83))/SUM('Customer Tier 1 Energy'!$CA77:$DJ77))","v":32.922341692644935},{"$f":"IF(Staging!$D79=1,\"\",(SUM('Demand Revenues Marginal'!$AQ79:$BZ79)-SUM('Demand Revenues Embedded'!$AQ79:$BZ79))/I82)","v":5.6376447351065879},{"$f":"IF(Staging!$D79=1,\"\",INDEX(E82:E82,1,MATCH($D$3,$E$7:$E$7,0))-G82+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.415589614385247},{"$f":"IF(Staging!$D79=1,\"\",SUM('Customer Tier 1 Energy'!$CA77:$DJ77))","v":769938.88099999994},{"$f":"IF(Staging!$D79=1,\"\",(H82-D82)/D82)","v":6.0365683015680537E-2},0.02,1.3862577512154795,0,0,0,0,0,0.68684964437587581,34.34248221879389,0.68684964437587581,0,122,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B87,Init!$V:$Y,4,FALSE)","v":0},10246,"Mason County PUD #1",{"$f":"IF(Staging!$D84=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!84:84)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!84:84))/SUM('Customer Tier 1 Energy'!$CA82:$DJ82))","v":36.34545368131424},{"$f":"IF(Staging!$D84=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!84:84)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!84:84)+SUM('PLVS Revenues'!$CB88:$DK88))/SUM('Customer Tier 1 Energy'!$CA82:$DJ82))","v":38.248790633132195},{"$f":"IF(Staging!$D84=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!84:84)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!84:84)+SUM('PLVS Revenues'!$CB88:$DK88))/SUM('Customer Tier 1 Energy'!$CA82:$DJ82))","v":32.876293101849335},{"$f":"IF(Staging!$D84=1,\"\",(SUM('Demand Revenues Marginal'!$AQ84:$BZ84)-SUM('Demand Revenues Embedded'!$AQ84:$BZ84))/I87)","v":5.3724975312828613},{"$f":"IF(Staging!$D84=1,\"\",INDEX(E87:E87,1,MATCH($D$3,$E$7:$E$7,0))-G87+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.369541023589647},{"$f":"IF(Staging!$D84=1,\"\",SUM('Customer Tier 1 Energy'!$CA82:$DJ82))","v":258884.55599999995},{"$f":"IF(Staging!$D84=1,\"\",(H87-D87)/D87)","v":6.6273329497029882E-4},6.6273329497029882E-4,0,0,0,0,0,0,2.4087342275407764E-2,36.34545368131424,2.4087342275407764E-2,0,42,6.6273329497024136E-4]
[{"$f":"+VLOOKUP(B90,Init!$V:$Y,4,FALSE)","v":0},10258,"Mission Valley",{"$f":"IF(Staging!$D87=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!87:87)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!87:87))/SUM('Customer Tier 1 Energy'!$CA85:$DJ85))","v":37.832808893327204},{"$f":"IF(Staging!$D87=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!87:87)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!87:87)+SUM('PLVS Revenues'!$CB91:$DK91))/SUM('Customer Tier 1 Energy'!$CA85:$DJ85))","v":40.544958623216921},{"$f":"IF(Staging!$D87=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!87:87)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!87:87)+SUM('PLVS Revenues'!$CB91:$DK91))/SUM('Customer Tier 1 Energy'!$CA85:$DJ85))","v":34.627508766446965},{"$f":"IF(Staging!$D87=1,\"\",(SUM('Demand Revenues Marginal'!$AQ87:$BZ87)-SUM('Demand Revenues Embedded'!$AQ87:$BZ87))/I90)","v":5.9174498567699532},{"$f":"IF(Staging!$D87=1,\"\",INDEX(E90:E90,1,MATCH($D$3,$E$7:$E$7,0))-G90+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":38.120756688187278},{"$f":"IF(Staging!$D87=1,\"\",SUM('Customer Tier 1 Energy'!$CA85:$DJ85))","v":1004036.1720000001},{"$f":"IF(Staging!$D87=1,\"\",(H90-D90)/D90)","v":7.6110604336031935E-3},7.6110604336031935E-3,0,0,0,0,0,0,0.28794779486007371,37.832808893327204,0.28794779486007371,0,53,7.6110604336032672E-3]
[{"$f":"+VLOOKUP(B95,Init!$V:$Y,4,FALSE)","v":0},10279,"Northern Wasco County PUD",{"$f":"IF(Staging!$D92=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!92:92)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!92:92))/SUM('Customer Tier 1 Energy'!$CA90:$DJ90))","v":33.40228314612898},{"$f":"IF(Staging!$D92=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!92:92)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!92:92)+SUM('PLVS Revenues'!$CB96:$DK96))/SUM('Customer Tier 1 Energy'!$CA90:$DJ90))","v":35.153903491491434},{"$f":"IF(Staging!$D92=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!92:92)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!92:92)+SUM('PLVS Revenues'!$CB96:$DK96))/SUM('Customer Tier 1 Energy'!$CA90:$DJ90))","v":31.382830755822205},{"$f":"IF(Staging!$D92=1,\"\",(SUM('Demand Revenues Marginal'!$AQ92:$BZ92)-SUM('Demand Revenues Embedded'!$AQ92:$BZ92))/I95)","v":3.7710727356692226},{"$f":"IF(Staging!$D92=1,\"\",INDEX(E95:E95,1,MATCH($D$3,$E$7:$E$7,0))-G95+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":34.876078677562525},{"$f":"IF(Staging!$D92=1,\"\",SUM('Customer Tier 1 Energy'!$CA90:$DJ90))","v":1713382.4430000002},{"$f":"IF(Staging!$D92=1,\"\",(H95-D95)/D95)","v":4.4122598595609609E-2},0.02,0.80574986851096542,0,0,0,0,0,0.66804566292258016,33.40228314612898,0.66804566292258016,0,113,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B98,Init!$V:$Y,4,FALSE)","v":0},10286,"Okanogan County PUD #1",{"$f":"IF(Staging!$D95=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!95:95)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!95:95))/SUM('Customer Tier 1 Energy'!$CA93:$DJ93))","v":31.396978962424804},{"$f":"IF(Staging!$D95=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!95:95)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!95:95)+SUM('PLVS Revenues'!$CB99:$DK99))/SUM('Customer Tier 1 Energy'!$CA93:$DJ93))","v":28.840696520333985},{"$f":"IF(Staging!$D95=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!95:95)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!95:95)+SUM('PLVS Revenues'!$CB99:$DK99))/SUM('Customer Tier 1 Energy'!$CA93:$DJ93))","v":27.985028578937339},{"$f":"IF(Staging!$D95=1,\"\",(SUM('Demand Revenues Marginal'!$AQ95:$BZ95)-SUM('Demand Revenues Embedded'!$AQ95:$BZ95))/I98)","v":0.85566794139664903},{"$f":"IF(Staging!$D95=1,\"\",INDEX(E98:E98,1,MATCH($D$3,$E$7:$E$7,0))-G98+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":31.478276500677651},{"$f":"IF(Staging!$D95=1,\"\",SUM('Customer Tier 1 Energy'!$CA93:$DJ93))","v":1214613.5040000004},{"$f":"IF(Staging!$D95=1,\"\",(H98-D98)/D98)","v":2.5893426991858951E-3},2.5893426991858951E-3,0,0,0,0,0,0,8.1297538252847801E-2,31.396978962424804,8.1297538252847801E-2,0,47,2.5893426991858703E-3]
[{"$f":"+VLOOKUP(B100,Init!$V:$Y,4,FALSE)","v":0},10291,"Oregon Trail Coop",{"$f":"IF(Staging!$D97=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!97:97)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!97:97))/SUM('Customer Tier 1 Energy'!$CA95:$DJ95))","v":34.599949357552475},{"$f":"IF(Staging!$D97=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!97:97)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!97:97)+SUM('PLVS Revenues'!$CB101:$DK101))/SUM('Customer Tier 1 Energy'!$CA95:$DJ95))","v":35.167151822842264},{"$f":"IF(Staging!$D97=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!97:97)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!97:97)+SUM('PLVS Revenues'!$CB101:$DK101))/SUM('Customer Tier 1 Energy'!$CA95:$DJ95))","v":31.268357772311749},{"$f":"IF(Staging!$D97=1,\"\",(SUM('Demand Revenues Marginal'!$AQ97:$BZ97)-SUM('Demand Revenues Embedded'!$AQ97:$BZ97))/I100)","v":3.8987940505305176},{"$f":"IF(Staging!$D97=1,\"\",INDEX(E100:E100,1,MATCH($D$3,$E$7:$E$7,0))-G100+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":34.761605694052058},{"$f":"IF(Staging!$D97=1,\"\",SUM('Customer Tier 1 Energy'!$CA95:$DJ95))","v":2094795.6800000002},{"$f":"IF(Staging!$D97=1,\"\",(H100-D100)/D100)","v":4.6721552921665278E-3},4.6721552921665278E-3,0,0,0,0,0,0,0.16165633649958266,34.599949357552475,0.16165633649958266,0,50,4.6721552921664689E-3]
[{"$f":"+VLOOKUP(B103,Init!$V:$Y,4,FALSE)","v":0},10306,"Pend Oreille County PUD  #1",{"$f":"IF(Staging!$D100=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!100:100)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!100:100))/SUM('Customer Tier 1 Energy'!$CA98:$DJ98))","v":31.411202374878016},{"$f":"IF(Staging!$D100=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!100:100)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!100:100)+SUM('PLVS Revenues'!$CB104:$DK104))/SUM('Customer Tier 1 Energy'!$CA98:$DJ98))","v":30.073731780478305},{"$f":"IF(Staging!$D100=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!100:100)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!100:100)+SUM('PLVS Revenues'!$CB104:$DK104))/SUM('Customer Tier 1 Energy'!$CA98:$DJ98))","v":28.520474829082975},{"$f":"IF(Staging!$D100=1,\"\",(SUM('Demand Revenues Marginal'!$AQ100:$BZ100)-SUM('Demand Revenues Embedded'!$AQ100:$BZ100))/I103)","v":1.55325695139533},{"$f":"IF(Staging!$D100=1,\"\",INDEX(E103:E103,1,MATCH($D$3,$E$7:$E$7,0))-G103+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":32.013722750823291},{"$f":"IF(Staging!$D100=1,\"\",SUM('Customer Tier 1 Energy'!$CA98:$DJ98))","v":403164.09600000019},{"$f":"IF(Staging!$D100=1,\"\",(H103-D103)/D103)","v":1.9181703672291054E-2},1.9181703672291054E-2,0,0,0,0,0,0,0.60252037594527508,31.411202374878016,0.60252037594527508,0,73,1.9181703672290995E-2]
[{"$f":"+VLOOKUP(B106,Init!$V:$Y,4,FALSE)","v":1},10331,"Raft River Elec Coop",{"$f":"IF(Staging!$D103=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!103:103)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!103:103))/SUM('Customer Tier 1 Energy'!$CA101:$DJ101))","v":32.498023716564312},{"$f":"IF(Staging!$D103=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!103:103)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!103:103)+SUM('PLVS Revenues'!$CB107:$DK107))/SUM('Customer Tier 1 Energy'!$CA101:$DJ101))","v":32.104862440911063},{"$f":"IF(Staging!$D103=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!103:103)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!103:103)+SUM('PLVS Revenues'!$CB107:$DK107))/SUM('Customer Tier 1 Energy'!$CA101:$DJ101))","v":29.618909545126481},{"$f":"IF(Staging!$D103=1,\"\",(SUM('Demand Revenues Marginal'!$AQ103:$BZ103)-SUM('Demand Revenues Embedded'!$AQ103:$BZ103))/I106)","v":2.4859528957845751},{"$f":"IF(Staging!$D103=1,\"\",INDEX(E106:E106,1,MATCH($D$3,$E$7:$E$7,0))-G106+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":33.112157466866805},{"$f":"IF(Staging!$D103=1,\"\",SUM('Customer Tier 1 Energy'!$CA101:$DJ101))","v":968328.65499999991},{"$f":"IF(Staging!$D103=1,\"\",(H106-D106)/D106)","v":1.8897572223429315E-2},1.8897572223429315E-2,0,0,0,0,0,0,0.61413375030249284,32.498023716564312,0.61413375030249284,0,71,1.8897572223429249E-2]
[{"$f":"+VLOOKUP(B109,Init!$V:$Y,4,FALSE)","v":0},10342,"Salem Elec Coop",{"$f":"IF(Staging!$D106=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!106:106)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!106:106))/SUM('Customer Tier 1 Energy'!$CA104:$DJ104))","v":35.063652087755649},{"$f":"IF(Staging!$D106=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!106:106)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!106:106)+SUM('PLVS Revenues'!$CB110:$DK110))/SUM('Customer Tier 1 Energy'!$CA104:$DJ104))","v":37.211693979106713},{"$f":"IF(Staging!$D106=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!106:106)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!106:106)+SUM('PLVS Revenues'!$CB110:$DK110))/SUM('Customer Tier 1 Energy'!$CA104:$DJ104))","v":32.446448694786426},{"$f":"IF(Staging!$D106=1,\"\",(SUM('Demand Revenues Marginal'!$AQ106:$BZ106)-SUM('Demand Revenues Embedded'!$AQ106:$BZ106))/I109)","v":4.7652452843202893},{"$f":"IF(Staging!$D106=1,\"\",INDEX(E109:E109,1,MATCH($D$3,$E$7:$E$7,0))-G109+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.939696616526739},{"$f":"IF(Staging!$D106=1,\"\",SUM('Customer Tier 1 Energy'!$CA104:$DJ104))","v":1023594.1349999999},{"$f":"IF(Staging!$D106=1,\"\",(H109-D109)/D109)","v":2.4984406261463199E-2},0.02,0.17477148701597642,0,0,0,0,0,0.7012730417551154,35.063652087755649,0.7012730417551154,0,79,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B114,Init!$V:$Y,4,FALSE)","v":0},10360,"Southside Elec Lines",{"$f":"IF(Staging!$D111=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!111:111)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!111:111))/SUM('Customer Tier 1 Energy'!$CA109:$DJ109))","v":33.342723825980634},{"$f":"IF(Staging!$D111=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!111:111)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!111:111)+SUM('PLVS Revenues'!$CB115:$DK115))/SUM('Customer Tier 1 Energy'!$CA109:$DJ109))","v":34.106459835084657},{"$f":"IF(Staging!$D111=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!111:111)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!111:111)+SUM('PLVS Revenues'!$CB115:$DK115))/SUM('Customer Tier 1 Energy'!$CA109:$DJ109))","v":30.443292917409366},{"$f":"IF(Staging!$D111=1,\"\",(SUM('Demand Revenues Marginal'!$AQ111:$BZ111)-SUM('Demand Revenues Embedded'!$AQ111:$BZ111))/I114)","v":3.6631669176752957},{"$f":"IF(Staging!$D111=1,\"\",INDEX(E114:E114,1,MATCH($D$3,$E$7:$E$7,0))-G114+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":33.936540839149679},{"$f":"IF(Staging!$D111=1,\"\",SUM('Customer Tier 1 Energy'!$CA109:$DJ109))","v":195575.04600000003},{"$f":"IF(Staging!$D111=1,\"\",(H114-D114)/D114)","v":1.780949319762359E-2},1.780949319762359E-2,0,0,0,0,0,0,0.59381701316904412,33.342723825980634,0.59381701316904412,0,67,1.7809493197623594E-2]
[{"$f":"+VLOOKUP(B118,Init!$V:$Y,4,FALSE)","v":0},10371,"Tanner Elec Coop",{"$f":"IF(Staging!$D115=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!115:115)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!115:115))/SUM('Customer Tier 1 Energy'!$CA113:$DJ113))","v":33.899306956986322},{"$f":"IF(Staging!$D115=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!115:115)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!115:115)+SUM('PLVS Revenues'!$CB119:$DK119))/SUM('Customer Tier 1 Energy'!$CA113:$DJ113))","v":36.416100376447908},{"$f":"IF(Staging!$D115=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!115:115)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!115:115)+SUM('PLVS Revenues'!$CB119:$DK119))/SUM('Customer Tier 1 Energy'!$CA113:$DJ113))","v":32.122341058852662},{"$f":"IF(Staging!$D115=1,\"\",(SUM('Demand Revenues Marginal'!$AQ115:$BZ115)-SUM('Demand Revenues Embedded'!$AQ115:$BZ115))/I118)","v":4.293759317595236},{"$f":"IF(Staging!$D115=1,\"\",INDEX(E118:E118,1,MATCH($D$3,$E$7:$E$7,0))-G118+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.615588980592982},{"$f":"IF(Staging!$D115=1,\"\",SUM('Customer Tier 1 Energy'!$CA113:$DJ113))","v":291869.06099999993},{"$f":"IF(Staging!$D115=1,\"\",(H118-D118)/D118)","v":5.0628823349822202E-2},0.02,1.038295884466933,0,0,0,0,0,0.67798613913972616,33.899306956986322,0.67798613913972616,0,117,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B121,Init!$V:$Y,4,FALSE)","v":0},10379,"Steilacoom, Town of",{"$f":"IF(Staging!$D118=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!118:118)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!118:118))/SUM('Customer Tier 1 Energy'!$CA116:$DJ116))","v":35.018044552833956},{"$f":"IF(Staging!$D118=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!118:118)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!118:118)+SUM('PLVS Revenues'!$CB122:$DK122))/SUM('Customer Tier 1 Energy'!$CA116:$DJ116))","v":37.577576027992066},{"$f":"IF(Staging!$D118=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!118:118)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!118:118)+SUM('PLVS Revenues'!$CB122:$DK122))/SUM('Customer Tier 1 Energy'!$CA116:$DJ116))","v":32.548868744274237},{"$f":"IF(Staging!$D118=1,\"\",(SUM('Demand Revenues Marginal'!$AQ118:$BZ118)-SUM('Demand Revenues Embedded'!$AQ118:$BZ118))/I121)","v":5.0287072837178295},{"$f":"IF(Staging!$D118=1,\"\",INDEX(E121:E121,1,MATCH($D$3,$E$7:$E$7,0))-G121+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.04211666601455},{"$f":"IF(Staging!$D118=1,\"\",SUM('Customer Tier 1 Energy'!$CA116:$DJ116))","v":121541.75600000004},{"$f":"IF(Staging!$D118=1,\"\",(H121-D121)/D121)","v":2.9244126171451727E-2},0.02,0.32371122212391495,0,0,0,0,0,0.70036089105668253,35.018044552833956,0.70036089105668253,0,87,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B125,Init!$V:$Y,4,FALSE)","v":0},10408,"U.S. Naval Station, Everett (Jim Creek)",{"$f":"IF(Staging!$D122=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!122:122)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!122:122))/SUM('Customer Tier 1 Energy'!$CA120:$DJ120))","v":33.206715934173175},{"$f":"IF(Staging!$D122=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!122:122)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!122:122)+SUM('PLVS Revenues'!$CB126:$DK126))/SUM('Customer Tier 1 Energy'!$CA120:$DJ120))","v":30.995734476491471},{"$f":"IF(Staging!$D122=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!122:122)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!122:122)+SUM('PLVS Revenues'!$CB126:$DK126))/SUM('Customer Tier 1 Energy'!$CA120:$DJ120))","v":29.132131029283816},{"$f":"IF(Staging!$D122=1,\"\",(SUM('Demand Revenues Marginal'!$AQ122:$BZ122)-SUM('Demand Revenues Embedded'!$AQ122:$BZ122))/I125)","v":1.863603447207655},{"$f":"IF(Staging!$D122=1,\"\",INDEX(E125:E125,1,MATCH($D$3,$E$7:$E$7,0))-G125+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":32.625378951024132},{"$f":"IF(Staging!$D122=1,\"\",SUM('Customer Tier 1 Energy'!$CA120:$DJ120))","v":47239.052000000003},{"$f":"IF(Staging!$D122=1,\"\",(H125-D125)/D125)","v":-1.7506608732445805E-2},0,0,-9.3194461380477836E-4,1,-3.0946820056998E-2,-1461.8984419071717,1,-0.61228380320604003,32.594432130967135,0,0.61228380320604003,22,-1.6574664118641058E-2]
[{"$f":"+VLOOKUP(B127,Init!$V:$Y,4,FALSE)","v":0},10426,"U.S. DOE Richland Operations Office",{"$f":"IF(Staging!$D124=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!124:124)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!124:124))/SUM('Customer Tier 1 Energy'!$CA122:$DJ122))","v":32.897735926870588},{"$f":"IF(Staging!$D124=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!124:124)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!124:124)+SUM('PLVS Revenues'!$CB128:$DK128))/SUM('Customer Tier 1 Energy'!$CA122:$DJ122))","v":30.83253849974103},{"$f":"IF(Staging!$D124=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!124:124)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!124:124)+SUM('PLVS Revenues'!$CB128:$DK128))/SUM('Customer Tier 1 Energy'!$CA122:$DJ122))","v":29.795488028054411},{"$f":"IF(Staging!$D124=1,\"\",(SUM('Demand Revenues Marginal'!$AQ124:$BZ124)-SUM('Demand Revenues Embedded'!$AQ124:$BZ124))/I127)","v":1.0370504716866222},{"$f":"IF(Staging!$D124=1,\"\",INDEX(E127:E127,1,MATCH($D$3,$E$7:$E$7,0))-G127+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":33.28873594979472},{"$f":"IF(Staging!$D124=1,\"\",SUM('Customer Tier 1 Energy'!$CA122:$DJ122))","v":1078795},{"$f":"IF(Staging!$D124=1,\"\",(H127-D127)/D127)","v":1.1885317086662078E-2},1.1885317086662078E-2,0,0,0,0,0,0,0.39100002292413194,32.897735926870588,0.39100002292413194,0,57,1.1885317086662184E-2]
[{"$f":"+VLOOKUP(B130,Init!$V:$Y,4,FALSE)","v":0},10440,"Wahkiakum County PUD #1",{"$f":"IF(Staging!$D127=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!127:127)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!127:127))/SUM('Customer Tier 1 Energy'!$CA125:$DJ125))","v":35.303236413994618},{"$f":"IF(Staging!$D127=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!127:127)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!127:127)+SUM('PLVS Revenues'!$CB131:$DK131))/SUM('Customer Tier 1 Energy'!$CA125:$DJ125))","v":38.249275195435835},{"$f":"IF(Staging!$D127=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!127:127)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!127:127)+SUM('PLVS Revenues'!$CB131:$DK131))/SUM('Customer Tier 1 Energy'!$CA125:$DJ125))","v":32.756848844937672},{"$f":"IF(Staging!$D127=1,\"\",(SUM('Demand Revenues Marginal'!$AQ127:$BZ127)-SUM('Demand Revenues Embedded'!$AQ127:$BZ127))/I130)","v":5.492426350498163},{"$f":"IF(Staging!$D127=1,\"\",INDEX(E130:E130,1,MATCH($D$3,$E$7:$E$7,0))-G130+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.250096766677984},{"$f":"IF(Staging!$D127=1,\"\",SUM('Customer Tier 1 Energy'!$CA125:$DJ125))","v":144725.14000000001},{"$f":"IF(Staging!$D127=1,\"\",(H130-D130)/D130)","v":2.6820780440062416E-2},0.02,0.24079562440347371,0,0,0,0,0,0.70606472827989109,35.303236413994618,0.70606472827989109,0,85,2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B136,Init!$V:$Y,4,FALSE)","v":0},10502,"Yakama Power",{"$f":"IF(Staging!$D133=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!133:133)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!133:133))/SUM('Customer Tier 1 Energy'!$CA131:$DJ131))","v":33.623705504425963},{"$f":"IF(Staging!$D133=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!133:133)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!133:133)+SUM('PLVS Revenues'!$CB137:$DK137))/SUM('Customer Tier 1 Energy'!$CA131:$DJ131))","v":34.011220559473948},{"$f":"IF(Staging!$D133=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!133:133)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!133:133)+SUM('PLVS Revenues'!$CB137:$DK137))/SUM('Customer Tier 1 Energy'!$CA131:$DJ131))","v":30.859516483238679},{"$f":"IF(Staging!$D133=1,\"\",(SUM('Demand Revenues Marginal'!$AQ133:$BZ133)-SUM('Demand Revenues Embedded'!$AQ133:$BZ133))/I136)","v":3.1517040762352653},{"$f":"IF(Staging!$D133=1,\"\",INDEX(E136:E136,1,MATCH($D$3,$E$7:$E$7,0))-G136+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":34.352764404978998},{"$f":"IF(Staging!$D133=1,\"\",SUM('Customer Tier 1 Energy'!$CA131:$DJ131))","v":495823.72},{"$f":"IF(Staging!$D133=1,\"\",(H136-D136)/D136)","v":2.1682883834949939E-2},0.02,{"$f":"IF(K136=\"\",\"\",MAX(0,(J136-K136)*D136))","v":5.6584790464515727E-2},{"$f":"IF(J136=\"\",\"\",IF(J136<$G$3,J136-$G$3,0))","v":0},0,0,0,0,0.67247411008852254,33.623705504425963,0.67247411008852254,0,{"$f":"RANK(J136,$J$8:$J$141,1)","v":74},2.0000000000000018E-2]
[{"$f":"+VLOOKUP(B137,Init!$V:$Y,4,FALSE)","v":0},13927,"Kalispel Tribe Utility",{"$f":"IF(Staging!$D134=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!134:134)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!134:134))/SUM('Customer Tier 1 Energy'!$CA132:$DJ132))","v":32.591107800082675},{"$f":"IF(Staging!$D134=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!134:134)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!134:134)+SUM('PLVS Revenues'!$CB138:$DK138))/SUM('Customer Tier 1 Energy'!$CA132:$DJ132))","v":31.701052064197778},{"$f":"IF(Staging!$D134=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!134:134)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!134:134)+SUM('PLVS Revenues'!$CB138:$DK138))/SUM('Customer Tier 1 Energy'!$CA132:$DJ132))","v":29.813305803784417},{"$f":"IF(Staging!$D134=1,\"\",(SUM('Demand Revenues Marginal'!$AQ134:$BZ134)-SUM('Demand Revenues Embedded'!$AQ134:$BZ134))/I137)","v":1.8877462604133606},{"$f":"IF(Staging!$D134=1,\"\",INDEX(E137:E137,1,MATCH($D$3,$E$7:$E$7,0))-G137+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":33.306553725524729},{"$f":"IF(Staging!$D134=1,\"\",SUM('Customer Tier 1 Energy'!$CA132:$DJ132))","v":119210.47000000003},{"$f":"IF(Staging!$D134=1,\"\",(H137-D137)/D137)","v":2.1952181859870364E-2},{"$f":"IF(J137=\"\",\"\",MAX(MIN(J137,$F$3),0))","v":0.02},6.3623769440400893E-2,0,{"$f":"+IF(M137=\"\",\"\",IF(M137<0,1,0))","v":0},0,{"$f":"O137*I137","v":0},{"$f":"IF(N137=0,0,IF(ABS(O137/H137/M137)<1,0,1))","v":0},{"$f":"IF(OR(N137=1,AND(N137=0,H137-L137-D137<0)),H137-L137+O137-D137,IF(AND(N137=0,H137-L137-D137>=0),H137-L137-D137))","v":0.65182215600165705},{"$f":"+IF(R137>=0,D137,R137+D137)","v":32.591107800082675},{"$f":"+IF(R137>=0,R137,0)","v":0.65182215600165705},{"$f":"+IF(T137=0,ABS(R137),0)","v":0},75,{"$f":"((H137-L137-O137)/D137)-1","v":2.0000000000000018E-2}]
[{"$f":"+VLOOKUP(B138,Init!$V:$Y,4,FALSE)","v":0},10597,"Hermiston, City of",{"$f":"IF(Staging!$D135=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!135:135)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!135:135))/SUM('Customer Tier 1 Energy'!$CA133:$DJ133))","v":35.356438739792416},{"$f":"IF(Staging!$D135=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!135:135)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!135:135)+SUM('PLVS Revenues'!$CB139:$DK139))/SUM('Customer Tier 1 Energy'!$CA133:$DJ133))","v":37.616545646214412},{"$f":"IF(Staging!$D135=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!135:135)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!135:135)+SUM('PLVS Revenues'!$CB139:$DK139))/SUM('Customer Tier 1 Energy'!$CA133:$DJ133))","v":32.790138360453042},{"$f":"IF(Staging!$D135=1,\"\",(SUM('Demand Revenues Marginal'!$AQ135:$BZ135)-SUM('Demand Revenues Embedded'!$AQ135:$BZ135))/I138)","v":4.8264072857613689},{"$f":"IF(Staging!$D135=1,\"\",INDEX(E138:E138,1,MATCH($D$3,$E$7:$E$7,0))-G138+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":36.283386282193355},{"$f":"IF(Staging!$D135=1,\"\",SUM('Customer Tier 1 Energy'!$CA133:$DJ133))","v":342789.65299999993},{"$f":"IF(Staging!$D135=1,\"\",(H138-D138)/D138)","v":2.6217220269916269E-2},{"$f":"IF(J138=\"\",\"\",MAX(MIN(J138,$F$3),0))","v":0.02},0.21981876760509023,0,{"$f":"+IF(M138=\"\",\"\",IF(M138<0,1,0))","v":0},{"$f":"M138*D138","v":0},0,{"$f":"IF(N138=0,0,IF(ABS(O138/H138/M138)<1,0,1))","v":0},{"$f":"IF(OR(N138=1,AND(N138=0,H138-L138-D138<0)),H138-L138+O138-D138,IF(AND(N138=0,H138-L138-D138>=0),H138-L138-D138))","v":0.7071287747958479},{"$f":"+IF(R138>=0,D138,R138+D138)","v":35.356438739792416},{"$f":"+IF(R138>=0,R138,0)","v":0.7071287747958479},{"$f":"+IF(T138=0,ABS(R138),0)","v":0},83,{"$f":"((H138-L138-O138)/D138)-1","v":2.0000000000000018E-2}]
[{"$f":"+VLOOKUP(B139,Init!$V:$Y,4,FALSE)","v":0},10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"IF(Staging!$D136=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!136:136)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!136:136))/SUM('Customer Tier 1 Energy'!$CA134:$DJ134))","v":33.195332570403664},{"$f":"IF(Staging!$D136=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!136:136)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!136:136)+SUM('PLVS Revenues'!$CB140:$DK140))/SUM('Customer Tier 1 Energy'!$CA134:$DJ134))","v":30.450019581489688},{"$f":"IF(Staging!$D136=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!136:136)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!136:136)+SUM('PLVS Revenues'!$CB140:$DK140))/SUM('Customer Tier 1 Energy'!$CA134:$DJ134))","v":29.251895872009086},{"$f":"IF(Staging!$D136=1,\"\",(SUM('Demand Revenues Marginal'!$AQ136:$BZ136)-SUM('Demand Revenues Embedded'!$AQ136:$BZ136))/I139)","v":1.1981237094806017},{"$f":"IF(Staging!$D136=1,\"\",INDEX(E139:E139,1,MATCH($D$3,$E$7:$E$7,0))-G139+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":32.745143793749399},{"$f":"IF(Staging!$D136=1,\"\",SUM('Customer Tier 1 Energy'!$CA134:$DJ134))","v":442733.97199999995},{"$f":"IF(Staging!$D136=1,\"\",(H139-D139)/D139)","v":-1.356180950136481E-2},{"$f":"IF(J139=\"\",\"\",MAX(MIN(J139,$F$3),0))","v":0},0,0,{"$f":"+IF(M139=\"\",\"\",IF(M139<0,1,0))","v":0},{"$f":"M139*D139","v":0},0,{"$f":"IF(N139=0,0,IF(ABS(O139/H139/M139)<1,0,1))","v":0},{"$f":"IF(OR(N139=1,AND(N139=0,H139-L139-D139<0)),H139-L139+O139-D139,IF(AND(N139=0,H139-L139-D139>=0),H139-L139-D139))","v":-0.45018877665426515},{"$f":"+IF(R139>=0,D139,R139+D139)","v":32.745143793749399},{"$f":"+IF(R139>=0,R139,0)","v":0},{"$f":"+IF(T139=0,ABS(R139),0)","v":0.45018877665426515},25,{"$f":"((H139-L139-O139)/D139)-1","v":-1.3561809501364763E-2}]
[{"$f":"+VLOOKUP(B140,Init!$V:$Y,4,FALSE)","v":0},11680,"Weiser, City of",{"$f":"IF(Staging!$D137=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!137:137)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!137:137))/SUM('Customer Tier 1 Energy'!$CA135:$DJ135))","v":34.568152839101593},{"$f":"IF(Staging!$D137=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!137:137)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!137:137)+SUM('PLVS Revenues'!$CB141:$DK141))/SUM('Customer Tier 1 Energy'!$CA135:$DJ135))","v":36.812818304609785},{"$f":"IF(Staging!$D137=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!137:137)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!137:137)+SUM('PLVS Revenues'!$CB141:$DK141))/SUM('Customer Tier 1 Energy'!$CA135:$DJ135))","v":32.377755752127257},{"$f":"IF(Staging!$D137=1,\"\",(SUM('Demand Revenues Marginal'!$AQ137:$BZ137)-SUM('Demand Revenues Embedded'!$AQ137:$BZ137))/I140)","v":4.4350625524825347},{"$f":"IF(Staging!$D137=1,\"\",INDEX(E140:E140,1,MATCH($D$3,$E$7:$E$7,0))-G140+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.871003673867563},{"$f":"IF(Staging!$D137=1,\"\",SUM('Customer Tier 1 Energy'!$CA135:$DJ135))","v":171235.56200000001},{"$f":"IF(Staging!$D137=1,\"\",(H140-D140)/D140)","v":3.7689339110195563E-2},{"$f":"IF(J140=\"\",\"\",MAX(MIN(J140,$F$3),0))","v":0.02},0.61148777798393761,0,{"$f":"+IF(M140=\"\",\"\",IF(M140<0,1,0))","v":0},{"$f":"M140*D140","v":0},0,{"$f":"IF(N140=0,0,IF(ABS(O140/H140/M140)<1,0,1))","v":0},{"$f":"IF(OR(N140=1,AND(N140=0,H140-L140-D140<0)),H140-L140+O140-D140,IF(AND(N140=0,H140-L140-D140>=0),H140-L140-D140))","v":0.69136305678203058},{"$f":"+IF(R140>=0,D140,R140+D140)","v":34.568152839101593},{"$f":"+IF(R140>=0,R140,0)","v":0.69136305678203058},{"$f":"+IF(T140=0,ABS(R140),0)","v":0},102,{"$f":"((H140-L140-O140)/D140)-1","v":2.0000000000000018E-2}]
[{"$f":"+VLOOKUP(B141,Init!$V:$Y,4,FALSE)","v":0},12026,"Jefferson County PUD #1",{"$f":"IF(Staging!$D138=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,D$6,'Demand Revenues Marginal'!138:138)+SUMIF('Energy Revenues'!$2:$2,D$6,'Energy Revenues'!138:138))/SUM('Customer Tier 1 Energy'!$CA136:$DJ136))","v":33.842902431535286},{"$f":"IF(Staging!$D138=1,\"\",(SUMIF('Demand Revenues Marginal'!$2:$2,E$6,'Demand Revenues Marginal'!138:138)+SUMIF('Energy Revenues'!$2:$2,E$6,'Energy Revenues'!138:138)+SUM('PLVS Revenues'!$CB142:$DK142))/SUM('Customer Tier 1 Energy'!$CA136:$DJ136))","v":36.05066166312497},{"$f":"IF(Staging!$D138=1,\"\",(SUMIF('Demand Revenues Embedded'!$2:$2,F$6,'Demand Revenues Embedded'!138:138)+SUMIF('Energy Revenues'!$2:$2,F$6,'Energy Revenues'!138:138)+SUM('PLVS Revenues'!$CB142:$DK142))/SUM('Customer Tier 1 Energy'!$CA136:$DJ136))","v":31.768199266291756},{"$f":"IF(Staging!$D138=1,\"\",(SUM('Demand Revenues Marginal'!$AQ138:$BZ138)-SUM('Demand Revenues Embedded'!$AQ138:$BZ138))/I141)","v":4.2824623968332105},{"$f":"IF(Staging!$D138=1,\"\",INDEX(E141:E141,1,MATCH($D$3,$E$7:$E$7,0))-G141+(1-$E$3)*SUMPRODUCT($G$8:$G$141,$I$8:$I$141)/SUM($I$8:$I$141))","v":35.261447188032072},{"$f":"IF(Staging!$D138=1,\"\",SUM('Customer Tier 1 Energy'!$CA136:$DJ136))","v":1195067.9890000001},{"$f":"IF(Staging!$D138=1,\"\",(H141-D141)/D141)","v":4.1915576223597366E-2},{"$f":"IF(J141=\"\",\"\",MAX(MIN(J141,$F$3),0))","v":0.02},0.74168670786608015,0,{"$f":"+IF(M141=\"\",\"\",IF(M141<0,1,0))","v":0},{"$f":"M141*D141","v":0},0,{"$f":"IF(N141=0,0,IF(ABS(O141/H141/M141)<1,0,1))","v":0},{"$f":"IF(OR(N141=1,AND(N141=0,H141-L141-D141<0)),H141-L141+O141-D141,IF(AND(N141=0,H141-L141-D141>=0),H141-L141-D141))","v":0.67685804863070587},{"$f":"+IF(R141>=0,D141,R141+D141)","v":33.842902431535286},{"$f":"+IF(R141>=0,R141,0)","v":0.67685804863070587},{"$f":"+IF(T141=0,ABS(R141),0)","v":0},110,{"$f":"((H141-L141-O141)/D141)-1","v":2.0000000000000018E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,10298,"PNGC Aggregate",{"$f":"+SUMPRODUCT(D8:D142,$A$8:$A$142,$I$8:$I$142)/SUMPRODUCT($A$8:$A$142,$I$8:$I$142)","v":36.233451004462928},{"$f":"+SUMPRODUCT(E8:E141,$A$8:$A$141,$I$8:$I$141)/SUMPRODUCT($A$8:$A$141,$I$8:$I$141)","v":38.460937561952598},{"$f":"+SUMPRODUCT(F8:F141,$A$8:$A$141,$I$8:$I$141)/SUMPRODUCT($A$8:$A$141,$I$8:$I$141)","v":33.053015277222457},{"$f":"+SUMPRODUCT(G8:G141,$A$8:$A$141,$I$8:$I$141)/SUMPRODUCT($A$8:$A$141,$I$8:$I$141)","v":5.4079222847301391},{"$f":"+SUMPRODUCT(H8:H141,$A$8:$A$141,$I$8:$I$141)/SUMPRODUCT($A$8:$A$141,$I$8:$I$141)","v":36.546263198962762},{"$f":"+SUMPRODUCT($A$8:$A$141,$I$8:$I$141)","v":15906346.604},{"$f":"IF(Staging!$D140=1,\"\",(H143-D143)/D143)","v":8.6332432000833861E-3},{"$f":"IF(J143=\"\",\"\",MAX(MIN(J143,$F$3),0))","v":8.6332432000833861E-3},{"$f":"IF(K143=\"\",\"\",MAX(0,(J143-K143)*D143))","v":0},{"$f":"IF(J143=\"\",\"\",IF(J143<$G$3,J143-$G$3,0))","v":0},{"$f":"+IF(M143=\"\",\"\",IF(M143<0,1,0))","v":0},{"$f":"M143*D143","v":0},0]

{"sheet":"Chart Data","index":20,"n_rows":142,"n_cols":7,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[null,"Rates and Impacts"]
[]
[]
[]
[null,"BESID","Customer","TRM","PRDM Increase","PRDM Decrease","Rate Impact"]
[1,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A8,'Effective Rates'!$V$8:$V$141,0),1)","v":10285},{"$f":"+VLOOKUP(B8,'Effective Rates'!B:C,2,FALSE)","v":"Okanogan County Elec Coop"},{"$f":"+VLOOKUP($B8,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":39.038405212067154},{"$f":"+VLOOKUP($B8,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B8,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.3176269108385412},{"$f":"+VLOOKUP($B8,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118640947E-2}]
[{"$f":"A8+1","v":2},{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A9,'Effective Rates'!$V$8:$V$141,0),1)","v":10174},{"$f":"+VLOOKUP(B9,'Effective Rates'!B:C,2,FALSE)","v":"Farmers Elec Coop"},{"$f":"+VLOOKUP($B9,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.235627253660439},{"$f":"+VLOOKUP($B9,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B9,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.6767741158582083},{"$f":"+VLOOKUP($B9,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[{"$f":"A9+1","v":3},{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A10,'Effective Rates'!$V$8:$V$141,0),1)","v":10354},{"$f":"+VLOOKUP(B10,'Effective Rates'!B:C,2,FALSE)","v":"Snohomish County PUD #1"},{"$f":"+VLOOKUP($B10,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.535152227594459},{"$f":"+VLOOKUP($B10,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B10,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.7127993729145814},{"$f":"+VLOOKUP($B10,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118640947E-2}]
[4,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A11,'Effective Rates'!$V$8:$V$141,0),1)","v":10172},{"$f":"+VLOOKUP(B11,'Effective Rates'!B:C,2,FALSE)","v":"U.S. Airforce Base, Fairchild"},{"$f":"+VLOOKUP($B11,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.110322813325375},{"$f":"+VLOOKUP($B11,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B11,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.3472370557183595},{"$f":"+VLOOKUP($B11,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118640947E-2}]
[5,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A12,'Effective Rates'!$V$8:$V$141,0),1)","v":10105},{"$f":"+VLOOKUP(B12,'Effective Rates'!B:C,2,FALSE)","v":"Clatskanie PUD"},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":30.699153038442436},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0184410027952673},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[6,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A13,'Effective Rates'!$V$8:$V$141,0),1)","v":99999},{"$f":"+VLOOKUP(B13,'Effective Rates'!B:C,2,FALSE)","v":"Grant - Returning Public"},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":30.620417048653469},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.9662313454102183},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[7,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A14,'Effective Rates'!$V$8:$V$141,0),1)","v":10067},{"$f":"+VLOOKUP(B14,'Effective Rates'!B:C,2,FALSE)","v":"Cheney, City of"},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.211358981834536},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0376021335932535},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[8,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A15,'Effective Rates'!$V$8:$V$141,0),1)","v":10157},{"$f":"+VLOOKUP(B15,'Effective Rates'!B:C,2,FALSE)","v":"Emerald PUD"},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.912956134539911},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.8836201090622851},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118640947E-2}]
[9,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A16,'Effective Rates'!$V$8:$V$141,0),1)","v":10177},{"$f":"+VLOOKUP(B16,'Effective Rates'!B:C,2,FALSE)","v":"Ferry County PUD #1"},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.623108364973717},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.8797247870582723},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118640947E-2}]
[10,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A17,'Effective Rates'!$V$8:$V$141,0),1)","v":10234},{"$f":"+VLOOKUP(B17,'Effective Rates'!B:C,2,FALSE)","v":"Kootenai Electric Coop"},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.02761012129276},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.6310721918332902},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[11,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A18,'Effective Rates'!$V$8:$V$141,0),1)","v":10123},{"$f":"+VLOOKUP(B18,'Effective Rates'!B:C,2,FALSE)","v":"Cowlitz County PUD #1"},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.156148676699999},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.3334194098192498},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118640947E-2}]
[12,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A19,'Effective Rates'!$V$8:$V$141,0),1)","v":10409},{"$f":"+VLOOKUP(B19,'Effective Rates'!B:C,2,FALSE)","v":"U.S. Naval Submarine Base, Bangor"},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.518743474965476},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.3659739270300761},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[13,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A20,'Effective Rates'!$V$8:$V$141,0),1)","v":10203},{"$f":"+VLOOKUP(B20,'Effective Rates'!B:C,2,FALSE)","v":"Idaho County L & P"},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.681467179825546},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.4689312085956345},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118640947E-2}]
[14,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A21,'Effective Rates'!$V$8:$V$141,0),1)","v":10072},{"$f":"+VLOOKUP(B21,'Effective Rates'!B:C,2,FALSE)","v":"Ellensburg, City of"},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.280800575857185},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.3383313779997366},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118640947E-2}]
[15,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A22,'Effective Rates'!$V$8:$V$141,0),1)","v":10055},{"$f":"+VLOOKUP(B22,'Effective Rates'!B:C,2,FALSE)","v":"Albion, City of"},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.28256299966543},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.3688460913786926},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[16,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A23,'Effective Rates'!$V$8:$V$141,0),1)","v":10209},{"$f":"+VLOOKUP(B23,'Effective Rates'!B:C,2,FALSE)","v":"Inland P & L"},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.999967809603334},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.2901762835146471},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118640947E-2}]
[17,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A24,'Effective Rates'!$V$8:$V$141,0),1)","v":10103},{"$f":"+VLOOKUP(B24,'Effective Rates'!B:C,2,FALSE)","v":"Clark County PUD #1"},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.689492197787786},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.2150232966057715},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[18,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A25,'Effective Rates'!$V$8:$V$141,0),1)","v":10278},{"$f":"+VLOOKUP(B25,'Effective Rates'!B:C,2,FALSE)","v":"Northern Lights"},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.527374568040642},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.093635611783796},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[19,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A26,'Effective Rates'!$V$8:$V$141,0),1)","v":10446},{"$f":"+VLOOKUP(B26,'Effective Rates'!B:C,2,FALSE)","v":"Wells Rural Elec Coop"},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.534339154657218},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.93878192297249541},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[20,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A27,'Effective Rates'!$V$8:$V$141,0),1)","v":10273},{"$f":"+VLOOKUP(B27,'Effective Rates'!B:C,2,FALSE)","v":"Nespelem Valley Elec Coop"},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.110298671260743},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.91183893870817911},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[21,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A28,'Effective Rates'!$V$8:$V$141,0),1)","v":10070},{"$f":"+VLOOKUP(B28,'Effective Rates'!B:C,2,FALSE)","v":"Declo, City of"},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.145112269429049},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.75657881889785017},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[22,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A29,'Effective Rates'!$V$8:$V$141,0),1)","v":10408},{"$f":"+VLOOKUP(B29,'Effective Rates'!B:C,2,FALSE)","v":"U.S. Naval Station, Everett (Jim Creek)"},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.594432130967135},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.61228380320604003},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[23,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A30,'Effective Rates'!$V$8:$V$141,0),1)","v":10179},{"$f":"+VLOOKUP(B30,'Effective Rates'!B:C,2,FALSE)","v":"Flathead Elec Coop"},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.023966680944774},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67092559011518915},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6574664118641058E-2}]
[24,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A31,'Effective Rates'!$V$8:$V$141,0),1)","v":10239},{"$f":"+VLOOKUP(B31,'Effective Rates'!B:C,2,FALSE)","v":"Lincoln Elec Coop (MT)"},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.10077108194114},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.58662090255349852},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.5163102821420638E-2}]
[25,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A32,'Effective Rates'!$V$8:$V$141,0),1)","v":10706},{"$f":"+VLOOKUP(B32,'Effective Rates'!B:C,2,FALSE)","v":"Port of Seattle - SETAC In'tl. Airport"},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.745143793749399},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.45018877665426515},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.3561809501364763E-2}]
[29,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A36,'Effective Rates'!$V$8:$V$141,0),1)","v":10204},{"$f":"+VLOOKUP(B36,'Effective Rates'!B:C,2,FALSE)","v":"Idaho Falls Power"},{"$f":"+VLOOKUP($B36,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.455043727165062},{"$f":"+VLOOKUP($B36,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B36,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.23007295040630282},{"$f":"+VLOOKUP($B36,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-7.2612309668141917E-3}]
[34,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A41,'Effective Rates'!$V$8:$V$141,0),1)","v":10183},{"$f":"+VLOOKUP(B41,'Effective Rates'!B:C,2,FALSE)","v":"Franklin County PUD #1"},{"$f":"+VLOOKUP($B41,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.462526331483012},{"$f":"+VLOOKUP($B41,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B41,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.11049007073150108},{"$f":"+VLOOKUP($B41,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-3.4995094964620499E-3}]
[37,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A44,'Effective Rates'!$V$8:$V$141,0),1)","v":10170},{"$f":"+VLOOKUP(B44,'Effective Rates'!B:C,2,FALSE)","v":"Eugene Water & Electric Board"},{"$f":"+VLOOKUP($B44,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.414515703325407},{"$f":"+VLOOKUP($B44,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B44,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.8933931657244614E-2},{"$f":"+VLOOKUP($B44,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.8229902657544992E-3}]
[40,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A47,'Effective Rates'!$V$8:$V$141,0),1)","v":10109},{"$f":"+VLOOKUP(B47,'Effective Rates'!B:C,2,FALSE)","v":"Columbia Basin Elec Coop"},{"$f":"+VLOOKUP($B47,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.930703334163205},{"$f":"+VLOOKUP($B47,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B47,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.579382654307949E-2},{"$f":"+VLOOKUP($B47,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-7.1736205080807913E-4}]
[43,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A50,'Effective Rates'!$V$8:$V$141,0),1)","v":10256},{"$f":"+VLOOKUP(B50,'Effective Rates'!B:C,2,FALSE)","v":"Midstate Elec Coop"},{"$f":"+VLOOKUP($B50,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.88941850405066},{"$f":"+VLOOKUP($B50,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.2524931199444893E-2},{"$f":"+VLOOKUP($B50,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B50,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1527677291733873E-3}]
[45,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A52,'Effective Rates'!$V$8:$V$141,0),1)","v":10027},{"$f":"+VLOOKUP(B52,'Effective Rates'!B:C,2,FALSE)","v":"Big Bend Elec Coop"},{"$f":"+VLOOKUP($B52,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.647145985222082},{"$f":"+VLOOKUP($B52,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.0530151978069E-2},{"$f":"+VLOOKUP($B52,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B52,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.160377265749247E-3}]
[48,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A55,'Effective Rates'!$V$8:$V$141,0),1)","v":10068},{"$f":"+VLOOKUP(B55,'Effective Rates'!B:C,2,FALSE)","v":"Chewelah, City of"},{"$f":"+VLOOKUP($B55,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.63737945693839},{"$f":"+VLOOKUP($B55,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.10923152995435004},{"$f":"+VLOOKUP($B55,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B55,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.065083112700151E-3}]
[52,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A59,'Effective Rates'!$V$8:$V$141,0),1)","v":10046},{"$f":"+VLOOKUP(B59,'Effective Rates'!B:C,2,FALSE)","v":"Central Electric Coop"},{"$f":"+VLOOKUP($B59,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.472053259020797},{"$f":"+VLOOKUP($B59,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.24814224953238551},{"$f":"+VLOOKUP($B59,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B59,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.4499351740265887E-3}]
[56,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A63,'Effective Rates'!$V$8:$V$141,0),1)","v":10094},{"$f":"+VLOOKUP(B63,'Effective Rates'!B:C,2,FALSE)","v":"Soda Springs, City of"},{"$f":"+VLOOKUP($B63,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.442013030035525},{"$f":"+VLOOKUP($B63,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.37111187585173866},{"$f":"+VLOOKUP($B63,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B63,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.0774976350194976E-2}]
[59,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A66,'Effective Rates'!$V$8:$V$141,0),1)","v":10097},{"$f":"+VLOOKUP(B66,'Effective Rates'!B:C,2,FALSE)","v":"Troy, City of"},{"$f":"+VLOOKUP($B66,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.877469651090458},{"$f":"+VLOOKUP($B66,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.51269631318648834},{"$f":"+VLOOKUP($B66,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B66,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.469992858757907E-2}]
[61,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A68,'Effective Rates'!$V$8:$V$141,0),1)","v":10111},{"$f":"+VLOOKUP(B68,'Effective Rates'!B:C,2,FALSE)","v":"Columbia Power Coop"},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.36391764471098},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.56608651921283837},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.6007460624134273E-2}]
[{"$f":"A73+1","v":67},{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A74,'Effective Rates'!$V$8:$V$141,0),1)","v":10360},{"$f":"+VLOOKUP(B74,'Effective Rates'!B:C,2,FALSE)","v":"Southside Elec Lines"},{"$f":"+VLOOKUP($B74,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.342723825980634},{"$f":"+VLOOKUP($B74,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.59381701316904412},{"$f":"+VLOOKUP($B74,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B74,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.7809493197623594E-2}]
[70,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A77,'Effective Rates'!$V$8:$V$141,0),1)","v":10307},{"$f":"+VLOOKUP(B77,'Effective Rates'!B:C,2,FALSE)","v":"Peninsula Light Company"},{"$f":"+VLOOKUP($B77,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.522347842369435},{"$f":"+VLOOKUP($B77,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.6658775921698421},{"$f":"+VLOOKUP($B77,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B77,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.8745314783940481E-2}]
[74,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A81,'Effective Rates'!$V$8:$V$141,0),1)","v":10502},{"$f":"+VLOOKUP(B81,'Effective Rates'!B:C,2,FALSE)","v":"Yakama Power"},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.623705504425963},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67247411008852254},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[75,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A82,'Effective Rates'!$V$8:$V$141,0),1)","v":13927},{"$f":"+VLOOKUP(B82,'Effective Rates'!B:C,2,FALSE)","v":"Kalispel Tribe Utility"},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.591107800082675},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.65182215600165705},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B82,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[79,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A86,'Effective Rates'!$V$8:$V$141,0),1)","v":10342},{"$f":"+VLOOKUP(B86,'Effective Rates'!B:C,2,FALSE)","v":"Salem Elec Coop"},{"$f":"+VLOOKUP($B86,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.063652087755649},{"$f":"+VLOOKUP($B86,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.7012730417551154},{"$f":"+VLOOKUP($B86,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B86,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[83,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A90,'Effective Rates'!$V$8:$V$141,0),1)","v":10597},{"$f":"+VLOOKUP(B90,'Effective Rates'!B:C,2,FALSE)","v":"Hermiston, City of"},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.356438739792416},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.7071287747958479},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B90,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[86,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A93,'Effective Rates'!$V$8:$V$141,0),1)","v":10304},{"$f":"+VLOOKUP(B93,'Effective Rates'!B:C,2,FALSE)","v":"Parkland L & W"},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.861940797044277},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67723881594088908},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[88,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A95,'Effective Rates'!$V$8:$V$141,0),1)","v":10113},{"$f":"+VLOOKUP(B95,'Effective Rates'!B:C,2,FALSE)","v":"Columbia REA"},{"$f":"+VLOOKUP($B95,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.59398766970893},{"$f":"+VLOOKUP($B95,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.65187975339417648},{"$f":"+VLOOKUP($B95,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B95,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[94,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A101,'Effective Rates'!$V$8:$V$141,0),1)","v":10158},{"$f":"+VLOOKUP(B101,'Effective Rates'!B:C,2,FALSE)","v":"Energy Northwest"},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.608536470229446},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67217072940459133},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B101,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[95,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A102,'Effective Rates'!$V$8:$V$141,0),1)","v":10044},{"$f":"+VLOOKUP(B102,'Effective Rates'!B:C,2,FALSE)","v":"Canby, City of"},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.573176890476688},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.69146353780953262},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B102,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[101,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A108,'Effective Rates'!$V$8:$V$141,0),1)","v":10079},{"$f":"+VLOOKUP(B108,'Effective Rates'!B:C,2,FALSE)","v":"McMinnville, City of"},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.111301143942178},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.70222602287884683},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B108,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[102,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A109,'Effective Rates'!$V$8:$V$141,0),1)","v":11680},{"$f":"+VLOOKUP(B109,'Effective Rates'!B:C,2,FALSE)","v":"Weiser, City of"},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.568152839101593},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.69136305678203058},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[106,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A113,'Effective Rates'!$V$8:$V$141,0),1)","v":10376},{"$f":"+VLOOKUP(B113,'Effective Rates'!B:C,2,FALSE)","v":"Tillamook PUD #1"},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.81933877301357},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67638677546027282},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B113,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[110,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A117,'Effective Rates'!$V$8:$V$141,0),1)","v":12026},{"$f":"+VLOOKUP(B117,'Effective Rates'!B:C,2,FALSE)","v":"Jefferson County PUD #1"},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.842902431535286},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67685804863070587},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[113,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A120,'Effective Rates'!$V$8:$V$141,0),1)","v":10279},{"$f":"+VLOOKUP(B120,'Effective Rates'!B:C,2,FALSE)","v":"Northern Wasco County PUD"},{"$f":"+VLOOKUP($B120,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.40228314612898},{"$f":"+VLOOKUP($B120,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.66804566292258016},{"$f":"+VLOOKUP($B120,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B120,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[117,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A124,'Effective Rates'!$V$8:$V$141,0),1)","v":10371},{"$f":"+VLOOKUP(B124,'Effective Rates'!B:C,2,FALSE)","v":"Tanner Elec Coop"},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.899306956986322},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67798613913972616},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[119,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A126,'Effective Rates'!$V$8:$V$141,0),1)","v":10284},{"$f":"+VLOOKUP(B126,'Effective Rates'!B:C,2,FALSE)","v":"Ohop Mutual Light Company"},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.920248038191687},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.69840496076383118},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[122,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A129,'Effective Rates'!$V$8:$V$141,0),1)","v":10236},{"$f":"+VLOOKUP(B129,'Effective Rates'!B:C,2,FALSE)","v":"Lane County Elec Coop"},{"$f":"+VLOOKUP($B129,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.34248221879389},{"$f":"+VLOOKUP($B129,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.68684964437587581},{"$f":"+VLOOKUP($B129,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B129,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[128,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A135,'Effective Rates'!$V$8:$V$141,0),1)","v":10121},{"$f":"+VLOOKUP(B135,'Effective Rates'!B:C,2,FALSE)","v":"Coos Curry Elec Coop"},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.101802877686175},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.6420360575537245},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[129,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A136,'Effective Rates'!$V$8:$V$141,0),1)","v":10231},{"$f":"+VLOOKUP(B136,'Effective Rates'!B:C,2,FALSE)","v":"Klickitat County PUD #1"},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.658499585620504},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.67316999171241321},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B136,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[130,{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A137,'Effective Rates'!$V$8:$V$141,0),1)","v":10343},{"$f":"+VLOOKUP(B137,'Effective Rates'!B:C,2,FALSE)","v":"Salmon River Elec Coop"},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.340621238462482},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.62681242476924837},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B137,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[{"$f":"A137+1","v":131},{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A138,'Effective Rates'!$V$8:$V$141,0),1)","v":10086},{"$f":"+VLOOKUP(B138,'Effective Rates'!B:C,2,FALSE)","v":"Plummer, City of"},{"$f":"+VLOOKUP($B138,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.018904438612907},{"$f":"+VLOOKUP($B138,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.66037808877225501},{"$f":"+VLOOKUP($B138,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B138,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.9999999999999796E-2}]
[{"$f":"A138+1","v":132},{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A139,'Effective Rates'!$V$8:$V$141,0),1)","v":10066},{"$f":"+VLOOKUP(B139,'Effective Rates'!B:C,2,FALSE)","v":"Centralia, City of"},{"$f":"+VLOOKUP($B139,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.314456532156498},{"$f":"+VLOOKUP($B139,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.66628913064312911},{"$f":"+VLOOKUP($B139,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B139,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[{"$f":"A139+1","v":133},{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A140,'Effective Rates'!$V$8:$V$141,0),1)","v":10081},{"$f":"+VLOOKUP(B140,'Effective Rates'!B:C,2,FALSE)","v":"Milton-Freewater, City of"},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.453465070518355},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.68906930141037037},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[{"$f":"A140+1","v":134},{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A141,'Effective Rates'!$V$8:$V$141,0),1)","v":10015},{"$f":"+VLOOKUP(B141,'Effective Rates'!B:C,2,FALSE)","v":"Asotin County PUD #1"},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.578125066477085},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.75156250132954483},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.0000000000000018E-2}]
[{"$f":"A141+1","v":135},{"$f":"+INDEX('Effective Rates'!$B$8:$B$141,MATCH($A142,'Effective Rates'!$V$8:$V$141,0),1)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP(B142,'Effective Rates'!B:C,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(D$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(E$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(F$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":{"$error":"#N/A"}},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(G$7,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":{"$error":"#N/A"}}]

{"sheet":"RIC-M Temporal Calcs","index":21,"n_rows":147,"n_cols":33,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$/MWh",0,{"$f":"+AB1+1/6","v":0.16666666666666666},{"$f":"+AC1+1/6","v":0.33333333333333331},{"$f":"+AD1+1/6","v":0.5},{"$f":"+AE1+1/6","v":0.66666666666666663},{"$f":"+AF1+1/6","v":0.83333333333333326}]
[null,"Discount Programs Over The Term of Provider of Choice",null,null,{"$f":"+IF(OR(SUM('Effective Rates'!$O$3:$P$3)>10,SUM('Effective Rates'!$O$3:$P$3<-10)),\"Need to Raise the Floor Threshold on Effective Rates Tab\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"%"]
[null,null,"Beginning Period Cap for Credit",0.02,{"$f":"IF('Effective Rates'!O3=-1*'Effective Rates'!P3,\"This sets the Credit Cap on Effective Rates and Temporal Calcs\",\"Please Run the Charge Floor Macro\")","v":"This sets the Credit Cap on Effective Rates and Temporal Calcs"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"logarithmic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"straight-line/average"]
[null,null,"Decrease by $/MWh or %? -->","$/MWh"]
[null,null,"For $/MWh decrease by what amount per  period -->",0.15,{"$f":"+IF(D5=$AA$2,\"Not Used\",\"\")","v":""}]
[null,null,"For % what method of decline","straight-line/average",{"$f":"+IF($D$5=$AA$1,\"Not Used, only applies to % mode\",\"\")","v":"Not Used, only applies to % mode"}]
[null,null,"End Period Cap for Credit",0.05,{"$f":"+IF($D$5=$AA$1,\"Not Used, only applies to % model\",\"\")","v":"Not Used, only applies to % model"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(K9:R9)/2","v":6547933.2891786741}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(K$12:K$145,'Effective Rates'!$I$8:$I$141)*2/3","v":25871315.108310938},{"$f":"SUMPRODUCT(L$12:L$145,'Effective Rates'!$I$8:$I$141)*2/3","v":21061478.692059107},{"$f":"SUMPRODUCT(M$12:M$145,'Effective Rates'!$I$8:$I$141)*2/3","v":16873396.942020755},{"$f":"SUMPRODUCT(N$12:N$145,'Effective Rates'!$I$8:$I$141)*2/3","v":13061421.789311102},{"$f":"SUMPRODUCT(O$12:O$145,'Effective Rates'!$I$8:$I$141)*2/3","v":9775031.1506243851},{"$f":"SUMPRODUCT(P$12:P$145,'Effective Rates'!$I$8:$I$141)*2/3","v":7588695.1569566019},{"$f":"SUMPRODUCT(Q$12:Q$145,'Effective Rates'!$I$8:$I$141)*2/3","v":5963858.1865245886},{"$f":"SUMPRODUCT(R$12:R$145,'Effective Rates'!$I$8:$I$141)*2/3","v":4571735.601051325},{"$f":"+K9/$K$9","v":1},{"$f":"+L9/$K$9","v":0.8140861260390001},0.65220484043350091,0.50486114581454855,0.37783278931515313,0.29332467735738715,0.23052010157028122,0.17671059943847595]
[null,null,null,null,null,null,null,null,null,null,"Credits",null,null,null,null,null,null,null,"Charges"]
[null,"BESID","Customer","Post RIC-C Effective Rate","Status Quo","Change %","Effective Cap %","End Period Cap","Decrease %","Gainer?",{"$f":"TRANSPOSE('Customer Dashboard Rate Period'!D5:D12)","v":"BP-29"},"BP-31","BP-33","BP-35","BP-37","BP-39","BP-41","BP-43",{"$f":"+K11","v":"BP-29"},{"$f":"+L11","v":"BP-31"},"BP-33","BP-35","BP-37","BP-39","BP-41","BP-43"]
[null,10015,"Asotin County PUD #1",{"$f":"+'Effective Rates'!H8","v":42.50290867929936},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.578125066477085},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.13105453250022855},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},{"$f":"+$D$8","v":0.05},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J8-'Effective Rates'!$K8)*'Effective Rates'!$D8)","v":4.1732211114927322},{"$f":"IF($D$5=$AA$1,MAX(0,K12-$D$6),IF($D$7=$AA$4,K12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AB$1-$AF$1))))))","v":4.0232211114927319},{"$f":"IF($D$5=$AA$1,MAX(0,L12-$D$6),IF($D$7=$AA$4,L12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AC$1-$AF$1))))))","v":3.873221111492732},{"$f":"IF($D$5=$AA$1,MAX(0,M12-$D$6),IF($D$7=$AA$4,M12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AD$1-$AF$1))))))","v":3.723221111492732},{"$f":"IF($D$5=$AA$1,MAX(0,N12-$D$6),IF($D$7=$AA$4,N12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AE$1-$AF$1))))))","v":3.5732211114927321},{"$f":"IF($D$5=$AA$1,MAX(0,O12-$D$6),IF($D$7=$AA$4,O12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AF$1-$AF$1))))))","v":3.4232211114927322},{"$f":"IF($D$5=$AA$1,MAX(0,P12-$D$6),IF($D$7=$AA$4,P12-1/7*($K12-$R12),$K12+($R12-$K12)*(1/(1+EXP(-1*10*(AG$1-$AF$1))))))","v":3.2732211114927323},{"$f":"IF($D$5=$AA$1,MAX(0,Q12-$D$6),MAX(0,('Effective Rates'!$J8-H12)*'Effective Rates'!$D8))","v":3.1232211114927324},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B12,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10024,"Benton County PUD #1",{"$f":"+'Effective Rates'!H9","v":34.712110485553858},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.480613543824802},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.6782388713309411E-2},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J9-'Effective Rates'!$K9)*'Effective Rates'!$D9)","v":0.56188467085255955},0.41188467085255953,0.26188467085255951,0.11188467085255951,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q13-$D$6),MAX(0,('Effective Rates'!$J9-H13)*'Effective Rates'!$D9))","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B13,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10025,"Benton REA",{"$f":"+'Effective Rates'!H10","v":35.517782763489372},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.866427457629648},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.8681446691126109E-2},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.8681446691126109E-2},0.05,{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J10-'Effective Rates'!$K10)*'Effective Rates'!$D10)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q14-$D$6),MAX(0,('Effective Rates'!$J10-H14)*'Effective Rates'!$D10))","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B14,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10027,"Big Bend Elec Coop",{"$f":"+'Effective Rates'!H11","v":32.717676137200151},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.647145985222082},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.1603772657491985E-3},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.1603772657491985E-3},0.05,{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J11-'Effective Rates'!$K11)*'Effective Rates'!$D11)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q15-$D$6),MAX(0,('Effective Rates'!$J11-H15)*'Effective Rates'!$D11))","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B15,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10029,"Blachly Lane Elec Coop",{"$f":"+'Effective Rates'!H12","v":36.235152314957922},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.684984043914852},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.4692777401321368E-2},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J12-'Effective Rates'!$K12)*'Effective Rates'!$D12)","v":0.85646859016477284},0.70646859016477281,0.55646859016477279,0.40646859016477277,0.25646859016477275,0.10646859016477275,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q16-$D$6),MAX(0,('Effective Rates'!$J12-H16)*'Effective Rates'!$D12))","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B16,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10044,"Canby, City of",{"$f":"+'Effective Rates'!H13","v":35.764700430682232},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.573176890476688},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.4463814071241862E-2},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J13-'Effective Rates'!$K13)*'Effective Rates'!$D13)","v":0.50006000239601067},0.35006000239601065,0.20006000239601066,5.0060002396010661E-2,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q17-$D$6),MAX(0,('Effective Rates'!$J13-H17)*'Effective Rates'!$D13))","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B17,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10046,"Central Electric Coop",{"$f":"+'Effective Rates'!H14","v":38.720195508553182},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.472053259020797},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.4499351740266667E-3},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.4499351740266667E-3},0.05,{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J14-'Effective Rates'!$K14)*'Effective Rates'!$D14)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q18-$D$6),MAX(0,('Effective Rates'!$J14-H18)*'Effective Rates'!$D14))","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B18,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10047,"Central Lincoln PUD",{"$f":"+'Effective Rates'!H15","v":33.768560847153815},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.976027587085206},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.4033618299706853E-2},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J15-'Effective Rates'!$K15)*'Effective Rates'!$D15)","v":0.13301270832690487},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q19-$D$6),MAX(0,('Effective Rates'!$J15-H19)*'Effective Rates'!$D15))","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B19,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10055,"Albion, City of",{"$f":"+'Effective Rates'!H16","v":37.646668983656653},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.651409091044123},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.5994915347608293E-2},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-9.4202512289672663E-3},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J16-'Effective Rates'!$K16)*'Effective Rates'!$D16)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q20-$D$6),MAX(0,('Effective Rates'!$J16-H20)*'Effective Rates'!$D16))","v":0},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.36410598399122496},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.29641362997503451},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.23747168518987971},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.18382296427574352},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.137571179537743},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.10680127027812003},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-8.3933748412004364E-2},{"$f":"+VLOOKUP($B20,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-6.4341386690225488E-2}]
[null,10057,"Ashland, City of",{"$f":"+'Effective Rates'!H17","v":36.707288344233739},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.348850637039718},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.842947317134561E-2},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J17-'Effective Rates'!$K17)*'Effective Rates'!$D17)","v":0.65146069445322663},0.50146069445322661,0.35146069445322659,0.20146069445322659,5.1460694453226596E-2,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q21-$D$6),MAX(0,('Effective Rates'!$J17-H21)*'Effective Rates'!$D17))","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B21,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10059,"Bandon, City of",{"$f":"+'Effective Rates'!H18","v":35.10113922289181},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.837424537477553},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.8937035023275528E-2},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J18-'Effective Rates'!$K18)*'Effective Rates'!$D18)","v":1.606966194664706},1.4569661946647061,1.3069661946647062,1.1569661946647063,1.0069661946647064,0.85696619466470636,0.70696619466470634,{"$f":"IF($D$5=$AA$1,MAX(0,Q22-$D$6),MAX(0,('Effective Rates'!$J18-H22)*'Effective Rates'!$D18))","v":0.55696619466470632},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B22,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10061,"Blaine, City of",{"$f":"+'Effective Rates'!H19","v":34.801108788508159},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.243877173006396},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.6272445222441548E-2},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.6272445222441548E-2},0.05,{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J19-'Effective Rates'!$K19)*'Effective Rates'!$D19)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q23-$D$6),MAX(0,('Effective Rates'!$J19-H23)*'Effective Rates'!$D19))","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B23,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10062,"Bonners Ferry, City of",{"$f":"+'Effective Rates'!H20","v":40.641994303385722},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.998346673134911},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.9572701491243769E-2},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J20-'Effective Rates'!$K20)*'Effective Rates'!$D20)","v":1.8836806967881126},1.7336806967881127,1.5836806967881127,1.4336806967881128,1.2836806967881129,1.133680696788113,0.98368069678811298,{"$f":"IF($D$5=$AA$1,MAX(0,Q24-$D$6),MAX(0,('Effective Rates'!$J20-H24)*'Effective Rates'!$D20))","v":0.83368069678811296},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B24,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10064,"Burley, City of",{"$f":"+'Effective Rates'!H21","v":35.444627686417732},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.174570339014934},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.7163813174641555E-2},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J21-'Effective Rates'!$K21)*'Effective Rates'!$D21)","v":0.586565940622499},0.43656594062249898,0.28656594062249896,0.13656594062249897,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q25-$D$6),MAX(0,('Effective Rates'!$J21-H25)*'Effective Rates'!$D21))","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B25,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10065,"Cascade Locks, City of",{"$f":"+'Effective Rates'!H22","v":36.700114598413982},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.076202428560201},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.7294286201250862E-2},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.7294286201250862E-2},0.05,{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J22-'Effective Rates'!$K22)*'Effective Rates'!$D22)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q26-$D$6),MAX(0,('Effective Rates'!$J22-H26)*'Effective Rates'!$D22))","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B26,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10066,"Centralia, City of",{"$f":"+'Effective Rates'!H23","v":36.098116982272749},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.314456532156498},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.3557132244656204E-2},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J23-'Effective Rates'!$K23)*'Effective Rates'!$D23)","v":2.1173713194731212},1.9673713194731213,1.8173713194731214,1.6673713194731214,1.5173713194731215,1.3673713194731216,1.2173713194731217,{"$f":"IF($D$5=$AA$1,MAX(0,Q27-$D$6),MAX(0,('Effective Rates'!$J23-H27)*'Effective Rates'!$D23))","v":1.0673713194731218},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B27,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10067,"Cheney, City of",{"$f":"+'Effective Rates'!H24","v":35.921465539002895},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.24896111542779},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-3.563845907839485E-2},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.9063794959753824E-2},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J24-'Effective Rates'!$K24)*'Effective Rates'!$D24)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q28-$D$6),MAX(0,('Effective Rates'!$J24-H28)*'Effective Rates'!$D24))","v":0},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.71010655716835847},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.57808789620008072},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.46313493380877191},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.35850521010244168},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.26830154120590111},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.20829177677077373},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-0.1636938356841727},{"$f":"+VLOOKUP($B28,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-0.12548335538241301}]
[null,10068,"Chewelah, City of",{"$f":"+'Effective Rates'!H25","v":35.74661098689274},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.63737945693839},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.0650831127001761E-3},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.0650831127001761E-3},0.05,{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J25-'Effective Rates'!$K25)*'Effective Rates'!$D25)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q29-$D$6),MAX(0,('Effective Rates'!$J25-H29)*'Effective Rates'!$D25))","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B29,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10070,"Declo, City of",{"$f":"+'Effective Rates'!H26","v":37.20929777921922},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.901691088326899},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.8268137627266052E-2},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.6934735086250249E-3},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J26-'Effective Rates'!$K26)*'Effective Rates'!$D26)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q30-$D$6),MAX(0,('Effective Rates'!$J26-H30)*'Effective Rates'!$D26))","v":0},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-6.4185509790170792E-2},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-5.2252533012918455E-2},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-4.186210017084125E-2},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-3.2404770017356546E-2},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-2.4251390197635298E-2},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-1.8827193950221262E-2},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-1.4796050236170451E-2},{"$f":"+VLOOKUP($B30,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-1.1342259910285247E-2}]
[null,10071,"Drain, City of",{"$f":"+'Effective Rates'!H27","v":35.386186208916968},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.377933597646305},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.016707431559748E-2},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J27-'Effective Rates'!$K27)*'Effective Rates'!$D27)","v":1.3406939393177368},1.1906939393177369,1.040693939317737,0.89069393931773699,0.74069393931773697,0.59069393931773695,0.44069393931773693,{"$f":"IF($D$5=$AA$1,MAX(0,Q31-$D$6),MAX(0,('Effective Rates'!$J27-H31)*'Effective Rates'!$D27))","v":0.2906939393177369},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B31,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10072,"Ellensburg, City of",{"$f":"+'Effective Rates'!H28","v":36.638204026572048},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.619131953856922},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.6075240877117153E-2},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-9.5005767584761258E-3},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J28-'Effective Rates'!$K28)*'Effective Rates'!$D28)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q32-$D$6),MAX(0,('Effective Rates'!$J28-H32)*'Effective Rates'!$D28))","v":0},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.35740345071485963},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.29095719062543079},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.23310026054386762},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.18043911564597756},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.13503874269445626},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.10483525186735303},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-8.2388679760358435E-2},{"$f":"+VLOOKUP($B32,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-6.3156978017202645E-2}]
[null,10080,"Milton, Town of",{"$f":"+'Effective Rates'!H33","v":35.029678136190171},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.990922987449871},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.0559780595655769E-2},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J33-'Effective Rates'!$K33)*'Effective Rates'!$D33)","v":0.35893668899130277},0.20893668899130277,5.8936688991302777E-2,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q37-$D$6),MAX(0,('Effective Rates'!$J33-H37)*'Effective Rates'!$D33))","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B37,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10083,"Monmouth, City of",{"$f":"+'Effective Rates'!H36","v":35.854080531445412},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.334466346613645},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.4705590279321282E-2},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.4705590279321282E-2},0.05,{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J36-'Effective Rates'!$K36)*'Effective Rates'!$D36)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q40-$D$6),MAX(0,('Effective Rates'!$J36-H40)*'Effective Rates'!$D36))","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B40,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10087,"Port Angeles, City of",{"$f":"+'Effective Rates'!H38","v":34.078781068734195},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.643678072080096},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.695385445102991E-2},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J38-'Effective Rates'!$K38)*'Effective Rates'!$D38)","v":1.8022294352124963},1.6522294352124964,1.5022294352124965,1.3522294352124966,1.2022294352124967,1.0522294352124968,0.90222943521249677,{"$f":"IF($D$5=$AA$1,MAX(0,Q42-$D$6),MAX(0,('Effective Rates'!$J38-H42)*'Effective Rates'!$D38))","v":0.75222943521249674},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B42,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10101,"Clallam County PUD #1",{"$f":"+'Effective Rates'!H44","v":36.173907429716174},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.906724602025939},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":6.6865285700724086E-2},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J44-'Effective Rates'!$K44)*'Effective Rates'!$D44)","v":1.5890483356497156},1.4390483356497157,1.2890483356497158,1.1390483356497159,0.98904833564971584,0.83904833564971582,0.68904833564971579,{"$f":"IF($D$5=$AA$1,MAX(0,Q48-$D$6),MAX(0,('Effective Rates'!$J44-H48)*'Effective Rates'!$D44))","v":0.53904833564971577},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B48,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10106,"Clearwater Power",{"$f":"+'Effective Rates'!H47","v":36.697495106971303},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.083732164213089},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.7009408560207866E-2},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.7009408560207866E-2},0.05,{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J47-'Effective Rates'!$K47)*'Effective Rates'!$D47)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q51-$D$6),MAX(0,('Effective Rates'!$J47-H51)*'Effective Rates'!$D47))","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B51,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10111,"Columbia Power Coop",{"$f":"+'Effective Rates'!H49","v":35.930004163923819},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.36391764471098},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.6007460624134277E-2},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.6007460624134277E-2},0.05,{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J49-'Effective Rates'!$K49)*'Effective Rates'!$D49)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q53-$D$6),MAX(0,('Effective Rates'!$J49-H53)*'Effective Rates'!$D49))","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B53,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10116,"Consolidated Irrigation District #19",{"$f":"+'Effective Rates'!H52","v":33.342401424296767},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.501574275047524},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.5870351452322495E-2},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J52-'Effective Rates'!$K52)*'Effective Rates'!$D52)","v":0.19079566374829268},4.0795663748292688E-2,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q56-$D$6),MAX(0,('Effective Rates'!$J52-H56)*'Effective Rates'!$D52))","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B56,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10142,"East End Mutual Electric",{"$f":"+'Effective Rates'!H57","v":34.949452530651733},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.945369380777471},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1684380353146251E-4},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1684380353146251E-4},0.05,{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J57-'Effective Rates'!$K57)*'Effective Rates'!$D57)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q61-$D$6),MAX(0,('Effective Rates'!$J57-H61)*'Effective Rates'!$D57))","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B61,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10158,"Energy Northwest",{"$f":"+'Effective Rates'!H61","v":34.733224833921113},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.608536470229446},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.3464365956188555E-2},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J61-'Effective Rates'!$K61)*'Effective Rates'!$D61)","v":0.45251763428707881},0.30251763428707878,0.15251763428707879,2.517634287078796E-3,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q65-$D$6),MAX(0,('Effective Rates'!$J61-H65)*'Effective Rates'!$D61))","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B65,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10173,"Fall River Elec Coop",{"$f":"+'Effective Rates'!H64","v":37.701413632941403},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.821278633467784},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-3.1692477054520783E-3},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J64-'Effective Rates'!$K64)*'Effective Rates'!$D64)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q68-$D$6),MAX(0,('Effective Rates'!$J64-H68)*'Effective Rates'!$D64))","v":0},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B68,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10177,"Ferry County PUD #1",{"$f":"+'Effective Rates'!H66","v":37.243884994947351},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.50283315203199},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-3.2697545973138287E-2},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.612288185449726E-2},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J66-'Effective Rates'!$K66)*'Effective Rates'!$D66)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q70-$D$6),MAX(0,('Effective Rates'!$J66-H70)*'Effective Rates'!$D66))","v":0},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.62077662997363214},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.50536564183078003},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.40487352289679918},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.31340600070338193},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.23454976564459812},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.18208910469802175},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-0.14310149179397855},{"$f":"+VLOOKUP($B70,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-0.10969781040003751}]
[null,10191,"Grays Harbor PUD #1",{"$f":"+'Effective Rates'!H72","v":34.367118596865978},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.75428509097118},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.8155724650756207E-2},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.8155724650756207E-2},0.05,{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J72-'Effective Rates'!$K72)*'Effective Rates'!$D72)","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,K76-$D$6),IF($D$7=$AA$4,K76-1/7*($K76-$R76),$K76+($R76-$K76)*(1/(1+EXP(-1*10*(AB$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,L76-$D$6),IF($D$7=$AA$4,L76-1/7*($K76-$R76),$K76+($R76-$K76)*(1/(1+EXP(-1*10*(AC$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,M76-$D$6),IF($D$7=$AA$4,M76-1/7*($K76-$R76),$K76+($R76-$K76)*(1/(1+EXP(-1*10*(AD$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,N76-$D$6),IF($D$7=$AA$4,N76-1/7*($K76-$R76),$K76+($R76-$K76)*(1/(1+EXP(-1*10*(AE$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,O76-$D$6),IF($D$7=$AA$4,O76-1/7*($K76-$R76),$K76+($R76-$K76)*(1/(1+EXP(-1*10*(AF$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,P76-$D$6),IF($D$7=$AA$4,P76-1/7*($K76-$R76),$K76+($R76-$K76)*(1/(1+EXP(-1*10*(AG$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,Q76-$D$6),MAX(0,('Effective Rates'!$J72-H76)*'Effective Rates'!$D72))","v":0},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B76,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10203,"Idaho County L & P",{"$f":"+'Effective Rates'!H75","v":39.083193100364511},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":40.150398388421181},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.6580191751333578E-2},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.0005527632692551E-2},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J75-'Effective Rates'!$K75)*'Effective Rates'!$D75)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q79-$D$6),MAX(0,('Effective Rates'!$J75-H79)*'Effective Rates'!$D75))","v":0},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.40172592053896261},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.32703949838101526},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.2620075899031154},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.20281580854670495},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.15178522509743381},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.11783612602819056},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-9.2605900006056383E-2},{"$f":"+VLOOKUP($B79,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-7.0989228228413637E-2}]
[null,10209,"Inland P & L",{"$f":"+'Effective Rates'!H77","v":38.31944548060244},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":39.290144093117981},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.4705906148243615E-2},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-8.1312420296025881E-3},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J77-'Effective Rates'!$K77)*'Effective Rates'!$D77)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q81-$D$6),MAX(0,('Effective Rates'!$J77-H81)*'Effective Rates'!$D77))","v":0},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.31947767099910279},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.26008233953962179},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.20836488343603635},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.16129186304277041},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.12070913955749982},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-9.3710684768701313E-2},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-7.3646025168150067E-2},{"$f":"+VLOOKUP($B81,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-5.6455090749459653E-2}]
[null,10234,"Kootenai Electric Coop",{"$f":"+'Effective Rates'!H80","v":38.514481547845428},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":39.65868231312605},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.8851204794111886E-2},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.2276540675470859E-2},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J80-'Effective Rates'!$K80)*'Effective Rates'!$D80)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q84-$D$6),MAX(0,('Effective Rates'!$J80-H84)*'Effective Rates'!$D80))","v":0},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.48687142655266868},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.39635527352134364},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.31753990106641422},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.24580246627374414},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.18395598913224251},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.14281140410809237},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-0.1122336507005889},{"$f":"+VLOOKUP($B84,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-8.6035341635588E-2}]
[null,10242,"Lost River Elec Coop",{"$f":"+'Effective Rates'!H85","v":34.659259480916688},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.467902341496696},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.5517489148045069E-3},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":5.5517489148045069E-3},0.05,{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J85-'Effective Rates'!$K85)*'Effective Rates'!$D85)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q89-$D$6),MAX(0,('Effective Rates'!$J85-H89)*'Effective Rates'!$D85))","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B89,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10256,"Midstate Elec Coop",{"$f":"+'Effective Rates'!H89","v":36.931943435250105},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.88941850405066},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1527677291734871E-3},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.1527677291734871E-3},0.05,{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J89-'Effective Rates'!$K89)*'Effective Rates'!$D89)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q93-$D$6),MAX(0,('Effective Rates'!$J89-H93)*'Effective Rates'!$D89))","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B93,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10260,"Modern Elec Coop",{"$f":"+'Effective Rates'!H92","v":35.126405487901664},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.857492514043955},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.7146390765017126E-3},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":7.7146390765017126E-3},0.05,{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J92-'Effective Rates'!$K92)*'Effective Rates'!$D92)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q96-$D$6),MAX(0,('Effective Rates'!$J92-H96)*'Effective Rates'!$D92))","v":0},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B96,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10278,"Northern Lights",{"$f":"+'Effective Rates'!H94","v":37.754127238105937},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":38.621010179824438},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.2445889884344851E-2},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-5.871225765703824E-3},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J94-'Effective Rates'!$K94)*'Effective Rates'!$D94)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q98-$D$6),MAX(0,('Effective Rates'!$J94-H98)*'Effective Rates'!$D94))","v":0},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-0.22675267006529493},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.1845962027424555},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.14788918899780595},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.11447861282567308},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-8.5674593815429009E-2},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-6.651215378682869E-2},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-5.2271048534784252E-2},{"$f":"+VLOOKUP($B98,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-4.0069600251513224E-2}]
[null,10291,"Oregon Trail Coop",{"$f":"+'Effective Rates'!H100","v":34.761605694052058},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.599949357552475},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.6721552921665278E-3},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.6721552921665278E-3},0.05,{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J100-'Effective Rates'!$K100)*'Effective Rates'!$D100)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q104-$D$6),MAX(0,('Effective Rates'!$J100-H104)*'Effective Rates'!$D100))","v":0},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B104,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10306,"Pend Oreille County PUD  #1",{"$f":"+'Effective Rates'!H103","v":32.013722750823291},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.411202374878016},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.9181703672291054E-2},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1.9181703672291054E-2},0.05,{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J103-'Effective Rates'!$K103)*'Effective Rates'!$D103)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q107-$D$6),MAX(0,('Effective Rates'!$J103-H107)*'Effective Rates'!$D103))","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B107,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10326,"U.S. Naval Base,  Bremerton",{"$f":"+'Effective Rates'!H105","v":32.897187837539647},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.582836656203931},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.1615995283866745E-2},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J105-'Effective Rates'!$K105)*'Effective Rates'!$D105)","v":0.68269444821163794},0.53269444821163792,0.38269444821163789,0.2326944482116379,8.2694448211637905E-2,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q109-$D$6),MAX(0,('Effective Rates'!$J105-H109)*'Effective Rates'!$D105))","v":0},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B109,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10338,"Riverside Elec Coop",{"$f":"+'Effective Rates'!H108","v":34.465720900858713},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.881411319973957},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.8182529802860398E-2},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J108-'Effective Rates'!$K108)*'Effective Rates'!$D108)","v":0.92668135448527722},0.7766813544852772,0.62668135448527718,0.47668135448527715,0.32668135448527713,0.17668135448527714,2.6681354485277142E-2,{"$f":"IF($D$5=$AA$1,MAX(0,Q112-$D$6),MAX(0,('Effective Rates'!$J108-H112)*'Effective Rates'!$D108))","v":0},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B112,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10354,"Snohomish County PUD #1",{"$f":"+'Effective Rates'!H113","v":35.582865770608834},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":37.24795160050904},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-4.4702748966132438E-2},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.8128084847491411E-2},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":1},{"$f":"MAX(0,('Effective Rates'!$J113-'Effective Rates'!$K113)*'Effective Rates'!$D113)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q117-$D$6),MAX(0,('Effective Rates'!$J113-H117)*'Effective Rates'!$D113))","v":0},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":-1.0477135430143718},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":-0.85292905943116526},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":-0.68332384414170622},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":-0.5289498598116561},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":-0.39586053036038177},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":-0.30732023696765559},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":-0.24151903235223218},{"$f":"+VLOOKUP($B117,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":-0.1851420882258791}]
[null,10370,"Tacoma Public Utilities",{"$f":"+'Effective Rates'!H117","v":31.527033870890396},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":31.608446290862446},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-2.5756539635921763E-3},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J117-'Effective Rates'!$K117)*'Effective Rates'!$D117)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q121-$D$6),MAX(0,('Effective Rates'!$J117-H121)*'Effective Rates'!$D117))","v":0},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B121,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10378,"Coulee Dam, City of",{"$f":"+'Effective Rates'!H120","v":36.716524321527608},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.789282608920566},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.590836264418234E-2},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J120-'Effective Rates'!$K120)*'Effective Rates'!$D120)","v":0.21145606042863094},6.1456060428630943E-2,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q124-$D$6),MAX(0,('Effective Rates'!$J120-H124)*'Effective Rates'!$D120))","v":0},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B124,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10388,"Umatilla Elec Coop",{"$f":"+'Effective Rates'!H122","v":36.240027580972303},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.552240711926451},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.8847392651535773E-2},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J122-'Effective Rates'!$K122)*'Effective Rates'!$D122)","v":0.99674205480732225},0.84674205480732223,0.69674205480732221,0.54674205480732219,0.39674205480732216,0.24674205480732217,9.6742054807322175E-2,{"$f":"IF($D$5=$AA$1,MAX(0,Q126-$D$6),MAX(0,('Effective Rates'!$J122-H126)*'Effective Rates'!$D122))","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B126,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10434,"Vera Irrigation District",{"$f":"+'Effective Rates'!H128","v":36.718724391860142},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.859805576659767},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-3.827507567998655E-3},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J128-'Effective Rates'!$K128)*'Effective Rates'!$D128)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q132-$D$6),MAX(0,('Effective Rates'!$J128-H132)*'Effective Rates'!$D128))","v":0},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B132,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10442,"Wasco Elec Coop",{"$f":"+'Effective Rates'!H131","v":36.692384081083915},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.547892680113236},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.9534810456883385E-3},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.9534810456883385E-3},0.05,{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J131-'Effective Rates'!$K131)*'Effective Rates'!$D131)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q135-$D$6),MAX(0,('Effective Rates'!$J131-H135)*'Effective Rates'!$D131))","v":0},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B135,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10502,"Yakama Power",{"$f":"+'Effective Rates'!H136","v":34.352764404978998},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.623705504425963},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.1682883834949939E-2},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J136-'Effective Rates'!$K136)*'Effective Rates'!$D136)","v":5.6584790464515727E-2},{"$f":"IF($D$5=$AA$1,MAX(0,K140-$D$6),IF($D$7=$AA$4,K140-1/7*($K140-$R140),$K140+($R140-$K140)*(1/(1+EXP(-1*10*(AB$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,L140-$D$6),IF($D$7=$AA$4,L140-1/7*($K140-$R140),$K140+($R140-$K140)*(1/(1+EXP(-1*10*(AC$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,M140-$D$6),IF($D$7=$AA$4,M140-1/7*($K140-$R140),$K140+($R140-$K140)*(1/(1+EXP(-1*10*(AD$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,N140-$D$6),IF($D$7=$AA$4,N140-1/7*($K140-$R140),$K140+($R140-$K140)*(1/(1+EXP(-1*10*(AE$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,O140-$D$6),IF($D$7=$AA$4,O140-1/7*($K140-$R140),$K140+($R140-$K140)*(1/(1+EXP(-1*10*(AF$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,P140-$D$6),IF($D$7=$AA$4,P140-1/7*($K140-$R140),$K140+($R140-$K140)*(1/(1+EXP(-1*10*(AG$1-$AF$1))))))","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,Q140-$D$6),MAX(0,('Effective Rates'!$J136-H140)*'Effective Rates'!$D136))","v":0},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B140,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,13927,"Kalispel Tribe Utility",{"$f":"+'Effective Rates'!H137","v":33.306553725524729},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":32.591107800082675},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.1952181859870364E-2},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},{"$f":"+$D$8","v":0.05},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J137-'Effective Rates'!$K137)*'Effective Rates'!$D137)","v":6.3623769440400893E-2},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q141-$D$6),MAX(0,('Effective Rates'!$J137-H141)*'Effective Rates'!$D137))","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B141,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10597,"Hermiston, City of",{"$f":"+'Effective Rates'!H138","v":36.283386282193355},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":35.356438739792416},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":2.6217220269916269E-2},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J138-'Effective Rates'!$K138)*'Effective Rates'!$D138)","v":0.21981876760509023},6.9818767605090232E-2,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q142-$D$6),MAX(0,('Effective Rates'!$J138-H142)*'Effective Rates'!$D138))","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B142,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,10706,"Port of Seattle - SETAC In'tl. Airport",{"$f":"+'Effective Rates'!H139","v":32.745143793749399},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.195332570403664},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":-1.356180950136481E-2},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},0.05,{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J139-'Effective Rates'!$K139)*'Effective Rates'!$D139)","v":0},0,0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q143-$D$6),MAX(0,('Effective Rates'!$J139-H143)*'Effective Rates'!$D139))","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B143,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,11680,"Weiser, City of",{"$f":"+'Effective Rates'!H140","v":35.871003673867563},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":34.568152839101593},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":3.7689339110195563E-2},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J140-'Effective Rates'!$K140)*'Effective Rates'!$D140)","v":0.61148777798393761},0.46148777798393759,0.31148777798393756,0.16148777798393757,1.1487777983937575E-2,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q144-$D$6),MAX(0,('Effective Rates'!$J140-H144)*'Effective Rates'!$D140))","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B144,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[null,12026,"Jefferson County PUD #1",{"$f":"+'Effective Rates'!H141","v":35.261447188032072},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":33.842902431535286},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":4.1915576223597366E-2},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0.02},0.05,{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J141-'Effective Rates'!$K141)*'Effective Rates'!$D141)","v":0.74168670786608015},0.59168670786608013,0.44168670786608011,0.29168670786608009,0.14168670786608009,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q145-$D$6),MAX(0,('Effective Rates'!$J141-H145)*'Effective Rates'!$D141))","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*S$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*T$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*U$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*V$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*W$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*X$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Y$9","v":0},{"$f":"+VLOOKUP($B145,'Effective Rates'!$B:$W,MATCH('Effective Rates'!$O$7,'Effective Rates'!$B$7:$W$7,0),FALSE)*Z$9","v":0}]
[]
[null,10298,"PNGC Aggregate",{"$f":"+SUMPRODUCT('Effective Rates'!$A$8:$A$141,'Effective Rates'!$I$8:$I$141,D12:D145)/SUMPRODUCT('Effective Rates'!$A$8:$A$141,'Effective Rates'!$I$8:$I$141)","v":36.546263198962762},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH(E$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":36.233451004462928},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH(F$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.6332432000833861E-3},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH(G$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":8.6332432000833861E-3},0.05,{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH(I$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"+VLOOKUP($B147,'Effective Rates'!$B:$W,MATCH(J$11,'Effective Rates'!$B$7:$W$7,0),FALSE)","v":0},{"$f":"MAX(0,('Effective Rates'!$J143-'Effective Rates'!$K143)*'Effective Rates'!$D143)","v":0},{"$f":"IF($D$5=$AA$1,MAX(0,K147-$D$6),IF($D$7=$AA$4,K147-1/7*($K147-$R147),$K147+($R147-$K147)*(1/(1+EXP(-1*10*(AB$1-$AF$1))))))","v":0},0,0,0,0,0,{"$f":"IF($D$5=$AA$1,MAX(0,Q147-$D$6),MAX(0,('Effective Rates'!$J143-H147)*'Effective Rates'!$D143))","v":0},{"$f":"IF($J147=1,SUMPRODUCT(K$12:K$145,'Effective Rates'!$I$8:$I$141)/SUMPRODUCT($J$12:$J$145,'Effective Rates'!$I$8:$I$141),0)","v":0},{"$f":"IF($J147=1,SUMPRODUCT(L$12:L$145,'Effective Rates'!$I$8:$I$141)/SUMPRODUCT($J$12:$J$145,'Effective Rates'!$I$8:$I$141),0)","v":0},{"$f":"IF($J147=1,SUMPRODUCT(M$12:M$145,'Effective Rates'!$I$8:$I$141)/SUMPRODUCT($J$12:$J$145,'Effective Rates'!$I$8:$I$141),0)","v":0},{"$f":"IF($J147=1,SUMPRODUCT(N$12:N$145,'Effective Rates'!$I$8:$I$141)/SUMPRODUCT($J$12:$J$145,'Effective Rates'!$I$8:$I$141),0)","v":0},{"$f":"IF($J147=1,SUMPRODUCT(O$12:O$145,'Effective Rates'!$I$8:$I$141)/SUMPRODUCT($J$12:$J$145,'Effective Rates'!$I$8:$I$141),0)","v":0},{"$f":"IF($J147=1,SUMPRODUCT(P$12:P$145,'Effective Rates'!$I$8:$I$141)/SUMPRODUCT($J$12:$J$145,'Effective Rates'!$I$8:$I$141),0)","v":0},{"$f":"IF($J147=1,SUMPRODUCT(Q$12:Q$145,'Effective Rates'!$I$8:$I$141)/SUMPRODUCT($J$12:$J$145,'Effective Rates'!$I$8:$I$141),0)","v":0},{"$f":"IF($J147=1,SUMPRODUCT(R$12:R$145,'Effective Rates'!$I$8:$I$141)/SUMPRODUCT($J$12:$J$145,'Effective Rates'!$I$8:$I$141),0)","v":0}]

{"sheet":"Customer Dashboard Rate Period","index":22,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,"RIC-M Phase-Out"]
[null,"Select Customer"]
[null,"Plummer, City of"]
[null,null,null,null,"TRM Effective Rate","PRDM Effective Rate","Cost of RIC-C Program","RIC-C","RIC-M","Net Effective Rate (before IRD and LDD)","Net Increase (Decrease)"]
[null,null,null,"BP-29",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":33.018904438612907},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":37.016058172109808},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)/SUM('Effective Rates'!$I$8:$I$141)","v":3.4932479217403154},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":4.816873308704487},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D5,$D$5:$D$12,0)-1,FALSE)","v":2.013150257760469},{"$f":"+F5+G5-H5-I5","v":33.679282527385162},{"$f":"+(J5-E5)/E5","v":1.9999999999999907E-2}]
[null,null,null,{"$f":"+\"BP-\"&RIGHT(D5,2)+2","v":"BP-31"},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":33.018904438612907},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":37.016058172109808},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)/SUM('Effective Rates'!$I$8:$I$141)","v":3.4932479217403154},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":4.816873308704487},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D6,$D$5:$D$12,0)-1,FALSE)","v":1.8631502577604691},{"$f":"+F6+G6-H6-I6","v":33.829282527385168},{"$f":"+(J6-E6)/E6","v":2.4542852119120884E-2}]
[null,null,null,{"$f":"+\"BP-\"&RIGHT(D6,2)+2","v":"BP-33"},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":33.018904438612907},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":37.016058172109808},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)/SUM('Effective Rates'!$I$8:$I$141)","v":3.4932479217403154},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":4.816873308704487},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D7,$D$5:$D$12,0)-1,FALSE)","v":1.7131502577604691},33.979282527385166,2.9085704238241646E-2]
[null,null,null,"BP-35",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":33.018904438612907},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":37.016058172109808},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)/SUM('Effective Rates'!$I$8:$I$141)","v":3.4932479217403154},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":4.816873308704487},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D8,$D$5:$D$12,0)-1,FALSE)","v":1.5631502577604692},34.129282527385165,3.3628556357362407E-2]
[null,null,null,"BP-37",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":33.018904438612907},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":37.016058172109808},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)/SUM('Effective Rates'!$I$8:$I$141)","v":3.4932479217403154},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":4.816873308704487},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D9,$D$5:$D$12,0)-1,FALSE)","v":1.4131502577604693},34.279282527385163,3.8171408476483169E-2]
[null,null,null,"BP-39",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":33.018904438612907},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":37.016058172109808},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)/SUM('Effective Rates'!$I$8:$I$141)","v":3.4932479217403154},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":4.816873308704487},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D10,$D$5:$D$12,0)-1,FALSE)","v":1.2631502577604694},34.429282527385162,4.2714260595603931E-2]
[null,null,null,"BP-41",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":33.018904438612907},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":37.016058172109808},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)/SUM('Effective Rates'!$I$8:$I$141)","v":3.4932479217403154},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":4.816873308704487},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D11,$D$5:$D$12,0)-1,FALSE)","v":1.1131502577604695},34.579282527385168,4.7257112714724908E-2]
[null,null,null,"BP-43",{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Status Quo\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":33.018904438612907},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Alternative 1\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":37.016058172109808},{"$f":"+SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)/SUM('Effective Rates'!$I$8:$I$141)","v":3.4932479217403154},{"$f":"+VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"RIC-C\",'Effective Rates'!$C$7:$V$7,0),FALSE)","v":4.816873308704487},{"$f":"+VLOOKUP($B$3,'RIC-M Temporal Calcs'!C:AA,MATCH(IF(VLOOKUP($B$3,'Effective Rates'!$C:$V,MATCH(\"Gainer?\",'Effective Rates'!$C$7:$V$7,0),FALSE)=1,\"Charges\",\"Credits\"),'RIC-M Temporal Calcs'!$C$10:$AA$10,0)+MATCH($D12,$D$5:$D$12,0)-1,FALSE)","v":0.96315025776046947},34.729282527385166,5.179996483384567E-2]
[]
[]
[]
[null,"Total Cost of the Programs",null,null,"RIC-C (2-year rate period)","RIC-M (2-year rate period)"]
[null,null,null,"BP-29",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)*2/3","v":427732496.87374431},{"$f":"TRANSPOSE('RIC-M Temporal Calcs'!K9:R9)","v":25871315.108310938}]
[null,null,null,{"$f":"+\"BP-\"&RIGHT(D17,2)+2","v":"BP-31"},{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)*2/3","v":427732496.87374431},21061478.692059107]
[null,null,null,{"$f":"+\"BP-\"&RIGHT(D18,2)+2","v":"BP-33"},{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)*2/3","v":427732496.87374431},16873396.942020755]
[null,null,null,"BP-35",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)*2/3","v":427732496.87374431},13061421.789311102]
[null,null,null,"BP-37",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)*2/3","v":427732496.87374431},9775031.1506243851]
[null,null,null,"BP-39",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)*2/3","v":427732496.87374431},7588695.1569566019]
[null,null,null,"BP-41",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)*2/3","v":427732496.87374431},5963858.1865245886]
[null,null,null,"BP-43",{"$f":"SUMPRODUCT('Effective Rates'!$G$8:$G$141,'Effective Rates'!$I$8:$I$141)*2/3","v":427732496.87374431},4571735.601051325]